{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["00. MENU","01. PC","02. WACC","03. (a) DEMANDA","03. (b) DEMANDA INPUT","04. RECEITAS","05. CAPEX","05. (a) CAPEX INPUT","05. (b) CAPEX INPUT","05. (c) RECAPEX INPUT","06. D&A FISCAL","07. (a) OPEX","07. (b) OPEX INPUT","08. NIG","09. OUTORGAS E REEMBOLSOS","10. (a) TRIBUTOS PROJETO - LR","10. (b) TRIBUTOS ACIONISTA - LR","10. (c) TRIBUTOS - LP","11. FCD","12. EQUITY","13. DRE","14. DFC","15. FCL - UGC","16. DF'S ACIONISTA","17. USOS E FONTES","18. COVENANTS","19. ÍNDICES","20. RISCO"],"not_rendered":{"charts":6,"images":1,"macros":1,"external_links":19,"defined_names":30479,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"00. MENU","index":0,"n_rows":65,"n_cols":6,"rows_kept":65,"cut":false,"hidden":false,"merged":[[15,1,15,9],[63,1,63,4],[64,1,64,4],[62,1,62,4],[35,1,35,9],[41,1,41,9],[53,1,53,9],[39,1,39,9],[49,1,49,9],[47,1,47,9],[45,1,45,9],[51,1,51,9],[57,1,57,9],[55,1,55,9],[13,1,13,9],[6,1,6,9],[9,1,9,9],[59,1,59,9],[11,1,11,9],[25,1,25,9],[17,1,17,9],[27,1,27,9],[19,1,19,9],[21,1,21,9],[23,1,23,9],[29,1,29,9],[37,1,37,9],[31,1,31,9],[33,1,33,9],[43,1,43,9]]}
[]
[]
[]
[]
[]
[]
[null,"Parque Nacional do Iguaçu - Serviço de Passeio Terrestre e Embarcado em Atrativo Específico"]
[]
[null,"01. PC"]
[null,"Painel de controle das principais variáveis do modelo. Nesta aba é possível alterar variáveis como prazo do Projeto, preço do ingresso, NIG e etc. Além de alterar as premissas, é possível visualizar os principais outputs do modelo resumido."]
[null,"02. WACC"]
[null,"Cálculo do WACC, que representa o retorno mínimo exigido para o Projeto."]
[null,"03. (a) DEMANDA"]
[null,"Apresenta o cálculo da demanda de visitantes."]
[null,"03. (b) DEMANDA INPUT"]
[null,"Aba de entrada dos inputs relacionados à demanda utilizada como auxiliar para o cálculo de visitantes anuais."]
[null,"04. RECEITAS"]
[null,"Aba responsável pelo cálculo das receitas do Projeto."]
[null,"05. (a) CAPEX"]
[null,"Apresenta o CAPEX projetado para cada ano do Projeto."]
[null,"05. (b) CAPEX INPUT"]
[null,"Aba de entrada dos inputs relacionados ao CAPEX utilizada como auxiliar para o cálculo dos investimentos. Utilizada para inserir os valores na moeda de referência dos preços."]
[null,"05. (c) RECAPEX INPUT"]
[null,"Aba de entrada dos inputs relacionados ao RECAPEX utilizada como auxiliar para o cálculo dos reinvestimentos. Utilizada para inserir os valores na moeda de referência dos preços."]
[null,"06. D&A FISCAL"]
[null,"Calcula a amortização fiscais dos ativos."]
[null,"07. (a) OPEX"]
[null,"Apresenta o OPEX projetado para cada ano do Projeto."]
[null,"07. (b) OPEX INPUT"]
[null,"Aba de entrada dos inputs relacionados às despesas operacionais. Utilizada para inserir os valores na moeda de referência dos preços."]
[null,"08. NIG"]
[null,"Apresenta a Necessidade de Investimento em Giro e variação de capital de giro calculada."]
[null,"09. OUTORGAS E REEMBOLSOS"]
[null,"Apresenta o cálculo da outorga fixa, outorga variável, encargos acessórios e reembolsos dos estudos contratados, BNDES e remuneração da B3."]
[null,"10. (a) TRIBUTOS PROJETO - LR"]
[null,"Apresenta o cálculo dos tributos no regime de Lucro Real."]
[null,"10. (b) TRIBUTOS ACIONISTA - LR"]
[null,"Apresenta o cálculo dos tributos no regime de Lucro Real considerando o benefício fiscal da dívida."]
[null,"10. (c) TRIBUTOS - LP"]
[null,"Apresenta o cálculo dos tributos no regime de Lucro Presumido."]
[null,"11. FCD"]
[null,"Apresenta o fluxo de caixa da dívida em termos nominais."]
[null,"12. EQUITY"]
[null,"Apresenta os saldos de caixa, capital integralizado e lucros e prejuízos."]
[null,"13. DRE"]
[null,"Apresenta a Demonstração do Resultado do Exercício, incluindo indicadores de rentabilidade."]
[null,"14. DFC"]
[null,"Apresenta o Demonstrativo de Fluxo de Caixa pelo método indireto."]
[null,"15. FCL - UGC"]
[null,"Apresenta a visão do Fluxo de Caixa Livre do Projeto por Unidade Geradora de Caixa (UGC)."]
[null,"16. DF'S ACIONISTA"]
[null,"Apresenta a DRE, Fluxo de Caixa e Balanço Patrimonial em termos reais e nominais."]
[null,"17. USOS E FONTES"]
[null,"Apresenta o Quadro de Usos e Fontes."]
[null,"18. COVENANTS"]
[null,"Apresenta os principais indicadores de endividamento."]
[null,"19. ÍNDICES"]
[null,"Apresenta a projeção de inflação."]
[null,"20. RISCO"]
[null,"Apresenta a sensibilidade da TIR de Projeto em relação a variações de CAPEX, OPEX e demanda."]
[]
[null,"Padrão de formatação utilizado - Legenda"]
[null,"Células com fundo amarelo e fonte azul",null,null,null,"Inputs (Podem ser alteradas)"]
[null,"Células com fonte verde",null,null,null,"Células que têm origem em outra aba (Não alterar)"]
[null,"Células com fonte preta",null,null,null,"Fórmulas (Não alterar)"]

{"sheet":"01. PC","index":1,"n_rows":128,"n_cols":20,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Painel de Controle"]
[null,"Prazo contratual",null,null,"Cenários",null,null,null,"Ingresso",null,null,null,null,null,"UGC's"]
[]
[null,"Ano inicial",2025,null,"Cenário escolhido",3,3,null,"Passeio embarcado c/ transporte terrestre",2,3,"Passeio de barco s/ transporte terrestre",null,null,"UGC",null,"Considera?","Interessado","Ticket médio","Aceita Ticket"]
[null,"Prazo da concessão",15,null,"Referencial",null,1,null,200,1.5757575757575757,1.5757575757575757,{"$f":"I10*$L$12/$I$12","v":160},null,null,"Cachoeirismo",{"$f":"IF(Q10=\"Sim\",1,0)","v":1},"Sim",0.30263157894736897,190,2.1739130434782598E-2]
[null,"Ano final",{"$f":"ano_inicial+C10-1","v":2039},null,"Agressivo",null,1.0665,null,300,1.1818181818181819,1,{"$f":"I11*$L$12/$I$12","v":240},null,null,"Rafting",{"$f":"IF(Q11=\"Sim\",1,0)","v":1},"Sim",0.29605263157894701,190,2.2222222222222202E-2]
[null,null,null,null,"Conservador",null,0.9335,null,386,1,1,{"$f":"I12*0.8","v":308.8},null,null,"Aluguel de Caiaque",0,"Não",0.230263157894737,77.428571428571402,0.54285714285714237]
[null,"Data-base do modelo econômico financeiro",null,null,"Projeção de demanda",2,3,null,500,1,0.51515151515151525,{"$f":"I13*$L$12/$I$12","v":400},null,null,"Aluguel de Bicicleta",0,"Não",0.375,58.596491228070164,0.47368421052631571]
[null,"Data-base","2024-10-01",null,"Regressão 30 anos",null,null,null,600,1,0.36363636363636387,{"$f":"I14*$L$12/$I$12","v":480},null,null,"Arvorismo",0,"Não",0.30921052631578899,61.702127659574472,0.25531914893617058]
[null,null,null,null,"Regressão 5 anos + PIB",null,null,null,"Tipo de ingresso",null,null,null,null,null,"Teleférico",0,"Não",0.55921052631579005,102.58823529411768,0.32941176470588218]
[null,null,null,null,"Capacidade instalada",null,null,null,"Inteira",null,{"$f":"1-K17-K18","v":0.68992996961662267},null,null,null,"A&B",1,"Sim",0.5,{"$f":"94.108998980951/2","v":47.0544994904755},1]
[null,null,null,null,"Visitas por ano",null,713309,null,"Meia",null,0.21189356275867804,null,null,null,"Souvenir",1,"Sim",0.3,{"$f":"35.3106382978723/2","v":17.655319148936151},1]
[null,null,null,null,null,null,null,null,"Isentos",null,9.817646762469931E-2,null,null,null,"Locker",0,"Não",0.18764240891359971,10,1]
[]
[null,"Análise de projetos",null,null,"Capital de giro",null,null,null,"Outorgas e ressarcimentos",null,null,null,null,null,"Análise de sensibilidade"]
[]
[null,"TIR de Projeto - Real (% a.a.)",{"$f":"IRR('14. DFC'!D34:AL34)","v":9.5564239018083974E-2},null,"Premissas",1,3,null,"Outorgas",null,null,null,null,null,"Variáveis"]
[null,"WACC - Real (% a.a.)",{"$f":"(1+INDEX('10. (a) TRIBUTOS PROJETO - LR'!$D$107:$AL$107,1,prazo))^(1/(prazo-1))-1","v":9.5564239018091079E-2},null,"Prazo médio de recebimento (meses)",null,1,null,"Outorga fixa (R$ milhões)",null,36.047308000509211,null,null,null,"Demanda",null,{"$f":"'20. RISCO'!C9","v":0}]
[null,"VPL do Projeto (R$ milhões)",{"$f":"NPV($C$23,'14. DFC'!E34:AL34)+'14. DFC'!D34","v":0},null,"Prazo médio de pagamento (meses)",null,0,null,"Outorga variável (% ROB)",null,0.09,null,null,null,"Opex",null,{"$f":"'20. RISCO'!C10","v":0}]
[null,"TIR de Acionista - Real (% a.a.)",{"$f":"IRR('14. DFC'!D45:AL45)","v":9.8698417725677334E-2},null,null,null,null,null,"Encargos Acessórios (% ROB)",null,0.09,null,null,null,"Capex",null,{"$f":"'20. RISCO'!C11","v":0}]
[null,"VPL do Acionista (R$ milhões)",{"$f":"NPV('02. WACC'!$H$33,'14. DFC'!D45:AG45)","v":-5.7787977373734885},null,"Contas a Receber",null,null,null,"Reembolsos e Ressarcimentos",null,null,null,null,null,"Outorga variável (p.p.)",null,0]
[null,"Payback Simples (anos)",{"$f":"COUNTIF('14. DFC'!$D$35:$AL$35,\"<0\")+1","v":10},null,"Visitação em dezembro",null,0.10180937999344623,null,"Estudos (R$ milhões)",null,0.98334999999999995,null,null,null,"Encargos acessórios (p.p.)",null,0]
[null,"Payback Descontado (anos)",{"$f":"COUNTIF('14. DFC'!$D$37:$AL$37,\"<0\")+1","v":15},null,null,null,null,null,"BNDES (R$ milhões)"]
[null,null,null,null,null,null,null,null,"Parcela fixa (R$ milhões)",null,1.4]
[null,null,null,null,null,null,null,null,"Parcela variável (%)",null,0.01]
[null,null,null,null,null,null,null,null,"B3 (R$ milhões)",null,0.61347810999999997]
[]
[null,"Tributação",null,null,null,null,null,null,"D&A Fiscal",null,null,null,null,null,"Valor do contrato"]
[]
[null,"Alíquotas","Lucro Real",null,"Lucro Presumido",null,null,null,"Classe de ativo",null,"Vida útil (anos)",null,null,null,"Descrição",null,"Valor (R$ milhões)"]
[null,"ISS",0.05,null,0.05,null,null,null,"Edificações",null,25,null,null,null,"CAPEX",null,{"$f":"'05. CAPEX'!$AS$14","v":47.559252869999987}]
[null,"ICMS",0.19500000000000001,null,0.19500000000000001,null,null,null,"Instalações",null,10,null,null,null,"Outorga Fixa",null,{"$f":"SUMIF('09. OUTORGAS E REEMBOLSOS'!B:B,O37,'09. OUTORGAS E REEMBOLSOS'!AN:AN)","v":36.047308000509211}]
[null,"PIS/COFINS",9.2499999999999999E-2,null,3.6499999999999998E-2,null,null,null,"Veículos",null,5,null,null,null,"Outorga Variável",null,{"$f":"SUMIF('09. OUTORGAS E REEMBOLSOS'!B:B,O38,'09. OUTORGAS E REEMBOLSOS'!AN:AN)","v":131.7938365863161}]
[null,"IRPJ/CSLL",0.33999999999999997,null,0.33999999999999997,null,null,null,"Equipamentos e Mobiliário",null,10,null,null,null,"Encargos Acessórios",null,{"$f":"SUMIF('09. OUTORGAS E REEMBOLSOS'!B:B,O39,'09. OUTORGAS E REEMBOLSOS'!AN:AN)","v":131.7938365863161}]
[null,"Bse de cálculo",null,null,null,null,null,null,"Outorga Fixa e Reembolsos",null,{"$f":"prazo","v":15},null,null,null,"Total",null,{"$f":"SUM(Q36:Q39)","v":347.19423404314142}]
[null,"ISS",0.32,null,"Receitas, ex. A&B e Souvenirs",null,null,null,"Inteira",null,{"$f":"1-K42-K43","v":0.78992996961662254}]
[null,"ICMS","Receitas",null,"Receitas de A&B e Souvenirs",null,null,null,"Meia",null,0.16189356275867817]
[null,"PIS/COFINS","Receitas",null,"Receita total",null,null,null,"Isentos",null,4.8176467624699293E-2]
[null,"IRPJ/CSLL","LAIR",null,0.32]
[]
[]
[]
[null,"Premissas de financiamento (termos nominais)"]
[]
[null,"nº",null,null,"Ano de início","Sistema","Prazo (anos)",null,"Carência (anos)",null,"Capex (R$ milhões)","Captação (%)","Captação (R$ milhões)",null,"Carência de juros? (s/n)"]
[null,"Financiamento 01",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A1)),\"-\")","v":1},"SAC",{"$f":"IF(ISNUMBER(E51),prazo-E51+1,\"-\")","v":15},null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A1)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E51),0)","v":23.660055425754479},{"$f":"IF(K51<>0,'02. WACC'!$H$45,0)","v":0.24249789964099588},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E51,'12. EQUITY'!$D$15:$AL$15)<K51,(K51-SUMIF('12. EQUITY'!$D$11:$AL$11,E51,'12. EQUITY'!$D$15:$AL$15))*L51,0)","v":5.7375137461350096},null,"n",null,25]
[null,"Financiamento 02",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A2)),\"-\")","v":2},"SAC",14,null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A2)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E52),0)","v":16.913086695348667},{"$f":"IF(K52<>0,'02. WACC'!$H$45,0)","v":0.24249789964099588},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E52,'12. EQUITY'!$D$15:$AL$15)<K52,(K52-SUMIF('12. EQUITY'!$D$11:$AL$11,E52,'12. EQUITY'!$D$15:$AL$15))*L52,0)","v":4.1013880000681242},null,"n"]
[null,"Financiamento 03",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A3)),\"-\")","v":3},"SAC",13,null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A3)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E53),0)","v":6.4733793780170679},{"$f":"IF(K53<>0,'02. WACC'!$H$45,0)","v":0.24249789964099588},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E53,'12. EQUITY'!$D$15:$AL$15)<K53,(K53-SUMIF('12. EQUITY'!$D$11:$AL$11,E53,'12. EQUITY'!$D$15:$AL$15))*L53,0)","v":1.5697809027484753},null,"n"]
[null,"Financiamento 04",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A4)),\"-\")","v":6},"SAC",10,null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A4)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E54),0)","v":0.97268600815949191},{"$f":"IF(K54<>0,'02. WACC'!$H$45,0)","v":0.24249789964099588},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E54,'12. EQUITY'!$D$15:$AL$15)<K54,(K54-SUMIF('12. EQUITY'!$D$11:$AL$11,E54,'12. EQUITY'!$D$15:$AL$15))*L54,0)","v":0},null,"n"]
[null,"Financiamento 05",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A5)),\"-\")","v":11},"SAC",5,null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A5)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E55),0)","v":1.1552458515853528},{"$f":"IF(K55<>0,'02. WACC'!$H$45,0)","v":0.24249789964099588},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E55,'12. EQUITY'!$D$15:$AL$15)<K55,(K55-SUMIF('12. EQUITY'!$D$11:$AL$11,E55,'12. EQUITY'!$D$15:$AL$15))*L55,0)","v":0},null,"n"]
[null,"Financiamento 06",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A6)),\"-\")","v":"-"},"SAC","-",null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A6)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E56),0)","v":0},{"$f":"IF(K56<>0,'02. WACC'!$H$45,0)","v":0},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E56,'12. EQUITY'!$D$15:$AL$15)<K56,(K56-SUMIF('12. EQUITY'!$D$11:$AL$11,E56,'12. EQUITY'!$D$15:$AL$15))*L56,0)","v":0},null,"n"]
[null,"Financiamento 07",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A7)),\"-\")","v":"-"},"SAC","-",null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A7)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E57),0)","v":0},{"$f":"IF(K57<>0,'02. WACC'!$H$45,0)","v":0},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E57,'12. EQUITY'!$D$15:$AL$15)<K57,(K57-SUMIF('12. EQUITY'!$D$11:$AL$11,E57,'12. EQUITY'!$D$15:$AL$15))*L57,0)","v":0},null,"n"]
[null,"Financiamento 08",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A8)),\"-\")","v":"-"},"SAC","-",null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A8)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E58),0)","v":0},{"$f":"IF(K58<>0,'02. WACC'!$H$45,0)","v":0},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E58,'12. EQUITY'!$D$15:$AL$15)<K58,(K58-SUMIF('12. EQUITY'!$D$11:$AL$11,E58,'12. EQUITY'!$D$15:$AL$15))*L58,0)","v":0},null,"n"]
[null,"Financiamento 09",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A9)),\"-\")","v":"-"},"SAC","-",null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A9)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E59),0)","v":0},{"$f":"IF(K59<>0,'02. WACC'!$H$45,0)","v":0},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E59,'12. EQUITY'!$D$15:$AL$15)<K59,(K59-SUMIF('12. EQUITY'!$D$11:$AL$11,E59,'12. EQUITY'!$D$15:$AL$15))*L59,0)","v":0},null,"n"]
[null,"Financiamento 10",null,null,{"$f":"IFERROR(SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A10)),\"-\")","v":"-"},"SAC","-",null,0,null,{"$f":"IFERROR(INDEX('05. CAPEX'!I$14:AQ$14, SMALL(IF('05. CAPEX'!I$14:AQ$14<>0, COLUMN('05. CAPEX'!I$14:AQ$14)-COLUMN('05. CAPEX'!I$14)+1), ROW(A10)))*INDEX('06. D&A FISCAL'!$D$431:$AL$431,1,'01. PC'!E60),0)","v":0},{"$f":"IF(K60<>0,'02. WACC'!$H$45,0)","v":0},{"$f":"IF(SUMIF('12. EQUITY'!$D$11:$AL$11,E60,'12. EQUITY'!$D$15:$AL$15)<K60,(K60-SUMIF('12. EQUITY'!$D$11:$AL$11,E60,'12. EQUITY'!$D$15:$AL$15))*L60,0)","v":0},null,"n"]
[]
[null,"Principais outputs"]
[]
[null,"Fluxo de Caixa Livre do Projeto (R$ milhões)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Margem de Contribuição de cada UGC"]
[]
[null,"UGC","∑ FCL (R$ milhões)",null,"[%]"]
[null,"Bilheteria",{"$f":"VLOOKUP(B83,'15. FCL - UGC'!$B$13:$AI$134,34,0)","v":1016.8464919121681},null,{"$f":"C83/$C$91","v":0.97070005920456237}]
[null,"A&B",{"$f":"VLOOKUP(B84,'15. FCL - UGC'!$B$13:$AI$134,34,0)","v":21.446095051323567},null,{"$f":"C84/$C$91","v":2.0472830364865562E-2}]
[null,"Aluguel de Bicicleta",{"$f":"VLOOKUP(B85,'15. FCL - UGC'!$B$13:$AI$134,34,0)","v":0},null,0]
[null,"Demais UGCs",{"$f":"SUM(C87:C90)","v":9.2467453668475521},null,8.8271104305719869E-3]
[null,"Souvenir",{"$f":"VLOOKUP(B87,'15. FCL - UGC'!$B$13:$AI$134,34,0)","v":3.0797595861440885},null,2.9399942236945937E-3]
[null,"Locker",{"$f":"VLOOKUP(B88,'15. FCL - UGC'!$B$13:$AI$134,34,0)","v":0},null,0]
[null,"Cachoeirismo",{"$f":"VLOOKUP(B89,'15. FCL - UGC'!$B$13:$AI$134,34,0)","v":5.3099667377381969},null,5.0689903222304123E-3]
[null,"Rafting",{"$f":"VLOOKUP(B90,'15. FCL - UGC'!$B$13:$AI$134,34,0)","v":0.85701904296526621},null,8.1812588464698062E-4]
[null,"Total",{"$f":"SUM(C83:C86)","v":1047.5393323303392},{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":0.99999999999999989}]
[]
[]
[]
[]
[null,"Fluxo de Caixa da Dívida (R$ milhões)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Índice de Cobertura do Serviço da Dívida (ICSD)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fluxo de Caixa do Acionista (R$ milhões)"]

{"sheet":"02. WACC","index":2,"n_rows":69,"n_cols":10,"rows_kept":69,"cut":false,"hidden":false,"merged":[[22,1,23,1],[22,2,22,3],[22,7,23,7],[22,9,23,9],[23,2,23,3]]}
[]
[]
[]
[]
[null,null,null,null,null,"Data Referência",null,"2024-10-01",null,{"$f":"$H$5","v":"2024-10-01"}]
[]
[null,"WACC",null,null,null,null,null,"Lucro Real",null,"Lucro Presumido"]
[]
[null,"Custo Médio Ponderado de Capital - WACC BRL Nominal",null,null,null,null,null,{"$f":"H47","v":0.13456632592713516},null,{"$f":"J47","v":0.14880359440958849}]
[]
[null,"Custo Médio Ponderado de Capital - WACC BRL Real",null,null,null,null,null,{"$f":"H49","v":9.5564239018091079E-2},null,{"$f":"J49","v":0.1093120842116535}]
[]
[null,"Custo de Capital Próprio",null,null,null,null,null,"Valor",null,"Valor"]
[]
[null,"Beta Realavancado",null,null,null,null,null,{"$f":"H18*(1+(H17)*(1-H19))","v":1.0427982309762462},null,{"$f":"J18*(1+(J17)*(1-J19))","v":1.1365020101085368}]
[]
[null,"D/E Projeto",null,null,"Global","Recreation",null,0.3201283528138979,null,{"$f":"J45/J44","v":0.32012835281389779}]
[null,"Beta Desalavancado",null,null,"Global","Recreation",null,0.86090265971944668,null,{"$f":"H18","v":0.86090265971944668}]
[null,"Alíquota Imposto",null,null,null,null,null,0.34,null,0]
[]
[null,"Ke nominal (USD)",null,null,null,null,null,{"$f":"H23+H26*(H28)+H27","v":0.13786014680458855},null,{"$f":"J23+J26*(J28)+J27","v":0.14423417976545991}]
[]
[null,"Taxa Livre Risco (Rf)",null,null,null,null,null,4.2474999999999992E-2,null,{"$f":"H23","v":4.2474999999999992E-2}]
[]
[null,"Retorno Histórico de Mercado - EUA (Rm) - S&P500",null,null,null,null,null,0.10926352422426122,null,{"$f":"H25","v":0.10926352422426122}]
[null,"Beta Alavancado",null,null,null,null,null,{"$f":"H15","v":1.0427982309762462},null,{"$f":"J15","v":1.1365020101085368}]
[null,"Risco Brasil",null,null,null,null,null,2.4450651340996169E-2,null,{"$f":"H27","v":2.4450651340996169E-2}]
[null,"Industry Risk Premium (IRP) » Prêmio para o Risco de Mercado (Rm - Rf)",null,null,null,null,null,6.8023221900928021E-2,null,{"$f":"H28","v":6.8023221900928021E-2}]
[null,"Inflação BR/Inflação USA ",null,null,null,null,null,{"$f":"((1+H31)/(1+H30)-1)","v":1.3925832812353267E-2},null,{"$f":"H29","v":1.3925832812353267E-2}]
[null,"Inflação EUA",null,null,null,null,null,2.1376481874940113E-2,null,{"$f":"H30","v":2.1376481874940113E-2}]
[null,"Inflação Brasil",null,null,null,null,null,3.5600000000000007E-2,null,{"$f":"H31","v":3.5600000000000007E-2}]
[null,"Ke Nominal (BRL) ",null,null,null,null,null,{"$f":"(1+H21)*(1+H29)-1","v":0.15370579697282905},null,{"$f":"(1+J21)*(1+J29)-1","v":0.16016859365105374}]
[null,"Ke Real (BRL) ",null,null,null,null,null,{"$f":"((1+H32)/(1+H31))-1","v":0.11404576764467844},null,{"$f":"((1+J32)/(1+J31))-1","v":0.12028639788630135}]
[]
[null,"Custo da Dívida",null,null,null,null,null,"Valor",null,"Valor"]
[null,null,null,null,null,null,"1. Debêntures"]
[null,"Taxa de Juros Nominal",null,null,"Composição da Dívida:","3. Debêntures e BNDES","2. BNDES",{"$f":"CHOOSE(LEFT(F37,1),C67,C59,AVERAGE(C59,C67))","v":0.11330221147499997},null,{"$f":"H37","v":0.11330221147499997}]
[null,"Alíquota Imposto",null,null,null,null,"3. Debêntures e BNDES",0.34,null,0]
[null,"Kd Nominal (BRL) ",null,null,null,null,null,{"$f":"((H37))*(1-H38)","v":7.4779459573499976E-2},null,{"$f":"((J37))*(1-J38)","v":0.11330221147499997}]
[null,"Kd Real (BRL) ",null,null,null,null,null,{"$f":"(1+H39)/(1+H31)-1","v":3.7832618359888048E-2},null,{"$f":"(1+J39)/(1+J31)-1","v":7.5031104166666474E-2}]
[]
[null,"Estrutura de Capital",null,null,null,null,null,"Valor",null,"Valor"]
[]
[null,"% Equity",null,null,null,null,null,{"$f":"1/(1+H17)","v":0.75750210035900412},null,{"$f":"1-J45","v":0.75750210035900412}]
[null,"% Debt",null,null,null,null,null,{"$f":"1-H44","v":0.24249789964099588},null,{"$f":"H45","v":0.24249789964099588}]
[]
[null,"WACC Nominal  (BRL) ",null,null,null,null,null,{"$f":"(H32*H44)+(H39*H45)","v":0.13456632592713516},null,{"$f":"(J32*J44)+(J39*J45)","v":0.14880359440958849}]
[]
[null,"WACC Real  (BRL) ",null,null,null,null,null,{"$f":"(1+H47)/(1+H31)-1","v":9.5564239018091079E-2},null,{"$f":"(1+J47)/(1+J31)-1","v":0.1093120842116535}]
[]
[null,"Dívida"]
[]
[null,"BNDES"]
[]
[null,"Kd Nominal","Valor","Referência"]
[null,"Parcela fixa da TLP - out/2024",6.3100000000000003E-2,"TLP"]
[null,"Remuneração BNDES",1.4999999999999999E-2,"BNDES - Finem"]
[null,"Inflação Brasil",{"$f":"H31","v":3.5600000000000007E-2},"Projeção Focus ",2]
[null,"Kd Nominal",{"$f":"(1+C56)*(1+C57)*(1+C58)-1","v":0.11746055539999989},"= (1+TPL) x (1+BNDES) x (1 + Inflação) - 1",2]
[null,"Taxa Financiamento Real",{"$f":"((1+C59)/(1+C58)-1)","v":7.9046499999999797E-2},"= (1 + Kd Nominal)/(1+Inflação Brasil)"]
[]
[null,"Debêntures incentivadas"]
[]
[null,"Kd Nominal"]
[null,"Média de spreads praticados (index. IPCA)",7.1015708333333358E-2,"ANBIMA"]
[null,"Inflação Brasil",{"$f":"H31","v":3.5600000000000007E-2},"Projeção Focus "]
[null,"Kd Nominal",{"$f":"(1+C65)*(1+C66)-1","v":0.10914386755000005},"= (1 + Média dos spreads) x (1 + Inflação Brasil) - 1"]
[]
[null,"Média Taxa Real",{"$f":"CHOOSE(LEFT(F37,1),C65,C60,AVERAGE(C60,C65))","v":7.5031104166666585E-2}]

{"sheet":"03. (a) DEMANDA","index":3,"n_rows":60,"n_cols":42,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Demanda"]
[null,"Prazo",null,{"$f":"IF(D9<=ano_final,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total",null,"Risco"]
[]
[null,"Projeção de demanda",null,{"$f":"IF(D15<='01. PC'!$G$17,D15,'01. PC'!$G$17)","v":270577.77549999999},{"$f":"IF(E15<='01. PC'!$G$17,E15,'01. PC'!$G$17)","v":296590.75158438447},{"$f":"IF(F15<='01. PC'!$G$17,F15,'01. PC'!$G$17)","v":324328.68394584063},{"$f":"IF(G15<='01. PC'!$G$17,G15,'01. PC'!$G$17)","v":353484.83269908023},{"$f":"IF(H15<='01. PC'!$G$17,H15,'01. PC'!$G$17)","v":384173.88268593443},{"$f":"IF(I15<='01. PC'!$G$17,I15,'01. PC'!$G$17)","v":390410.05202293303},{"$f":"IF(J15<='01. PC'!$G$17,J15,'01. PC'!$G$17)","v":396635.04051537969},{"$f":"IF(K15<='01. PC'!$G$17,K15,'01. PC'!$G$17)","v":402844.16118507308},{"$f":"IF(L15<='01. PC'!$G$17,L15,'01. PC'!$G$17)","v":409034.84547396435},{"$f":"IF(M15<='01. PC'!$G$17,M15,'01. PC'!$G$17)","v":415205.17485985981},{"$f":"IF(N15<='01. PC'!$G$17,N15,'01. PC'!$G$17)","v":421352.99099420657},{"$f":"IF(O15<='01. PC'!$G$17,O15,'01. PC'!$G$17)","v":427474.82099479157},{"$f":"IF(P15<='01. PC'!$G$17,P15,'01. PC'!$G$17)","v":433566.96182890574},{"$f":"IF(Q15<='01. PC'!$G$17,Q15,'01. PC'!$G$17)","v":439627.43217386748},{"$f":"IF(R15<='01. PC'!$G$17,R15,'01. PC'!$G$17)","v":445654.01606010168},{"$f":"IF(S15<='01. PC'!$G$17,S15,'01. PC'!$G$17)","v":0},{"$f":"IF(T15<='01. PC'!$G$17,T15,'01. PC'!$G$17)","v":0},{"$f":"IF(U15<='01. PC'!$G$17,U15,'01. PC'!$G$17)","v":0},{"$f":"IF(V15<='01. PC'!$G$17,V15,'01. PC'!$G$17)","v":0},{"$f":"IF(W15<='01. PC'!$G$17,W15,'01. PC'!$G$17)","v":0},{"$f":"IF(X15<='01. PC'!$G$17,X15,'01. PC'!$G$17)","v":0},{"$f":"IF(Y15<='01. PC'!$G$17,Y15,'01. PC'!$G$17)","v":0},{"$f":"IF(Z15<='01. PC'!$G$17,Z15,'01. PC'!$G$17)","v":0},{"$f":"IF(AA15<='01. PC'!$G$17,AA15,'01. PC'!$G$17)","v":0},{"$f":"IF(AB15<='01. PC'!$G$17,AB15,'01. PC'!$G$17)","v":0},{"$f":"IF(AC15<='01. PC'!$G$17,AC15,'01. PC'!$G$17)","v":0},{"$f":"IF(AD15<='01. PC'!$G$17,AD15,'01. PC'!$G$17)","v":0},{"$f":"IF(AE15<='01. PC'!$G$17,AE15,'01. PC'!$G$17)","v":0},{"$f":"IF(AF15<='01. PC'!$G$17,AF15,'01. PC'!$G$17)","v":0},{"$f":"IF(AG15<='01. PC'!$G$17,AG15,'01. PC'!$G$17)","v":0},{"$f":"IF(AH15<='01. PC'!$G$17,AH15,'01. PC'!$G$17)","v":0},{"$f":"IF(AI15<='01. PC'!$G$17,AI15,'01. PC'!$G$17)","v":0},{"$f":"IF(AJ15<='01. PC'!$G$17,AJ15,'01. PC'!$G$17)","v":0},{"$f":"IF(AK15<='01. PC'!$G$17,AK15,'01. PC'!$G$17)","v":0},{"$f":"IF(AL15<='01. PC'!$G$17,AL15,'01. PC'!$G$17)","v":0},null,{"$f":"SUM(D13:AL13)","v":5810961.4225243237},null,{"$f":"'01. PC'!$Q$23","v":0}]
[]
[null,"Visitantes potenciais",null,{"$f":"D16*D7","v":270577.77549999999},{"$f":"E16*E7","v":296590.75158438447},324328.68394584063,353484.83269908023,384173.88268593443,390410.05202293303,396635.04051537969,402844.16118507308,409034.84547396435,415205.17485985981,421352.99099420657,427474.82099479157,433566.96182890574,439627.43217386748,445654.01606010168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AL15)","v":5810961.4225243237}]
[null,"Cenário Escolhido (visit./ano)",null,{"$f":"IFERROR(VLOOKUP(D$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":270577.77549999999},{"$f":"IFERROR(VLOOKUP(E$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":296590.75158438447},{"$f":"IFERROR(VLOOKUP(F$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":324328.68394584063},{"$f":"IFERROR(VLOOKUP(G$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":353484.83269908023},{"$f":"IFERROR(VLOOKUP(H$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":384173.88268593443},{"$f":"IFERROR(VLOOKUP(I$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":390410.05202293303},{"$f":"IFERROR(VLOOKUP(J$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":396635.04051537969},{"$f":"IFERROR(VLOOKUP(K$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":402844.16118507308},{"$f":"IFERROR(VLOOKUP(L$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":409034.84547396435},{"$f":"IFERROR(VLOOKUP(M$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":415205.17485985981},{"$f":"IFERROR(VLOOKUP(N$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":421352.99099420657},{"$f":"IFERROR(VLOOKUP(O$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":427474.82099479157},{"$f":"IFERROR(VLOOKUP(P$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":433566.96182890574},{"$f":"IFERROR(VLOOKUP(Q$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":439627.43217386748},{"$f":"IFERROR(VLOOKUP(R$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":445654.01606010168},{"$f":"IFERROR(VLOOKUP(S$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":451644.69991078426},{"$f":"IFERROR(VLOOKUP(T$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":457597.47770340176},{"$f":"IFERROR(VLOOKUP(U$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":463511.18441939086},{"$f":"IFERROR(VLOOKUP(V$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":469384.86827872548},{"$f":"IFERROR(VLOOKUP(W$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":475216.0157024822},{"$f":"IFERROR(VLOOKUP(X$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":481001.94363424112},{"$f":"IFERROR(VLOOKUP(Y$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":486740.01392061572},{"$f":"IFERROR(VLOOKUP(Z$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":492428.5049203487},{"$f":"IFERROR(VLOOKUP(AA$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":498065.34774240322},{"$f":"IFERROR(VLOOKUP(AB$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":503646.65505485784},{"$f":"IFERROR(VLOOKUP(AC$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":509168.18727162288},{"$f":"IFERROR(VLOOKUP(AD$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":514626.85498280334},{"$f":"IFERROR(VLOOKUP(AE$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":520020.53437290055},{"$f":"IFERROR(VLOOKUP(AF$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":525345.64715883904},{"$f":"IFERROR(VLOOKUP(AG$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":530597.72084562166},{"$f":"IFERROR(VLOOKUP(AH$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":0},{"$f":"IFERROR(VLOOKUP(AI$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":0},{"$f":"IFERROR(VLOOKUP(AJ$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":0},{"$f":"IFERROR(VLOOKUP(AK$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":0},{"$f":"IFERROR(VLOOKUP(AL$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,IF('01. PC'!$F$13=1,2,3),0)*CHOOSE('01. PC'!$F$9,'01. PC'!$G$10,'01. PC'!$G$11,'01. PC'!$G$12)*CHOOSE('01. PC'!$J$9,'01. PC'!$K$10,'01. PC'!$K$11,'01. PC'!$K$12,'01. PC'!$K$13,'01. PC'!$K$14)*(1+$AP13),0)","v":0},null,{"$f":"SUM(D16:AL16)","v":13189957.07844336}]
[null,"Crescimento anual (%)",null,0,{"$f":"IFERROR(E13/D13-1,0)","v":9.6138627928014975E-2},9.3522580233134089E-2,8.9896916913178027E-2,8.6818576493152166E-2,1.6232673843934231E-2,1.5944744404483124E-2,1.5654493515311785E-2,1.5367442016981814E-2,1.5085094715453051E-2,1.4806694392529574E-2,1.4528981949647912E-2,1.425146122042209E-2,1.3978164570928042E-2,1.3708389070340665E-2,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"-"]
[]
[null,"Bilheteria",null,{"$f":"D21+D43","v":270577.77549999999},296590.75158438447,324328.68394584063,353484.83269908023,384173.88268593443,390410.05202293303,396635.04051537969,402844.16118507308,409034.84547396435,415205.17485985981,421352.99099420657,427474.82099479157,433566.96182890574,439627.43217386748,445654.01606010168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D19:AL19)","v":5810961.4225243237}]
[]
[null,"Passeio de barco",0.98097973018413664,{"$f":"D13*$C21","v":265431.31320381392},290949.51546435978,318159.86486816686,346761.45580532838,376866.79178104014,382984.3474946316,389090.93502635125,395181.95654558786,401254.89234895958,407307.86040508252,413338.74341777572,419344.13455998275,425320.40123167582,431265.59979546536,437177.55643011542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D21:AL21)","v":5700435.3683783365}]
[]
[null,"Passeio de barco + transporte até o cais",null,{"$f":"D21-D28-D33-D38","v":188957.48928618233},207123.60304287847,226494.33682663192,246855.47940564094,268287.1207271734,272642.13805446582,276989.34725963604,281325.47520012246,285648.72812816018,289957.76624732214,294251.08227888681,298526.2509419811,302780.68623055879,307013.0044915881,311221.65820681304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D23:AL23)","v":4058074.1663280418}]
[null,"Inteira",{"$f":"'01. PC'!$K16","v":0.68992996961662267},{"$f":"D$23*$C24","v":130367.43484204909},{"$f":"E$23*$C24","v":142900.78115425856},156265.23092513526,170312.99340603067,185099.32505182992,188103.98202412864,191103.25193896884,194094.87655720243,197077.61831848847,200050.55285711875,203012.64025633072,205962.20724216528,208897.46965154959,211817.47286078942,214721.14919066144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D24:AL24)","v":2799786.9862767071}]
[null,"Meia",{"$f":"'01. PC'!$K17","v":0.21189356275867804},{"$f":"D$23*$C25","v":40038.875614783909},43888.158180169688,47992.691974859095,52307.087017762737,56848.313853148349,57771.113990504113,58692.259637044954,59611.057234932072,60527.126700560868,61440.184139693054,62349.910169670242,63255.790889087541,64157.27833991051,65054.079334968628,65945.865965105186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$23*$C25","v":0},{"$f":"AJ$23*$C25","v":0},{"$f":"AK$23*$C25","v":0},{"$f":"AL$23*$C25","v":0},null,{"$f":"SUM(D25:AL25)","v":859879.79304220108}]
[null,"Isentos",{"$f":"'01. PC'!$K18","v":9.817646762469931E-2},18551.178829349345,20334.663708450229,22236.413926637568,24235.398981847535,26339.481822195135,26767.042039833064,27193.835683622252,27619.54140798797,28043.983109110854,28467.029250510353,28888.531852885862,29308.252810728271,29725.938239098694,30141.452295830062,30554.643051046416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D26:AL26)","v":398407.38700913364}]
[]
[null,"Passeio de barco + transporte até o cais (privativo)",5.0000000000000001E-3,{"$f":"D$13*$C28","v":1352.8888775},{"$f":"E$13*$C28","v":1482.9537579219225},1621.6434197292033,1767.4241634954012,1920.8694134296722,1952.0502601146652,1983.1752025768985,2014.2208059253655,2045.1742273698219,2076.0258742992992,2106.7649549710327,2137.3741049739579,2167.8348091445287,2198.1371608693375,2228.2700803005087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D28:AL28)","v":29054.807112621616}]
[null,"Inteira",{"$f":"C24","v":0.68992996961662267},{"$f":"D$28*$C29","v":933.39858214824176},{"$f":"E$28*$C29","v":1023.1342411459284},1118.8203953027653,1219.398899420067,1325.2653760450337,1346.7779766510314,1368.2520072583191,1389.6712994332568,1411.0269925499611,1432.312468378638,1453.52028137253,1474.6384513040389,1495.6542040069417,1516.5607046117514,1537.3503087993593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D29:AL29)","v":20045.782188427864}]
[null,"Meia",{"$f":"C25","v":0.21189356275867804},{"$f":"D$28*$C30","v":286.66844427006373},314.22835517244636,343.61580173058724,374.50580290881686,407.01986360578536,413.62688429970063,420.22205924868211,426.8004227501815,433.35925349961826,439.89651888447798,446.40993220393801,452.89581405107265,459.35024118191302,465.77111444884935,472.15608610344037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$28*$C30","v":0},{"$f":"AJ$28*$C30","v":0},{"$f":"AK$28*$C30","v":0},{"$f":"AL$28*$C30","v":0},null,{"$f":"SUM(D30:AL30)","v":6156.5265943595732}]
[null,"Isentos",{"$f":"C26","v":9.817646762469931E-2},132.82185108169455,145.59116160354779,159.20722269585079,173.51946116651752,188.58417377885337,191.64539916393329,194.70113606989736,197.74908374192739,200.78798132024275,203.81688703618323,206.8347413945647,209.83983961884644,212.83036395567402,215.80534180873698,218.76368539770903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D31:AL31)","v":2852.498329834179}]
[]
[null,"Passeio de barco + trilha de bicicleta",null,{"$f":"D$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":48063.157490131569},{"$f":"E$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":52683.883505120917},{"$f":"F$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":57611.016227221677},{"$f":"G$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":62790.06896628398},{"$f":"H$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":68241.413371843606},{"$f":"I$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":69349.153977757829},{"$f":"J$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":70454.908512600319},{"$f":"K$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":71557.8444210327},{"$f":"L$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":72657.50544603313},{"$f":"M$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":73753.550797475094},{"$f":"N$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":74845.597084497203},{"$f":"O$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":75933.027413548494},{"$f":"P$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":77015.184009081931},{"$f":"Q$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":78091.714925621185},{"$f":"R$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":79162.22653699173},{"$f":"S$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"T$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"U$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"V$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"W$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"X$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"Y$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"Z$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AA$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AB$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AC$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AD$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AE$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AF$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AG$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AH$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AI$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AJ$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AK$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},{"$f":"AL$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)","v":0},null,{"$f":"SUM(D33:AL33)","v":1032210.2526852414}]
[null,"Inteira",{"$f":"C29","v":0.68992996961662267},{"$f":"D$33*$C34","v":33160.212786845426},{"$f":"E$33*$C34","v":36348.190145973764},39747.566675229806,43320.750374133946,47081.796254231449,47846.059696812947,48608.952889440268,49369.901427234101,50128.590524801235,50884.785060820032,51638.220522445139,52388.471296327691,53135.0835634045,53877.814505943781,54616.392549450902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D34:AL34)","v":712152.78827309504}]
[null,"Meia",{"$f":"C30","v":0.21189356275867804},{"$f":"D$33*$C35","v":10184.273678015421},11163.375775863222,12207.403482534015,13304.811419129017,14459.916207047634,14694.639310647255,14928.941578571596,15162.646597703811,15395.657690118012,15627.902644580137,15859.300223034639,16089.719709709158,16319.02172619954,16547.131697524906,16773.966216832745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$33*$C35","v":0},{"$f":"AJ$33*$C35","v":0},{"$f":"AK$33*$C35","v":0},{"$f":"AL$33*$C35","v":0},null,{"$f":"SUM(D35:AL35)","v":218718.70795751113}]
[null,"Isentos",{"$f":"C31","v":9.817646762469931E-2},4718.6710252707262,5172.3175832839333,5656.0460694578551,6164.5071730210157,6699.7009105645266,6808.4549702976292,6917.0140445884572,7025.2963960947873,7133.2572311138856,7240.8630920749292,7348.0763390174288,7454.8364075116488,7561.0787194778923,7666.7687221524957,7771.8677707080815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D36:AL36)","v":101338.7564546353}]
[]
[null,"Passeio de barco + trilha a pé",0.1,{"$f":"D$13*$C38","v":27057.777549999999},{"$f":"E$13*$C38","v":29659.075158438449},32432.868394584064,35348.483269908022,38417.388268593444,39041.005202293301,39663.504051537973,40284.41611850731,40903.484547396438,41520.517485985984,42135.299099420663,42747.482099479159,43356.696182890577,43962.743217386749,44565.401606010171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D38:AL38)","v":581096.1422524323}]
[null,"Inteira",{"$f":"C34","v":0.68992996961662267},{"$f":"D$38*$C39","v":18667.971642964836},{"$f":"E$38*$C39","v":20462.684822918567},22376.407906055305,24387.977988401337,26505.307520900671,26935.559533020627,27365.040145166386,27793.425988665134,28220.539850999219,28646.24936757276,29070.405627450607,29492.769026080779,29913.084080138837,30331.214092235023,30747.006175987186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D39:AL39)","v":400915.64376855729}]
[null,"Meia",{"$f":"C35","v":0.21189356275867804},{"$f":"D$38*$C40","v":5733.3688854012744},6284.567103448926,6872.3160346117438,7490.1160581763361,8140.397272115707,8272.5376859940116,8404.4411849736425,8536.0084550036299,8667.1850699923652,8797.9303776895595,8928.1986440787623,9057.916281021453,9187.0048236382609,9315.4222889769862,9443.1217220688068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$38*$C40","v":0},{"$f":"AJ$38*$C40","v":0},{"$f":"AK$38*$C40","v":0},{"$f":"AL$38*$C40","v":0},null,{"$f":"SUM(D40:AL40)","v":123130.53188719146}]
[null,"Isentos",{"$f":"C36","v":9.817646762469931E-2},2656.4370216338907,2911.8232320709558,3184.1444539170157,3470.38922333035,3771.6834755770674,3832.9079832786656,3894.0227213979479,3954.9816748385479,4015.7596264048548,4076.3377407236644,4136.6948278912951,4196.7967923769293,4256.6072791134811,4316.1068361747393,4375.2737079541803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D41:AL41)","v":57049.966596683589}]
[]
[null,"Transporte até o cais",null,{"$f":"D45","v":5146.4622961860732},{"$f":"E45","v":5641.236120024696},6168.8190776737756,6723.3768937518471,7307.0909048942849,7425.7045283014304,7544.1054890284431,7662.2046394852223,7779.953125004773,7897.3144547772827,8014.2475764308474,8130.6864348088275,8246.5605972299236,8361.8323784021195,8476.4596299862606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D43:AL43)","v":110526.05414598581}]
[]
[null,"Transporte até o cais",null,{"$f":"D13-D21","v":5146.4622961860732},5641.236120024696,6168.8190776737756,6723.3768937518471,7307.0909048942849,7425.7045283014304,7544.1054890284431,7662.2046394852223,7779.953125004773,7897.3144547772827,8014.2475764308474,8130.6864348088275,8246.5605972299236,8361.8323784021195,8476.4596299862606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D45:AL45)","v":110526.05414598581}]
[null,"Inteira",{"$f":"C39","v":0.68992996961662267},{"$f":"D$45*$C46","v":3550.6985756407516},{"$f":"E$45*$C46","v":3892.0578648888327},4256.05315882991,4638.6592160273149,5041.381005999614,5123.2160995930235,5204.9044708299898,5286.3846141163849,5367.6228231532914,5448.593921837406,5529.2695869070267,5609.6042449299403,5689.5493022884793,5769.0787587702662,5848.1635349729495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D46:AL46)","v":76255.237178785173}]
[null,"Meia",{"$f":"C40","v":0.21189356275867804},{"$f":"D$45*$C47","v":1090.502231542074},1195.3416198349744,1307.1330523819986,1424.6402837864528,1548.3255252395827,1573.458988495039,1598.5473898975358,1623.5718396465961,1648.5219857527723,1673.3900960483654,1698.1674718000331,1722.8401163452966,1747.3931054523803,1771.8184538504956,1796.1072305778946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI$45*$C47","v":0},{"$f":"AJ$45*$C47","v":0},{"$f":"AK$45*$C47","v":0},{"$f":"AL$45*$C47","v":0},null,{"$f":"SUM(D47:AL47)","v":23419.759390651496}]
[null,"Isentos",{"$f":"C41","v":9.817646762469931E-2},505.26148900324768,553.83663530088893,605.63286646186691,660.07739393807958,717.38437365508855,729.02944021336839,740.65362830091726,752.24818572224171,763.80831609870927,775.33043689151179,786.81051772378794,798.24207353359066,809.61818948906455,820.93516578135814,832.1888644354168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D48:AL48)","v":10851.057576549138}]
[]
[null,"Outras UGC's",null,{"$f":"SUM(D52:D60)","v":220022.4542881579},{"$f":"SUM(E52:E60)","v":241175.11115677579},263730.42984017037,287438.98237898893,312394.02565777302,317465.01598706923,322526.91452434822,327575.9100162831,332609.91381961841,337627.36587288603,342626.51109792059,347604.52549313317,352558.39790824172,357486.51721506589,362387.0814804511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D50:AL50)","v":4725229.1567368833}]
[]
[{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$P$18,2,0)","v":1},{"$f":"'01. PC'!O10","v":"Cachoeirismo"},null,{"$f":"D$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":1780.1169440789495},{"$f":"E$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":1951.2549446341111},{"$f":"F$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2133.7413417489543},{"$f":"G$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2325.5581098623729},{"$f":"H$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2527.4597545127299},{"$f":"I$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2568.4871843614051},{"$f":"J$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2609.4410560222382},{"$f":"K$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2650.2905341123264},{"$f":"L$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2691.0187202234533},{"$f":"M$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2731.612992499081},{"$f":"N$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2772.0591512776787},{"$f":"O$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2812.3343486499484},{"$f":"P$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2852.4142225585942},{"$f":"Q$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2892.2857379859738},{"$f":"R$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":2931.9343161848833},{"$f":"S$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"T$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"U$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"V$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"W$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"X$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"Y$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"Z$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AA$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AB$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AC$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AD$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AE$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AF$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AG$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AH$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AI$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AJ$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AK$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},{"$f":"AL$13*VLOOKUP($B52,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B52,'01. PC'!$O$10:$T$18,6,0)*$A52","v":0},null,{"$f":"SUM(D52:AL52)","v":38230.00935871269}]
[{"$f":"VLOOKUP($B53,'01. PC'!$O$10:$P$18,2,0)","v":1},{"$f":"'01. PC'!O11","v":"Rafting"},null,{"$f":"D$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":1780.1169440789436},{"$f":"E$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":1951.2549446341043},{"$f":"F$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2133.741341748947},{"$f":"G$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2325.5581098623652},{"$f":"H$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2527.4597545127212},{"$f":"I$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2568.487184361396},{"$f":"J$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2609.4410560222295},{"$f":"K$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2650.2905341123173},{"$f":"L$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2691.0187202234442},{"$f":"M$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2731.6129924990719},{"$f":"N$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2772.0591512776691},{"$f":"O$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2812.3343486499389},{"$f":"P$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2852.4142225585842},{"$f":"Q$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2892.2857379859643},{"$f":"R$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":2931.9343161848738},{"$f":"S$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"T$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"U$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"V$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"W$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"X$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"Y$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"Z$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AA$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AB$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AC$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AD$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AE$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AF$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AG$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AH$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AI$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AJ$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AK$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},{"$f":"AL$13*VLOOKUP($B53,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B53,'01. PC'!$O$10:$T$18,6,0)*$A53","v":0},null,{"$f":"SUM(D53:AL53)","v":38230.009358712574}]
[{"$f":"VLOOKUP($B54,'01. PC'!$O$10:$P$18,2,0)","v":0},{"$f":"'01. PC'!O12","v":"Aluguel de Caiaque"},null,{"$f":"D$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"E$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"F$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"G$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"H$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"I$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"J$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"K$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"L$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"M$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"N$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"O$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"P$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"Q$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"R$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"S$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"T$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"U$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"V$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"W$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"X$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"Y$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"Z$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AA$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AB$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AC$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AD$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AE$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AF$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AG$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AH$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AI$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AJ$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AK$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},{"$f":"AL$13*VLOOKUP($B54,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B54,'01. PC'!$O$10:$T$18,6,0)*$A54","v":0},null,0]
[{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$P$18,2,0)","v":0},{"$f":"'01. PC'!O13","v":"Aluguel de Bicicleta"},null,{"$f":"D$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"E$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"F$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"G$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"H$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"I$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"J$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"K$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"L$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"M$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"N$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"O$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"P$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"Q$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"R$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"S$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"T$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"U$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"V$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"W$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"X$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"Y$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"Z$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AA$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AB$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AC$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AD$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AE$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AF$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AG$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AH$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AI$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AJ$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AK$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},{"$f":"AL$13*VLOOKUP($B55,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B55,'01. PC'!$O$10:$T$18,6,0)*$A55","v":0},null,0]
[{"$f":"VLOOKUP($B56,'01. PC'!$O$10:$P$18,2,0)","v":0},{"$f":"'01. PC'!O14","v":"Arvorismo"},null,{"$f":"D$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"E$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"F$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"G$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"H$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"I$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"J$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"K$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"L$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"M$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"N$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"O$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"P$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"Q$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"R$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"S$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"T$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"U$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"V$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"W$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"X$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"Y$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"Z$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AA$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AB$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AC$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AD$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AE$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AF$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AG$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AH$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AI$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AJ$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AK$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},{"$f":"AL$13*VLOOKUP($B56,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B56,'01. PC'!$O$10:$T$18,6,0)*$A56","v":0},null,0]
[{"$f":"VLOOKUP($B57,'01. PC'!$O$10:$P$18,2,0)","v":0},{"$f":"'01. PC'!O15","v":"Teleférico"},null,{"$f":"D$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"E$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"F$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"G$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"H$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"I$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"J$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"K$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"L$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"M$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"N$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"O$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"P$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"Q$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"R$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"S$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"T$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"U$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"V$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"W$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"X$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"Y$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"Z$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AA$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AB$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AC$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AD$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AE$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AF$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AG$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AH$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AI$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AJ$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AK$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},{"$f":"AL$13*VLOOKUP($B57,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B57,'01. PC'!$O$10:$T$18,6,0)*$A57","v":0},null,0]
[{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$P$18,2,0)","v":1},{"$f":"'01. PC'!O16","v":"A&B"},null,{"$f":"D$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":135288.88774999999},{"$f":"E$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":148295.37579219224},{"$f":"F$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":162164.34197292032},{"$f":"G$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":176742.41634954012},{"$f":"H$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":192086.94134296721},{"$f":"I$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":195205.02601146651},{"$f":"J$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":198317.52025768984},{"$f":"K$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":201422.08059253654},{"$f":"L$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":204517.42273698217},{"$f":"M$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":207602.5874299299},{"$f":"N$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":210676.49549710329},{"$f":"O$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":213737.41049739579},{"$f":"P$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":216783.48091445287},{"$f":"Q$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":219813.71608693374},{"$f":"R$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":222827.00803005084},{"$f":"S$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"T$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"U$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"V$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"W$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"X$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"Y$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"Z$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AA$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AB$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AC$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AD$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AE$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AF$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AG$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AH$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AI$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AJ$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AK$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},{"$f":"AL$13*VLOOKUP($B58,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B58,'01. PC'!$O$10:$T$18,6,0)*$A58","v":0},null,2905480.7112621618]
[{"$f":"VLOOKUP($B59,'01. PC'!$O$10:$P$18,2,0)","v":1},"Souvenir",null,{"$f":"D$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":81173.332649999997},{"$f":"E$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":88977.225475315339},{"$f":"F$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":97298.605183752181},{"$f":"G$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":106045.44980972407},{"$f":"H$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":115252.16480578032},{"$f":"I$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":117123.01560687991},{"$f":"J$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":118990.5121546139},{"$f":"K$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":120853.24835552192},{"$f":"L$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":122710.4536421893},{"$f":"M$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":124561.55245795794},{"$f":"N$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":126405.89729826196},{"$f":"O$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":128242.44629843747},{"$f":"P$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":130070.08854867172},{"$f":"Q$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":131888.22965216023},{"$f":"R$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":133696.2048180305},{"$f":"S$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"T$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"U$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"V$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"W$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"X$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"Y$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"Z$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AA$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AB$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AC$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AD$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AE$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AF$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AG$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AH$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AI$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AJ$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AK$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},{"$f":"AL$13*VLOOKUP($B59,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B59,'01. PC'!$O$10:$T$18,6,0)*$A59","v":0},null,1743288.4267572968]
[{"$f":"VLOOKUP($B60,'01. PC'!$O$10:$P$18,2,0)","v":0},"Locker",null,{"$f":"D$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"E$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"F$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"G$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"H$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"I$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"J$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"K$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"L$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"M$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"N$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"O$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"P$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"Q$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"R$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"S$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"T$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"U$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"V$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"W$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"X$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"Y$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"Z$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AA$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AB$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AC$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AD$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AE$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AF$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AG$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AH$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AI$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AJ$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AK$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},{"$f":"AL$13*VLOOKUP($B60,'01. PC'!$O$10:$T$18,4,0)*VLOOKUP($B60,'01. PC'!$O$10:$T$18,6,0)*$A60","v":0},null,0]

{"sheet":"03. (b) DEMANDA INPUT","index":4,"n_rows":37,"n_cols":4,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,"Visitantes potenciais (PIB)","Visitantes potenciais (regressão)"]
[null,{"$f":"ano_inicial","v":2025},244017.51082511747,289853]
[null,{"$f":"B8+1","v":2026},266838.65805954923,317719.06972081895]
[null,2027,290826.63073235244,347432.976910381]
[null,2028,316075.78481883492,378666.13036859158]
[null,2029,341016.26201309904,411541.38477336307]
[null,2030,366609.92764524824,418221.8018456701]
[null,2031,392719.70895461401,424890.2415804817]
[null,2032,419177.99337418453,431541.68311202258]
[null,2033,445829.94070175162,438173.37490515731]
[null,2034,472520.57823141437,444783.26176739135]
[null,2035,499085.12434695003,451369.03159529361]
[null,2036,525333.44338812865,457926.9641079717]
[null,2037,551065.78839678608,464453.09247874207]
[null,2038,576106.7274236728,470945.2942408864]
[null,2039,600278.60535122256,477401.19556518662]
[null,2040,623410.66953081044,483818.63943308435]
[null,2041,645338.10980225552,490195.47691848071]
[null,2042,665919.021794528,496530.46001005982]
[null,2043,685025.95863762544,502822.56912557629]
[null,2044,702514.66960244032,509069.11162558349]
[null,2045,718249.72119421815,515267.21332002262]
[null,2046,732110.03801874584,521414.04812063818]
[null,2047,744006.89029610623,527507.77174113411]
[null,2048,753861.42608536873,533546.16790830554]
[null,2049,761577.54991342186,539525.07236728212]
[null,2050,767070.69987808948,545439.94351539679]
[null,2051,770297.31573017407,551287.47186159971]
[null,2052,771251.50699581217,557065.38229555497]
[null,2053,769920.02744914091,562769.84162703704]
[null,2054,766293.82887093595,568396.05875267449]

{"sheet":"04. RECEITAS","index":5,"n_rows":72,"n_cols":40,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Receitas (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D9<=ano_final,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Receita Total",null,{"$f":"D15+D44","v":68.186236579849378},74.741567808211101,81.731592080304779,89.079010222729664,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.63268178569278,106.18194592836434,107.72466150413602,109.25989534004533,110.78714813811089,112.30586146878157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":1464.3759620701794}]
[]
[null,"Bilheteria",null,{"$f":"D17+D39","v":59.710700147081489},65.451204931843009,71.572370496436633,78.00650594023395,84.778919743169695,86.155108296201647,87.528829477125157,88.899048970577638,90.265199950997811,91.626859041767901,92.983549941746759,94.334506260464565,95.678910818183255,97.016326379567005,98.346263927753242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AL15)","v":1282.3543043231498}]
[]
[null,"Passeio de barco",null,{"$f":"D19+D24+D29+D34","v":59.464943165596779},{"$f":"E19+E24+E29+E34","v":65.181821211354631},71.277793315335373,77.685447178758722,84.429987117052534,85.800511560571209,87.168578787178433,88.53315873854126,89.893686922036025,91.249741703576206,92.600848742378332,93.946244802278414,95.285116066882381,96.617027100425275,97.941490898737527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D17:AL17)","v":1277.0763973107032}]
[]
[null,"Passeio de barco + transporte até o cais",null,{"$f":"SUM(D20:D22)/10^6","v":45.116061794832312},49.453458073303011,54.078473073769445,58.939961074473608,64.057044593521226,65.096861705814206,66.1348145272474,67.170121552400545,68.202354500630676,69.23119347808958,70.256278602349752,71.277030806012718,72.292832646451444,73.303353758482132,74.308224651964196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D19:AL19)","v":968.91806483934226}]
[null,"Inteira",{"$f":"CHOOSE('01. PC'!$J$9,'01. PC'!$I$10,'01. PC'!$I$11,'01. PC'!$I$12,'01. PC'!$I$13,'01. PC'!$I$14)","v":300},{"$f":"$C20*'03. (a) DEMANDA'!D24","v":39110230.452614725},{"$f":"$C20*'03. (a) DEMANDA'!E24","v":42870234.346277565},{"$f":"$C20*'03. (a) DEMANDA'!F24","v":46879569.277540579},{"$f":"$C20*'03. (a) DEMANDA'!G24","v":51093898.021809198},{"$f":"$C20*'03. (a) DEMANDA'!H24","v":55529797.515548974},{"$f":"$C20*'03. (a) DEMANDA'!I24","v":56431194.607238591},{"$f":"$C20*'03. (a) DEMANDA'!J24","v":57330975.581690654},{"$f":"$C20*'03. (a) DEMANDA'!K24","v":58228462.967160732},{"$f":"$C20*'03. (a) DEMANDA'!L24","v":59123285.495546542},{"$f":"$C20*'03. (a) DEMANDA'!M24","v":60015165.857135624},{"$f":"$C20*'03. (a) DEMANDA'!N24","v":60903792.076899216},{"$f":"$C20*'03. (a) DEMANDA'!O24","v":61788662.172649585},{"$f":"$C20*'03. (a) DEMANDA'!P24","v":62669240.895464875},{"$f":"$C20*'03. (a) DEMANDA'!Q24","v":63545241.858236827},{"$f":"$C20*'03. (a) DEMANDA'!R24","v":64416344.757198431},{"$f":"$C20*'03. (a) DEMANDA'!S24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!T24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!U24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!V24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!W24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!X24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!Y24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!Z24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!AA24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!AB24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!AC24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!AD24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!AE24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!AF24","v":0},{"$f":"$C20*'03. (a) DEMANDA'!AG24","v":0},null,null,null,null,null,null,{"$f":"SUM(D20:AL20)","v":839936095.88301206}]
[null,"Meia",{"$f":"C20/2","v":150},{"$f":"$C21*'03. (a) DEMANDA'!D25","v":6005831.342217586},{"$f":"$C21*'03. (a) DEMANDA'!E25","v":6583223.727025453},{"$f":"$C21*'03. (a) DEMANDA'!F25","v":7198903.7962288642},{"$f":"$C21*'03. (a) DEMANDA'!G25","v":7846063.0526644103},{"$f":"$C21*'03. (a) DEMANDA'!H25","v":8527247.0779722519},{"$f":"$C21*'03. (a) DEMANDA'!I25","v":8665667.0985756163},{"$f":"$C21*'03. (a) DEMANDA'!J25","v":8803838.9455567431},{"$f":"$C21*'03. (a) DEMANDA'!K25","v":8941658.5852398109},{"$f":"$C21*'03. (a) DEMANDA'!L25","v":9079069.0050841309},{"$f":"$C21*'03. (a) DEMANDA'!M25","v":9216027.6209539585},{"$f":"$C21*'03. (a) DEMANDA'!N25","v":9352486.525450537},{"$f":"$C21*'03. (a) DEMANDA'!O25","v":9488368.6333631314},{"$f":"$C21*'03. (a) DEMANDA'!P25","v":9623591.7509865761},{"$f":"$C21*'03. (a) DEMANDA'!Q25","v":9758111.900245294},{"$f":"$C21*'03. (a) DEMANDA'!R25","v":9891879.8947657775},{"$f":"$C21*'03. (a) DEMANDA'!S25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!T25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!U25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!V25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!W25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!X25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!Y25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!Z25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!AA25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!AB25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!AC25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!AD25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!AE25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!AF25","v":0},{"$f":"$C21*'03. (a) DEMANDA'!AG25","v":0},null,null,null,null,null,null,{"$f":"SUM(D21:AL21)","v":128981968.95633015}]
[null,"Isentos",null,{"$f":"$C22*'03. (a) DEMANDA'!D26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!E26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!F26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!G26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!H26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!I26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!J26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!K26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!L26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!M26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!N26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!O26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!P26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!Q26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!R26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!S26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!T26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!U26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!V26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!W26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!X26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!Y26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!Z26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!AA26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!AB26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!AC26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!AD26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!AE26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!AF26","v":0},{"$f":"$C22*'03. (a) DEMANDA'!AG26","v":0},null,null,null,null,null,null,{"$f":"SUM(D22:AL22)","v":0}]
[]
[null,"Passeio de barco + transporte até o cais (privativo)",null,{"$f":"SUM(D25:D27)/10^6","v":0},{"$f":"SUM(E25:E27)/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D24:AL24)","v":0}]
[null,"Inteira",0,{"$f":"$C25*'03. (a) DEMANDA'!D29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!E29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!F29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!G29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!H29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!I29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!J29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!K29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!L29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!M29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!N29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!O29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!P29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!Q29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!R29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!S29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!T29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!U29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!V29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!W29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!X29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!Y29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!Z29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!AA29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!AB29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!AC29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!AD29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!AE29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!AF29","v":0},{"$f":"$C25*'03. (a) DEMANDA'!AG29","v":0},null,null,null,null,null,null,{"$f":"SUM(D25:AL25)","v":0}]
[null,"Meia",{"$f":"C25/2","v":0},{"$f":"$C26*'03. (a) DEMANDA'!D30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!E30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!F30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!G30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!H30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!I30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!J30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!K30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!L30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!M30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!N30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!O30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!P30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!Q30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!R30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!S30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!T30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!U30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!V30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!W30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!X30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!Y30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!Z30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!AA30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!AB30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!AC30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!AD30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!AE30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!AF30","v":0},{"$f":"$C26*'03. (a) DEMANDA'!AG30","v":0},null,null,null,null,null,null,{"$f":"SUM(D26:AL26)","v":0}]
[null,"Isentos",null,{"$f":"$C27*'03. (a) DEMANDA'!D31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!E31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!F31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!G31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!H31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!I31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!J31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!K31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!L31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!M31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!N31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!O31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!P31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!Q31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!R31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!S31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!T31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!U31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!V31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!W31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!X31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!Y31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!Z31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!AA31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!AB31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!AC31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!AD31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!AE31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!AF31","v":0},{"$f":"$C27*'03. (a) DEMANDA'!AG31","v":0},null,null,null,null,null,null,{"$f":"SUM(D27:AL27)","v":0}]
[]
[null,"Passeio de barco + trilha de bicicleta",null,{"$f":"SUM(D30:D32)/10^6","v":9.1805639102047536},{"$f":"SUM(E30:E32)/10^6","v":10.063170728137289},11.004304419959237,11.993557460087629,13.034821045861262,13.246411044512776,13.457621682894256,13.668293934260642,13.878340648766459,14.087696731946423,14.29628895215099,14.503999476283745,14.710702662361024,14.916331285129495,15.120810157888146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(D29:AL29)","v":197.16291414044414}]
[null,"Inteira",{"$f":"CHOOSE('01. PC'!$J$9,'01. PC'!$L$10,'01. PC'!$L$11,'01. PC'!$L$12,'01. PC'!$L$13,'01. PC'!$L$14)","v":240},{"$f":"$C30*'03. (a) DEMANDA'!D34","v":7958451.0688429028},{"$f":"$C30*'03. (a) DEMANDA'!E34","v":8723565.6350337025},{"$f":"$C30*'03. (a) DEMANDA'!F34","v":9539416.0020551533},{"$f":"$C30*'03. (a) DEMANDA'!G34","v":10396980.089792147},{"$f":"$C30*'03. (a) DEMANDA'!H34","v":11299631.101015547},{"$f":"$C30*'03. (a) DEMANDA'!I34","v":11483054.327235106},{"$f":"$C30*'03. (a) DEMANDA'!J34","v":11666148.693465665},{"$f":"$C30*'03. (a) DEMANDA'!K34","v":11848776.342536185},{"$f":"$C30*'03. (a) DEMANDA'!L34","v":12030861.725952296},{"$f":"$C30*'03. (a) DEMANDA'!M34","v":12212348.414596807},{"$f":"$C30*'03. (a) DEMANDA'!N34","v":12393172.925386833},{"$f":"$C30*'03. (a) DEMANDA'!O34","v":12573233.111118646},{"$f":"$C30*'03. (a) DEMANDA'!P34","v":12752420.05521708},{"$f":"$C30*'03. (a) DEMANDA'!Q34","v":12930675.481426507},{"$f":"$C30*'03. (a) DEMANDA'!R34","v":13107934.211868217},{"$f":"$C30*'03. (a) DEMANDA'!S34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!T34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!U34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!V34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!W34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!X34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!Y34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!Z34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!AA34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!AB34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!AC34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!AD34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!AE34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!AF34","v":0},{"$f":"$C30*'03. (a) DEMANDA'!AG34","v":0},null,null,null,null,null,null,{"$f":"SUM(D30:AL30)","v":170916669.18554279}]
[null,"Meia",{"$f":"C30/2","v":120},{"$f":"$C31*'03. (a) DEMANDA'!D35","v":1222112.8413618505},{"$f":"$C31*'03. (a) DEMANDA'!E35","v":1339605.0931035867},{"$f":"$C31*'03. (a) DEMANDA'!F35","v":1464888.4179040818},{"$f":"$C31*'03. (a) DEMANDA'!G35","v":1596577.370295482},{"$f":"$C31*'03. (a) DEMANDA'!H35","v":1735189.944845716},{"$f":"$C31*'03. (a) DEMANDA'!I35","v":1763356.7172776705},{"$f":"$C31*'03. (a) DEMANDA'!J35","v":1791472.9894285914},{"$f":"$C31*'03. (a) DEMANDA'!K35","v":1819517.5917244575},{"$f":"$C31*'03. (a) DEMANDA'!L35","v":1847478.9228141615},{"$f":"$C31*'03. (a) DEMANDA'!M35","v":1875348.3173496164},{"$f":"$C31*'03. (a) DEMANDA'!N35","v":1903116.0267641568},{"$f":"$C31*'03. (a) DEMANDA'!O35","v":1930766.3651650988},{"$f":"$C31*'03. (a) DEMANDA'!P35","v":1958282.6071439448},{"$f":"$C31*'03. (a) DEMANDA'!Q35","v":1985655.8037029887},{"$f":"$C31*'03. (a) DEMANDA'!R35","v":2012875.9460199294},{"$f":"$C31*'03. (a) DEMANDA'!S35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!T35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!U35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!V35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!W35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!X35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!Y35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!Z35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!AA35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!AB35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!AC35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!AD35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!AE35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!AF35","v":0},{"$f":"$C31*'03. (a) DEMANDA'!AG35","v":0},null,null,null,null,null,null,{"$f":"SUM(D31:AL31)","v":26246244.954901334}]
[null,"Isentos",null,{"$f":"$C32*'03. (a) DEMANDA'!D36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!E36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!F36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!G36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!H36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!I36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!J36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!K36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!L36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!M36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!N36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!O36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!P36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!Q36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!R36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!S36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!T36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!U36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!V36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!W36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!X36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!Y36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!Z36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AA36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AB36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AC36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AD36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AE36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AF36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AG36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AH36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AI36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AJ36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AK36","v":0},{"$f":"$C32*'03. (a) DEMANDA'!AL36","v":0},null,{"$f":"SUM(D32:AL32)","v":0}]
[]
[null,"Passeio de barco + trilha a pé",null,{"$f":"SUM(D35:D37)/10^6","v":5.168317460559714},{"$f":"SUM(E35:E37)/10^6","v":5.6651924099143276},6.195015821606682,6.7519286441974815,7.3381214776700459,7.4572388102442329,7.5761425770367703,7.6947432518800678,7.8129917726388962,7.9308514935402084,8.0482811878775973,8.1652145199819621,8.2815807580699126,8.3973420568136437,8.5124560888851803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D34:AL34)","v":110.99541833091669}]
[null,"Inteira",{"$f":"C30","v":240},{"$f":"$C35*'03. (a) DEMANDA'!D39","v":4480313.1943115611},{"$f":"$C35*'03. (a) DEMANDA'!E39","v":4911044.3575004563},{"$f":"$C35*'03. (a) DEMANDA'!F39","v":5370337.8974532727},{"$f":"$C35*'03. (a) DEMANDA'!G39","v":5853114.7172163213},{"$f":"$C35*'03. (a) DEMANDA'!H39","v":6361273.8050161609},{"$f":"$C35*'03. (a) DEMANDA'!I39","v":6464534.2879249509},{"$f":"$C35*'03. (a) DEMANDA'!J39","v":6567609.6348399324},{"$f":"$C35*'03. (a) DEMANDA'!K39","v":6670422.2372796321},{"$f":"$C35*'03. (a) DEMANDA'!L39","v":6772929.564239813},{"$f":"$C35*'03. (a) DEMANDA'!M39","v":6875099.8482174622},{"$f":"$C35*'03. (a) DEMANDA'!N39","v":6976897.3505881457},{"$f":"$C35*'03. (a) DEMANDA'!O39","v":7078264.5662593869},{"$f":"$C35*'03. (a) DEMANDA'!P39","v":7179140.179233321},{"$f":"$C35*'03. (a) DEMANDA'!Q39","v":7279491.3821364054},{"$f":"$C35*'03. (a) DEMANDA'!R39","v":7379281.4822369246},{"$f":"$C35*'03. (a) DEMANDA'!S39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!T39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!U39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!V39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!W39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!X39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!Y39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!Z39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AA39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AB39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AC39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AD39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AE39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AF39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AG39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AH39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AI39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AJ39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AK39","v":0},{"$f":"$C35*'03. (a) DEMANDA'!AL39","v":0},null,{"$f":"SUM(D35:AL35)","v":96219754.504453748}]
[null,"Meia",{"$f":"C31","v":120},{"$f":"$C36*'03. (a) DEMANDA'!D40","v":688004.26624815294},{"$f":"$C36*'03. (a) DEMANDA'!E40","v":754148.05241387116},{"$f":"$C36*'03. (a) DEMANDA'!F40","v":824677.9241534092},{"$f":"$C36*'03. (a) DEMANDA'!G40","v":898813.9269811603},{"$f":"$C36*'03. (a) DEMANDA'!H40","v":976847.67265388486},{"$f":"$C36*'03. (a) DEMANDA'!I40","v":992704.52231928136},{"$f":"$C36*'03. (a) DEMANDA'!J40","v":1008532.9421968372},{"$f":"$C36*'03. (a) DEMANDA'!K40","v":1024321.0146004356},{"$f":"$C36*'03. (a) DEMANDA'!L40","v":1040062.2083990838},{"$f":"$C36*'03. (a) DEMANDA'!M40","v":1055751.6453227471},{"$f":"$C36*'03. (a) DEMANDA'!N40","v":1071383.8372894514},{"$f":"$C36*'03. (a) DEMANDA'!O40","v":1086949.9537225743},{"$f":"$C36*'03. (a) DEMANDA'!P40","v":1102440.5788365912},{"$f":"$C36*'03. (a) DEMANDA'!Q40","v":1117850.6746772383},{"$f":"$C36*'03. (a) DEMANDA'!R40","v":1133174.6066482568},{"$f":"$C36*'03. (a) DEMANDA'!S40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!T40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!U40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!V40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!W40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!X40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!Y40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!Z40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AA40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AB40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AC40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AD40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AE40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AF40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AG40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AH40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AI40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AJ40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AK40","v":0},{"$f":"$C36*'03. (a) DEMANDA'!AL40","v":0},null,{"$f":"SUM(D36:AL36)","v":14775663.826462975}]
[null,"Isentos",null,{"$f":"$C37*'03. (a) DEMANDA'!D41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!E41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!F41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!G41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!H41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!I41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!J41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!K41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!L41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!M41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!N41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!O41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!P41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!Q41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!R41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!S41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!T41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!U41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!V41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!W41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!X41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!Y41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!Z41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AA41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AB41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AC41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AD41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AE41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AF41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AG41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AH41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AI41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AJ41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AK41","v":0},{"$f":"$C37*'03. (a) DEMANDA'!AL41","v":0},null,{"$f":"SUM(D37:AL37)","v":0}]
[]
[null,"Transporte até o cais",null,{"$f":"SUM(D40:D42)/10^6","v":0.24575698148470732},{"$f":"SUM(E40:E42)/10^6","v":0.26938372048837916},0.29457718110125453,0.32105876147523249,0.3489326261171643,0.35459673563043259,0.36025068994672543,0.36589023203638099,0.37151302896178068,0.37711733819169529,0.38270119936842256,0.38826145818615532,0.39379475130088015,0.39929927914173086,0.40477302901571383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D39:AL39)","v":5.2779070124466561}]
[null,"Inteira",{"$f":"C20-C30","v":60},{"$f":"$C40*'03. (a) DEMANDA'!D46","v":213041.9145384451},{"$f":"$C40*'03. (a) DEMANDA'!E46","v":233523.47189332996},{"$f":"$C40*'03. (a) DEMANDA'!F46","v":255363.18952979459},{"$f":"$C40*'03. (a) DEMANDA'!G46","v":278319.5529616389},{"$f":"$C40*'03. (a) DEMANDA'!H46","v":302482.86035997682},{"$f":"$C40*'03. (a) DEMANDA'!I46","v":307392.96597558144},{"$f":"$C40*'03. (a) DEMANDA'!J46","v":312294.26824979938},{"$f":"$C40*'03. (a) DEMANDA'!K46","v":317183.07684698311},{"$f":"$C40*'03. (a) DEMANDA'!L46","v":322057.3693891975},{"$f":"$C40*'03. (a) DEMANDA'!M46","v":326915.63531024434},{"$f":"$C40*'03. (a) DEMANDA'!N46","v":331756.17521442159},{"$f":"$C40*'03. (a) DEMANDA'!O46","v":336576.25469579641},{"$f":"$C40*'03. (a) DEMANDA'!P46","v":341372.95813730877},{"$f":"$C40*'03. (a) DEMANDA'!Q46","v":346144.72552621597},{"$f":"$C40*'03. (a) DEMANDA'!R46","v":350889.81209837698},{"$f":"$C40*'03. (a) DEMANDA'!S46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!T46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!U46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!V46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!W46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!X46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!Y46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!Z46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AA46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AB46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AC46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AD46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AE46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AF46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AG46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AH46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AI46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AJ46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AK46","v":0},{"$f":"$C40*'03. (a) DEMANDA'!AL46","v":0},null,{"$f":"SUM(D40:AL40)","v":4575314.230727111}]
[null,"Meia",{"$f":"C40/2","v":30},{"$f":"$C41*'03. (a) DEMANDA'!D47","v":32715.066946262221},{"$f":"$C41*'03. (a) DEMANDA'!E47","v":35860.248595049234},{"$f":"$C41*'03. (a) DEMANDA'!F47","v":39213.991571459956},{"$f":"$C41*'03. (a) DEMANDA'!G47","v":42739.208513593585},{"$f":"$C41*'03. (a) DEMANDA'!H47","v":46449.765757187481},{"$f":"$C41*'03. (a) DEMANDA'!I47","v":47203.769654851167},{"$f":"$C41*'03. (a) DEMANDA'!J47","v":47956.421696926074},{"$f":"$C41*'03. (a) DEMANDA'!K47","v":48707.155189397883},{"$f":"$C41*'03. (a) DEMANDA'!L47","v":49455.659572583165},{"$f":"$C41*'03. (a) DEMANDA'!M47","v":50201.702881450961},{"$f":"$C41*'03. (a) DEMANDA'!N47","v":50945.024154000996},{"$f":"$C41*'03. (a) DEMANDA'!O47","v":51685.203490358894},{"$f":"$C41*'03. (a) DEMANDA'!P47","v":52421.793163571405},{"$f":"$C41*'03. (a) DEMANDA'!Q47","v":53154.553615514873},{"$f":"$C41*'03. (a) DEMANDA'!R47","v":53883.216917336838},{"$f":"$C41*'03. (a) DEMANDA'!S47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!T47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!U47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!V47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!W47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!X47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!Y47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!Z47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AA47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AB47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AC47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AD47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AE47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AF47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AG47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AH47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AI47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AJ47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AK47","v":0},{"$f":"$C41*'03. (a) DEMANDA'!AL47","v":0},null,{"$f":"SUM(D41:AL41)","v":702592.78171954467}]
[null,"Isentos",null,{"$f":"$C42*'03. (a) DEMANDA'!D48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!E48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!F48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!G48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!H48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!I48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!J48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!K48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!L48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!M48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!N48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!O48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!P48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!Q48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!R48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!S48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!T48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!U48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!V48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!W48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!X48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!Y48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!Z48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AA48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AB48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AC48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AD48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AE48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AF48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AG48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AH48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AI48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AJ48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AK48","v":0},{"$f":"$C42*'03. (a) DEMANDA'!AL48","v":0},null,{"$f":"SUM(D42:AL42)","v":0}]
[]
[null,"Outras UGC's",null,{"$f":"D46+D49+D52+D55+D58+D61+D64+D67+D70","v":8.4755364327678819},9.2903628763680874,10.159221583868153,11.072504282495714,12.033803342516322,12.229144147277434,12.424134724991355,12.61862826147709,12.812544299619187,13.005822743924881,13.198395986617587,13.390155243671462,13.580984521862074,13.770821758543892,13.959597541028325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D44:AL44)","v":182.02165774702945}]
[]
[null,{"$f":"'01. PC'!O10","v":"Cachoeirismo"},null,{"$f":"D47*D48/10^6","v":0.33822221937500041},{"$f":"E47*E48/10^6","v":0.37073843948048107},0.40541085493230133,0.44185604087385089,0.48021735335741866,0.48801256502866697,0.49579380064422529,0.50355520148134203,0.51129355684245614,0.51900646857482535,0.52669123874275903,0.53434352624349013,0.54195870228613297,0.54953429021733502,0.55706752007512783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D46:AL46)","v":7.2637017781554141}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!D:D)","v":1780.1169440789495},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!E:E)","v":1951.2549446341111},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!F:F)","v":2133.7413417489543},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!G:G)","v":2325.5581098623729},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!H:H)","v":2527.4597545127299},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!I:I)","v":2568.4871843614051},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!J:J)","v":2609.4410560222382},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!K:K)","v":2650.2905341123264},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!L:L)","v":2691.0187202234533},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!M:M)","v":2731.612992499081},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!N:N)","v":2772.0591512776787},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!O:O)","v":2812.3343486499484},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!P:P)","v":2852.4142225585942},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!Q:Q)","v":2892.2857379859738},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!R:R)","v":2931.9343161848833},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B46,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D47:AL47)","v":38230.00935871269}]
[null,"Ingresso (R$)",null,{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*D$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*E$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*F$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*G$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*H$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*I$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*J$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*K$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*L$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*M$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*N$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*O$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*P$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*R$7","v":190},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B46,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,{"$f":"'01. PC'!O11","v":"Rafting"},null,{"$f":"D50*D51/10^6","v":0.3382222193749993},{"$f":"E50*E51/10^6","v":0.3707384394804798},0.40541085493229995,0.44185604087384944,0.48021735335741705,0.48801256502866525,0.49579380064422363,0.50355520148134025,0.51129355684245437,0.51900646857482369,0.52669123874275714,0.53434352624348846,0.54195870228613097,0.54953429021733324,0.55706752007512594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D49:AL49)","v":7.2637017781553883}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!D:D)","v":1780.1169440789436},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!E:E)","v":1951.2549446341043},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!F:F)","v":2133.741341748947},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!G:G)","v":2325.5581098623652},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!H:H)","v":2527.4597545127212},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!I:I)","v":2568.487184361396},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!J:J)","v":2609.4410560222295},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!K:K)","v":2650.2905341123173},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!L:L)","v":2691.0187202234442},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!M:M)","v":2731.6129924990719},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!N:N)","v":2772.0591512776691},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!O:O)","v":2812.3343486499389},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!P:P)","v":2852.4142225585842},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!Q:Q)","v":2892.2857379859643},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!R:R)","v":2931.9343161848738},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B49,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D50:AL50)","v":38230.009358712574}]
[null,"Ingresso (R$)",null,{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*D$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*E$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*F$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*G$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*H$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*I$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*J$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*K$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*L$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*M$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*N$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*O$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*P$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*R$7","v":190},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B49,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,{"$f":"'01. PC'!O12","v":"Aluguel de Caiaque"},null,{"$f":"D53*D54/10^6","v":0},{"$f":"E53*E54/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D52:AL52)","v":0}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!D:D)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!E:E)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!F:F)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!G:G)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!H:H)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!I:I)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!J:J)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!K:K)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!L:L)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!M:M)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!N:N)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!O:O)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!P:P)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!Q:Q)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!R:R)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B52,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D53:AL53)","v":0}]
[null,"Ingresso (R$)",null,{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*D$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*E$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*F$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*G$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*H$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*I$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*J$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*K$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*L$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*M$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*N$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*O$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*P$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*R$7","v":77.428571428571402},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B52,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,{"$f":"'01. PC'!O13","v":"Aluguel de Bicicleta"},null,{"$f":"D56*D57/10^6","v":0},{"$f":"E56*E57/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D55:AL55)","v":0}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!D:D)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!E:E)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!F:F)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!G:G)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!H:H)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!I:I)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!J:J)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!K:K)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!L:L)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!M:M)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!N:N)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!O:O)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!P:P)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!Q:Q)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!R:R)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B55,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D56:AL56)","v":0}]
[null,"Ingresso (R$)",null,{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*D$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*E$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*F$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*G$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*H$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*I$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*J$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*K$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*L$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*M$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*N$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*O$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*P$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*R$7","v":58.596491228070164},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B55,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,{"$f":"'01. PC'!O14","v":"Arvorismo"},null,{"$f":"D59*D60/10^6","v":0},{"$f":"E59*E60/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D58:AL58)","v":0}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!D:D)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!E:E)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!F:F)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!G:G)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!H:H)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!I:I)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!J:J)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!K:K)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!L:L)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!M:M)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!N:N)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!O:O)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!P:P)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!Q:Q)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!R:R)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B58,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D59:AL59)","v":0}]
[null,"Ingresso (R$)",null,{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*D$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*E$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*F$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*G$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*H$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*I$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*J$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*K$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*L$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*M$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*N$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*O$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*P$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*R$7","v":61.702127659574472},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B58,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,{"$f":"'01. PC'!O15","v":"Teleférico"},null,{"$f":"D62*D63/10^6","v":0},{"$f":"E62*E63/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D61:AL61)","v":0}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!D:D)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!E:E)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!F:F)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!G:G)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!H:H)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!I:I)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!J:J)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!K:K)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!L:L)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!M:M)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!N:N)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!O:O)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!P:P)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!Q:Q)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!R:R)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B61,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D62:AL62)","v":0}]
[null,"Ingresso (R$)",null,{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*D$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*E$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*F$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*G$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*H$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*I$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*J$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*K$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*L$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*M$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*N$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*O$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*P$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*R$7","v":102.58823529411768},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B61,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,{"$f":"'01. PC'!O16","v":"A&B"},null,{"$f":"D65*D66/10^6","v":6.3659508996993726},{"$f":"E65*E66/10^6","v":6.9779646846535819},7.6305619467380739,8.3165259400648441,9.0385548835496472,9.1852747969948076,9.3317316559178316,9.4778151886120252,9.6234649639706902,9.7686358444430326,9.9132770500236091,10.057306873345263,10.200638192232628,10.34322439161215,10.485013335814207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D64:AL64)","v":136.71594064767177}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!D:D)","v":135288.88774999999},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!E:E)","v":148295.37579219224},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!F:F)","v":162164.34197292032},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!G:G)","v":176742.41634954012},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!H:H)","v":192086.94134296721},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!I:I)","v":195205.02601146651},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!J:J)","v":198317.52025768984},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!K:K)","v":201422.08059253654},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!L:L)","v":204517.42273698217},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!M:M)","v":207602.5874299299},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!N:N)","v":210676.49549710329},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!O:O)","v":213737.41049739579},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!P:P)","v":216783.48091445287},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!Q:Q)","v":219813.71608693374},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!R:R)","v":222827.00803005084},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B64,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D65:AL65)","v":2905480.7112621618}]
[null,"Ticket médio (R$)",null,{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*D$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*E$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*F$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*G$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*H$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*I$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*J$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*K$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*L$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*M$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*N$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*O$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*P$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*R$7","v":47.0544994904755},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B64,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,"Souvenir",null,{"$f":"D68*D69/10^6","v":1.433141094318509},1.5709213127535444,1.717837927265478,1.8722662606831688,2.0348137522518384,2.0678442202252945,2.1008154677850746,2.1337026699023824,2.1664922219635869,2.1991739623321997,2.2317364591084607,2.264161317839219,2.2964289250571843,2.3285287864970732,2.3604491650638635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D67:AL67)","v":30.778313543046874}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!D:D)","v":81173.332649999997},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!E:E)","v":88977.225475315339},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!F:F)","v":97298.605183752181},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!G:G)","v":106045.44980972407},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!H:H)","v":115252.16480578032},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!I:I)","v":117123.01560687991},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!J:J)","v":118990.5121546139},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!K:K)","v":120853.24835552192},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!L:L)","v":122710.4536421893},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!M:M)","v":124561.55245795794},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!N:N)","v":126405.89729826196},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!O:O)","v":128242.44629843747},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!P:P)","v":130070.08854867172},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!Q:Q)","v":131888.22965216023},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!R:R)","v":133696.2048180305},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B67,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D68:AL68)","v":1743288.4267572968}]
[null,"Ticket médio (R$)",null,{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*D$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*E$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*F$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*G$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*H$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*I$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*J$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*K$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*L$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*M$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*N$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*O$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*P$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*R$7","v":17.655319148936151},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B67,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]
[null,"Locker",null,{"$f":"D71*D72/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D70:AL70)","v":0}]
[null,"Visitantes",null,{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!D:D)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!E:E)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!F:F)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!G:G)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!H:H)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!I:I)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!J:J)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!K:K)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!L:L)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!M:M)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!N:N)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!O:O)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!P:P)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!Q:Q)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!R:R)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!S:S)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!T:T)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!U:U)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!V:V)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!W:W)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!X:X)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!Y:Y)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!Z:Z)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AA:AA)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AB:AB)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AC:AC)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AD:AD)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AE:AE)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AF:AF)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AG:AG)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AH:AH)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AI:AI)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AJ:AJ)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AK:AK)","v":0},{"$f":"SUMIF('03. (a) DEMANDA'!$B:$B,$B70,'03. (a) DEMANDA'!AL:AL)","v":0},null,{"$f":"SUM(D71:AL71)","v":0}]
[null,"Ticket médio (R$)",null,{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*D$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*E$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*F$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*G$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*H$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*I$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*J$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*K$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*L$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*M$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*N$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*O$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*P$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*Q$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*R$7","v":10},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*S$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*T$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*U$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*V$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*W$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*X$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*Y$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*Z$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AA$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AB$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AC$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AD$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AE$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AF$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AG$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AH$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AI$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AJ$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AK$7","v":0},{"$f":"VLOOKUP($B70,'01. PC'!$O$10:$T$18,5,0)*AL$7","v":0},null,"-"]

{"sheet":"05. CAPEX","index":6,"n_rows":174,"n_cols":47,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Capex",{"$f":"SUM(I14:K14)*10^6","v":45930750.029999994}]
[null,null,null,null,null,null,"Recapex",{"$f":"SUM(L14:AQ14)*10^6","v":1628502.8399999999}]
[null,"Capex (R$ milhões)"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(I12<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"ano_inicial","v":2025},{"$f":"I10+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,null,null,null,null,null,1,{"$f":"I12+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"TOTAL",null,"RISCO"]
[]
[null,"Item","Área de Visitação","Descrição","UGC","Classe","Código Recapex","Nº de Intervenções",{"$f":"SUM(I16:I155)","v":23.660055425754479},16.262583360912181,6.0081112433333335,0,0,0.81425141999999995,0,0,0,0,0.81425141999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I14:AQ14)","v":47.559252869999987}]
[]
[{"$f":"IF(E16=\"Encargo\",1,IF(E16=\"Bilheteria\",1,VLOOKUP($E16,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B11","v":"1.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B16,SEARCH(\".\",B16,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G11","v":"Demolição de Edificação"},{"$f":"'05. (a) CAPEX INPUT'!E11","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F11","v":"Edificações"},{"$f":"VLOOKUP(B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":32},{"$f":"IFERROR(VLOOKUP(G16,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H16=1,I$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,I$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(I$12=16,I$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU16)*$A16","v":1.1456593826683363E-3},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H16=1,J$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,J$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(J$12=16,J$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU16)*$A16","v":2.8641484566708409E-3},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H16=1,K$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,K$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(K$12=16,K$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H16=1,L$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,L$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(L$12=16,L$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H16=1,M$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,M$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(M$12=16,M$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H16=1,N$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,N$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(N$12=16,N$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H16=1,O$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,O$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(O$12=16,O$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H16=1,P$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,P$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(P$12=16,P$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H16=1,Q$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,Q$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H16=1,R$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,R$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(R$12=16,R$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H16=1,S$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,S$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(S$12=16,S$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H16=1,T$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,T$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(T$12=16,T$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H16=1,U$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,U$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(U$12=16,U$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H16=1,V$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,V$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(V$12=16,V$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H16=1,W$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,W$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(W$12=16,W$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H16=1,X$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,X$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(X$12=16,X$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H16=1,Y$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,Y$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H16=1,Z$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,Z$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H16=1,AA$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AA$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H16=1,AB$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AB$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H16=1,AC$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AC$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H16=1,AD$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AD$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H16=1,AE$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AE$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H16=1,AF$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AF$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H16=1,AG$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AG$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H16=1,AH$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AH$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H16=1,AI$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AI$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H16=1,AJ$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AJ$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H16=1,AK$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AK$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H16=1,AL$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AL$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H16=1,AM$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AM$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H16=1,AN$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AN$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H16=1,AO$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AO$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H16=1,AP$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AP$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU16)*$A16","v":0},{"$f":"(IF($B16=\"15.1.1.2\",VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C16,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H16=1,AQ$12=21,$D16<>\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=1,AQ$12=26,$D16=\"Caminhão Elétrico\"),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H16=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B16,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU16)*$A16","v":0},null,{"$f":"SUM(I16:AQ16)","v":4.0098078393391769E-3},null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E17=\"Encargo\",1,IF(E17=\"Bilheteria\",1,VLOOKUP($E17,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B12","v":"1.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B17,SEARCH(\".\",B17,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G12","v":"Demolição de Edificação"},{"$f":"'05. (a) CAPEX INPUT'!E12","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F12","v":"Edificações"},{"$f":"VLOOKUP(B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":32},{"$f":"IFERROR(VLOOKUP(G17,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H17=1,I$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,I$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(I$12=16,I$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU17)*$A17","v":5.7282969133416815E-4},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H17=1,J$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,J$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(J$12=16,J$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU17)*$A17","v":1.4320742283354204E-3},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H17=1,K$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,K$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(K$12=16,K$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H17=1,L$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,L$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(L$12=16,L$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H17=1,M$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,M$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(M$12=16,M$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H17=1,N$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,N$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(N$12=16,N$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H17=1,O$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,O$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(O$12=16,O$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H17=1,P$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,P$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(P$12=16,P$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H17=1,Q$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,Q$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H17=1,R$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,R$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(R$12=16,R$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H17=1,S$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,S$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(S$12=16,S$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H17=1,T$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,T$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(T$12=16,T$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H17=1,U$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,U$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(U$12=16,U$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H17=1,V$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,V$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(V$12=16,V$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H17=1,W$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,W$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(W$12=16,W$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H17=1,X$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,X$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(X$12=16,X$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H17=1,Y$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,Y$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H17=1,Z$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,Z$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H17=1,AA$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AA$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H17=1,AB$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AB$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H17=1,AC$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AC$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H17=1,AD$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AD$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H17=1,AE$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AE$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H17=1,AF$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AF$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H17=1,AG$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AG$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H17=1,AH$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AH$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H17=1,AI$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AI$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H17=1,AJ$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AJ$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H17=1,AK$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AK$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H17=1,AL$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AL$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H17=1,AM$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AM$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H17=1,AN$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AN$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H17=1,AO$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AO$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H17=1,AP$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AP$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU17)*$A17","v":0},{"$f":"(IF($B17=\"15.1.1.2\",VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C17,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H17=1,AQ$12=21,$D17<>\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=1,AQ$12=26,$D17=\"Caminhão Elétrico\"),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H17=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B17,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU17)*$A17","v":0},null,{"$f":"SUM(I17:AQ17)","v":2.0049039196695885E-3},null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E18=\"Encargo\",1,IF(E18=\"Bilheteria\",1,VLOOKUP($E18,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B13","v":"1.1.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B18,SEARCH(\".\",B18,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G13","v":"Demolição de Edificação"},{"$f":"'05. (a) CAPEX INPUT'!E13","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F13","v":"Edificações"},{"$f":"VLOOKUP(B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":32},{"$f":"IFERROR(VLOOKUP(G18,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H18=1,I$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,I$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(I$12=16,I$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU18)*$A18","v":5.7282969133416815E-4},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H18=1,J$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,J$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(J$12=16,J$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU18)*$A18","v":1.4320742283354204E-3},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H18=1,K$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,K$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(K$12=16,K$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H18=1,L$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,L$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(L$12=16,L$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H18=1,M$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,M$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(M$12=16,M$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H18=1,N$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,N$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(N$12=16,N$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H18=1,O$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,O$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(O$12=16,O$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H18=1,P$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,P$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(P$12=16,P$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H18=1,Q$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,Q$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H18=1,R$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,R$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(R$12=16,R$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H18=1,S$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,S$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(S$12=16,S$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H18=1,T$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,T$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(T$12=16,T$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H18=1,U$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,U$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(U$12=16,U$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H18=1,V$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,V$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(V$12=16,V$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H18=1,W$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,W$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(W$12=16,W$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H18=1,X$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,X$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(X$12=16,X$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H18=1,Y$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,Y$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H18=1,Z$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,Z$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H18=1,AA$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AA$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H18=1,AB$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AB$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H18=1,AC$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AC$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H18=1,AD$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AD$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H18=1,AE$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AE$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H18=1,AF$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AF$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H18=1,AG$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AG$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H18=1,AH$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AH$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H18=1,AI$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AI$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H18=1,AJ$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AJ$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H18=1,AK$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AK$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H18=1,AL$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AL$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H18=1,AM$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AM$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H18=1,AN$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AN$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H18=1,AO$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AO$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H18=1,AP$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AP$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU18)*$A18","v":0},{"$f":"(IF($B18=\"15.1.1.2\",VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C18,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H18=1,AQ$12=21,$D18<>\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=1,AQ$12=26,$D18=\"Caminhão Elétrico\"),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H18=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B18,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU18)*$A18","v":0},null,2.0049039196695885E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E19=\"Encargo\",1,IF(E19=\"Bilheteria\",1,VLOOKUP($E19,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B15","v":"1.1.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B19,SEARCH(\".\",B19,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G15","v":"Demolição de Edificação"},{"$f":"'05. (a) CAPEX INPUT'!E15","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F15","v":"Edificações"},{"$f":"VLOOKUP(B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":32},{"$f":"IFERROR(VLOOKUP(G19,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H19=1,I$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,I$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(I$12=16,I$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU19)*$A19","v":5.4991636287932376E-3},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H19=1,J$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,J$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(J$12=16,J$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU19)*$A19","v":1.3747909071983096E-2},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H19=1,K$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,K$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(K$12=16,K$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H19=1,L$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,L$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(L$12=16,L$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H19=1,M$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,M$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(M$12=16,M$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H19=1,N$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,N$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(N$12=16,N$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H19=1,O$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,O$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(O$12=16,O$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H19=1,P$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,P$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(P$12=16,P$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H19=1,Q$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,Q$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H19=1,R$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,R$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(R$12=16,R$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H19=1,S$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,S$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(S$12=16,S$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H19=1,T$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,T$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(T$12=16,T$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H19=1,U$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,U$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(U$12=16,U$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H19=1,V$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,V$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(V$12=16,V$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H19=1,W$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,W$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(W$12=16,W$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H19=1,X$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,X$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(X$12=16,X$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H19=1,Y$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,Y$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H19=1,Z$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,Z$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H19=1,AA$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AA$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H19=1,AB$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AB$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H19=1,AC$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AC$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H19=1,AD$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AD$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H19=1,AE$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AE$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H19=1,AF$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AF$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H19=1,AG$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AG$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H19=1,AH$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AH$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H19=1,AI$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AI$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H19=1,AJ$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AJ$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H19=1,AK$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AK$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H19=1,AL$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AL$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H19=1,AM$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AM$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H19=1,AN$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AN$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H19=1,AO$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AO$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H19=1,AP$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AP$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU19)*$A19","v":0},{"$f":"(IF($B19=\"15.1.1.2\",VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C19,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H19=1,AQ$12=21,$D19<>\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=1,AQ$12=26,$D19=\"Caminhão Elétrico\"),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H19=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B19,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU19)*$A19","v":0},null,1.9247072700776333E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E20=\"Encargo\",1,IF(E20=\"Bilheteria\",1,VLOOKUP($E20,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B16","v":"1.1.2.2"},{"$f":"VLOOKUP(VALUE(LEFT(B20,SEARCH(\".\",B20,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G16","v":"Reparo em Alvenaria"},{"$f":"'05. (a) CAPEX INPUT'!E16","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F16","v":"Edificações"},{"$f":"VLOOKUP(B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":15},{"$f":"IFERROR(VLOOKUP(G20,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H20=1,I$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,I$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(I$12=16,I$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU20)*$A20","v":1.573361119014699E-2},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H20=1,J$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,J$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(J$12=16,J$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU20)*$A20","v":3.9334027975367475E-2},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H20=1,K$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,K$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(K$12=16,K$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H20=1,L$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,L$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(L$12=16,L$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H20=1,M$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,M$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(M$12=16,M$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H20=1,N$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,N$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(N$12=16,N$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H20=1,O$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,O$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(O$12=16,O$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H20=1,P$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,P$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(P$12=16,P$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H20=1,Q$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,Q$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H20=1,R$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,R$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(R$12=16,R$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H20=1,S$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,S$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(S$12=16,S$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H20=1,T$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,T$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(T$12=16,T$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H20=1,U$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,U$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(U$12=16,U$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H20=1,V$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,V$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(V$12=16,V$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H20=1,W$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,W$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(W$12=16,W$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H20=1,X$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,X$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(X$12=16,X$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H20=1,Y$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,Y$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H20=1,Z$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,Z$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H20=1,AA$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AA$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H20=1,AB$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AB$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H20=1,AC$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AC$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H20=1,AD$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AD$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H20=1,AE$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AE$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H20=1,AF$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AF$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H20=1,AG$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AG$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H20=1,AH$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AH$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H20=1,AI$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AI$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H20=1,AJ$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AJ$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H20=1,AK$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AK$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H20=1,AL$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AL$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H20=1,AM$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AM$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H20=1,AN$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AN$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H20=1,AO$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AO$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H20=1,AP$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AP$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU20)*$A20","v":0},{"$f":"(IF($B20=\"15.1.1.2\",VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C20,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H20=1,AQ$12=21,$D20<>\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=1,AQ$12=26,$D20=\"Caminhão Elétrico\"),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H20=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B20,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU20)*$A20","v":0},null,5.5067639165514465E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E21=\"Encargo\",1,IF(E21=\"Bilheteria\",1,VLOOKUP($E21,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B17","v":"1.1.2.3"},{"$f":"VLOOKUP(VALUE(LEFT(B21,SEARCH(\".\",B21,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G17","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E17","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F17","v":"Edificações"},{"$f":"VLOOKUP(B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G21,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H21=1,I$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,I$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(I$12=16,I$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU21)*$A21","v":6.2578371903922476E-3},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H21=1,J$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,J$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(J$12=16,J$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU21)*$A21","v":1.5644592975980622E-2},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H21=1,K$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,K$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(K$12=16,K$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H21=1,L$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,L$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(L$12=16,L$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H21=1,M$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,M$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(M$12=16,M$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H21=1,N$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,N$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(N$12=16,N$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H21=1,O$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,O$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(O$12=16,O$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H21=1,P$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,P$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(P$12=16,P$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H21=1,Q$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,Q$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H21=1,R$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,R$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(R$12=16,R$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H21=1,S$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,S$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(S$12=16,S$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H21=1,T$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,T$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(T$12=16,T$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H21=1,U$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,U$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(U$12=16,U$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H21=1,V$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,V$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(V$12=16,V$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H21=1,W$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,W$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(W$12=16,W$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H21=1,X$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,X$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(X$12=16,X$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H21=1,Y$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,Y$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H21=1,Z$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,Z$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H21=1,AA$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AA$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H21=1,AB$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AB$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H21=1,AC$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AC$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H21=1,AD$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AD$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H21=1,AE$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AE$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H21=1,AF$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AF$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H21=1,AG$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AG$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H21=1,AH$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AH$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H21=1,AI$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AI$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H21=1,AJ$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AJ$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H21=1,AK$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AK$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H21=1,AL$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AL$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H21=1,AM$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AM$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H21=1,AN$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AN$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H21=1,AO$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AO$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H21=1,AP$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AP$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU21)*$A21","v":0},{"$f":"(IF($B21=\"15.1.1.2\",VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C21,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H21=1,AQ$12=21,$D21<>\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=1,AQ$12=26,$D21=\"Caminhão Elétrico\"),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H21=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B21,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU21)*$A21","v":0},null,2.1902430166372867E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E22=\"Encargo\",1,IF(E22=\"Bilheteria\",1,VLOOKUP($E22,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B18","v":"1.1.2.4"},{"$f":"VLOOKUP(VALUE(LEFT(B22,SEARCH(\".\",B22,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G18","v":"Readequação Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E18","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F18","v":"Instalações"},{"$f":"VLOOKUP(B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":18},{"$f":"IFERROR(VLOOKUP(G22,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H22=1,I$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,I$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(I$12=16,I$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU22)*$A22","v":5.0680013441315236E-3},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H22=1,J$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,J$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(J$12=16,J$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU22)*$A22","v":1.2670003360328808E-2},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H22=1,K$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,K$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(K$12=16,K$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H22=1,L$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,L$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(L$12=16,L$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H22=1,M$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,M$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(M$12=16,M$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H22=1,N$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,N$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(N$12=16,N$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H22=1,O$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,O$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(O$12=16,O$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H22=1,P$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,P$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(P$12=16,P$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H22=1,Q$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,Q$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H22=1,R$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,R$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(R$12=16,R$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H22=1,S$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,S$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(S$12=16,S$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H22=1,T$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,T$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(T$12=16,T$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H22=1,U$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,U$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(U$12=16,U$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H22=1,V$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,V$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(V$12=16,V$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H22=1,W$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,W$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(W$12=16,W$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H22=1,X$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,X$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(X$12=16,X$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H22=1,Y$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,Y$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H22=1,Z$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,Z$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H22=1,AA$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AA$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H22=1,AB$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AB$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H22=1,AC$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AC$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H22=1,AD$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AD$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H22=1,AE$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AE$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H22=1,AF$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AF$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H22=1,AG$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AG$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H22=1,AH$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AH$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H22=1,AI$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AI$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H22=1,AJ$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AJ$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H22=1,AK$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AK$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H22=1,AL$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AL$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H22=1,AM$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AM$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H22=1,AN$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AN$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H22=1,AO$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AO$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H22=1,AP$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AP$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU22)*$A22","v":0},{"$f":"(IF($B22=\"15.1.1.2\",VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C22,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H22=1,AQ$12=21,$D22<>\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=1,AQ$12=26,$D22=\"Caminhão Elétrico\"),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H22=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B22,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU22)*$A22","v":0},null,1.7738004704460332E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E23=\"Encargo\",1,IF(E23=\"Bilheteria\",1,VLOOKUP($E23,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B19","v":"1.1.2.5"},{"$f":"VLOOKUP(VALUE(LEFT(B23,SEARCH(\".\",B23,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G19","v":"Paraciclos"},{"$f":"'05. (a) CAPEX INPUT'!E19","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F19","v":"Instalações"},{"$f":"VLOOKUP(B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":7},{"$f":"IFERROR(VLOOKUP(G23,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H23=1,I$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,I$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(I$12=16,I$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU23)*$A23","v":3.1071014062442813E-4},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H23=1,J$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,J$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(J$12=16,J$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU23)*$A23","v":7.7677535156107035E-4},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H23=1,K$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,K$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(K$12=16,K$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H23=1,L$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,L$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(L$12=16,L$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H23=1,M$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,M$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(M$12=16,M$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H23=1,N$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,N$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(N$12=16,N$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H23=1,O$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,O$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(O$12=16,O$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H23=1,P$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,P$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(P$12=16,P$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H23=1,Q$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,Q$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H23=1,R$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,R$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(R$12=16,R$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H23=1,S$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,S$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(S$12=16,S$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H23=1,T$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,T$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(T$12=16,T$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H23=1,U$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,U$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(U$12=16,U$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H23=1,V$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,V$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(V$12=16,V$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H23=1,W$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,W$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(W$12=16,W$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H23=1,X$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,X$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(X$12=16,X$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H23=1,Y$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,Y$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H23=1,Z$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,Z$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H23=1,AA$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AA$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H23=1,AB$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AB$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H23=1,AC$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AC$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H23=1,AD$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AD$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H23=1,AE$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AE$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H23=1,AF$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AF$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H23=1,AG$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AG$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H23=1,AH$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AH$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H23=1,AI$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AI$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H23=1,AJ$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AJ$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H23=1,AK$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AK$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H23=1,AL$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AL$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H23=1,AM$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AM$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H23=1,AN$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AN$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H23=1,AO$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AO$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H23=1,AP$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AP$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU23)*$A23","v":0},{"$f":"(IF($B23=\"15.1.1.2\",VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C23,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H23=1,AQ$12=21,$D23<>\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=1,AQ$12=26,$D23=\"Caminhão Elétrico\"),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H23=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B23,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU23)*$A23","v":0},null,1.0874854921854985E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E24=\"Encargo\",1,IF(E24=\"Bilheteria\",1,VLOOKUP($E24,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B20","v":"1.1.2.6"},{"$f":"VLOOKUP(VALUE(LEFT(B24,SEARCH(\".\",B24,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G20","v":"Mobiliário Sala de Primeiros Socorros"},{"$f":"'05. (a) CAPEX INPUT'!E20","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F20","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":57},{"$f":"IFERROR(VLOOKUP(G24,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H24=1,I$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,I$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(I$12=16,I$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU24)*$A24","v":1.6599156593270184E-3},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H24=1,J$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,J$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(J$12=16,J$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU24)*$A24","v":4.1497891483175467E-3},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H24=1,K$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,K$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(K$12=16,K$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H24=1,L$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,L$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(L$12=16,L$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H24=1,M$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,M$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(M$12=16,M$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H24=1,N$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,N$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(N$12=16,N$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H24=1,O$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,O$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(O$12=16,O$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H24=1,P$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,P$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(P$12=16,P$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H24=1,Q$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,Q$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H24=1,R$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,R$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(R$12=16,R$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H24=1,S$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,S$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(S$12=16,S$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H24=1,T$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,T$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(T$12=16,T$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H24=1,U$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,U$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(U$12=16,U$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H24=1,V$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,V$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(V$12=16,V$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H24=1,W$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,W$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(W$12=16,W$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H24=1,X$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,X$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(X$12=16,X$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H24=1,Y$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,Y$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H24=1,Z$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,Z$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H24=1,AA$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AA$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H24=1,AB$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AB$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H24=1,AC$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AC$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H24=1,AD$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AD$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H24=1,AE$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AE$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H24=1,AF$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AF$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H24=1,AG$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AG$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H24=1,AH$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AH$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H24=1,AI$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AI$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H24=1,AJ$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AJ$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H24=1,AK$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AK$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H24=1,AL$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AL$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H24=1,AM$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AM$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H24=1,AN$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AN$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H24=1,AO$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AO$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H24=1,AP$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AP$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU24)*$A24","v":0},{"$f":"(IF($B24=\"15.1.1.2\",VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C24,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H24=1,AQ$12=21,$D24<>\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=1,AQ$12=26,$D24=\"Caminhão Elétrico\"),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H24=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B24,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU24)*$A24","v":0},null,5.8097048076445647E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E25=\"Encargo\",1,IF(E25=\"Bilheteria\",1,VLOOKUP($E25,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B21","v":"1.1.2.7"},{"$f":"VLOOKUP(VALUE(LEFT(B25,SEARCH(\".\",B25,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G21","v":"Revestimento em Chapa Cimentícia"},{"$f":"'05. (a) CAPEX INPUT'!E21","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F21","v":"Edificações"},{"$f":"VLOOKUP(B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":58},{"$f":"IFERROR(VLOOKUP(G25,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H25=1,I$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,I$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(I$12=16,I$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU25)*$A25","v":2.5400727357866278E-3},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H25=1,J$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,J$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(J$12=16,J$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU25)*$A25","v":6.3501818394665699E-3},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H25=1,K$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,K$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(K$12=16,K$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H25=1,L$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,L$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(L$12=16,L$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H25=1,M$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,M$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(M$12=16,M$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H25=1,N$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,N$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(N$12=16,N$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H25=1,O$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,O$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(O$12=16,O$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H25=1,P$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,P$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(P$12=16,P$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H25=1,Q$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,Q$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H25=1,R$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,R$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(R$12=16,R$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H25=1,S$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,S$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(S$12=16,S$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H25=1,T$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,T$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(T$12=16,T$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H25=1,U$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,U$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(U$12=16,U$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H25=1,V$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,V$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(V$12=16,V$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H25=1,W$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,W$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(W$12=16,W$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H25=1,X$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,X$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(X$12=16,X$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H25=1,Y$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,Y$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H25=1,Z$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,Z$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H25=1,AA$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AA$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H25=1,AB$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AB$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H25=1,AC$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AC$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H25=1,AD$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AD$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H25=1,AE$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AE$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H25=1,AF$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AF$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H25=1,AG$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AG$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H25=1,AH$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AH$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H25=1,AI$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AI$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H25=1,AJ$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AJ$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H25=1,AK$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AK$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H25=1,AL$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AL$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H25=1,AM$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AM$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H25=1,AN$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AN$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H25=1,AO$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AO$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H25=1,AP$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AP$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU25)*$A25","v":0},{"$f":"(IF($B25=\"15.1.1.2\",VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C25,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H25=1,AQ$12=21,$D25<>\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=1,AQ$12=26,$D25=\"Caminhão Elétrico\"),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H25=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B25,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU25)*$A25","v":0},null,8.8902545752531977E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E26=\"Encargo\",1,IF(E26=\"Bilheteria\",1,VLOOKUP($E26,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B22","v":"1.1.2.8"},{"$f":"VLOOKUP(VALUE(LEFT(B26,SEARCH(\".\",B26,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G22","v":"Mobiliário Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!E22","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F22","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":34},{"$f":"IFERROR(VLOOKUP(G26,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H26=1,I$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,I$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(I$12=16,I$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU26)*$A26","v":1.2530169892901904E-3},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H26=1,J$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,J$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(J$12=16,J$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU26)*$A26","v":3.132542473225476E-3},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H26=1,K$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,K$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(K$12=16,K$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H26=1,L$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,L$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(L$12=16,L$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H26=1,M$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,M$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(M$12=16,M$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H26=1,N$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,N$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(N$12=16,N$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H26=1,O$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,O$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(O$12=16,O$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H26=1,P$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,P$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(P$12=16,P$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H26=1,Q$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,Q$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H26=1,R$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,R$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(R$12=16,R$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H26=1,S$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,S$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(S$12=16,S$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H26=1,T$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,T$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(T$12=16,T$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H26=1,U$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,U$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(U$12=16,U$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H26=1,V$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,V$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(V$12=16,V$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H26=1,W$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,W$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(W$12=16,W$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H26=1,X$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,X$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(X$12=16,X$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H26=1,Y$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,Y$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H26=1,Z$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,Z$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H26=1,AA$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AA$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H26=1,AB$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AB$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H26=1,AC$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AC$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H26=1,AD$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AD$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H26=1,AE$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AE$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H26=1,AF$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AF$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H26=1,AG$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AG$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H26=1,AH$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AH$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H26=1,AI$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AI$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H26=1,AJ$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AJ$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H26=1,AK$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AK$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H26=1,AL$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AL$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H26=1,AM$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AM$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H26=1,AN$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AN$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H26=1,AO$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AO$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H26=1,AP$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AP$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU26)*$A26","v":0},{"$f":"(IF($B26=\"15.1.1.2\",VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C26,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H26=1,AQ$12=21,$D26<>\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=1,AQ$12=26,$D26=\"Caminhão Elétrico\"),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H26=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B26,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU26)*$A26","v":0},null,4.3855594625156662E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E27=\"Encargo\",1,IF(E27=\"Bilheteria\",1,VLOOKUP($E27,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B23","v":"1.1.2.9"},{"$f":"VLOOKUP(VALUE(LEFT(B27,SEARCH(\".\",B27,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G23","v":"Equipamentos de TI"},{"$f":"'05. (a) CAPEX INPUT'!E23","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F23","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":61},{"$f":"IFERROR(VLOOKUP(G27,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H27=1,I$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,I$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(I$12=16,I$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU27)*$A27","v":9.1534688574511629E-4},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H27=1,J$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,J$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(J$12=16,J$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU27)*$A27","v":2.2883672143627909E-3},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H27=1,K$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,K$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(K$12=16,K$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H27=1,L$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,L$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(L$12=16,L$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H27=1,M$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,M$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(M$12=16,M$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H27=1,N$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,N$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(N$12=16,N$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H27=1,O$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,O$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(O$12=16,O$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H27=1,P$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,P$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(P$12=16,P$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H27=1,Q$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,Q$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H27=1,R$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,R$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(R$12=16,R$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H27=1,S$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,S$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(S$12=16,S$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H27=1,T$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,T$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(T$12=16,T$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H27=1,U$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,U$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(U$12=16,U$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H27=1,V$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,V$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(V$12=16,V$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H27=1,W$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,W$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(W$12=16,W$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H27=1,X$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,X$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(X$12=16,X$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H27=1,Y$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,Y$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H27=1,Z$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,Z$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H27=1,AA$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AA$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H27=1,AB$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AB$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H27=1,AC$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AC$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H27=1,AD$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AD$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H27=1,AE$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AE$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H27=1,AF$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AF$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H27=1,AG$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AG$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H27=1,AH$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AH$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H27=1,AI$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AI$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H27=1,AJ$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AJ$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H27=1,AK$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AK$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H27=1,AL$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AL$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H27=1,AM$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AM$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H27=1,AN$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AN$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H27=1,AO$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AO$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H27=1,AP$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AP$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU27)*$A27","v":0},{"$f":"(IF($B27=\"15.1.1.2\",VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C27,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H27=1,AQ$12=21,$D27<>\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=1,AQ$12=26,$D27=\"Caminhão Elétrico\"),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H27=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B27,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU27)*$A27","v":0},null,3.2037141001079071E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E28=\"Encargo\",1,IF(E28=\"Bilheteria\",1,VLOOKUP($E28,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B24","v":"1.1.2.10"},{"$f":"VLOOKUP(VALUE(LEFT(B28,SEARCH(\".\",B28,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G24","v":"Mobiliário Interno"},{"$f":"'05. (a) CAPEX INPUT'!E24","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F24","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":8},{"$f":"IFERROR(VLOOKUP(G28,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H28=1,I$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,I$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(I$12=16,I$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU28)*$A28","v":6.6465724698205712E-3},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H28=1,J$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,J$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(J$12=16,J$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU28)*$A28","v":1.661643117455143E-2},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H28=1,K$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,K$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(K$12=16,K$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H28=1,L$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,L$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(L$12=16,L$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H28=1,M$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,M$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(M$12=16,M$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H28=1,N$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,N$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(N$12=16,N$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H28=1,O$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,O$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(O$12=16,O$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H28=1,P$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,P$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(P$12=16,P$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H28=1,Q$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,Q$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H28=1,R$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,R$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(R$12=16,R$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H28=1,S$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,S$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(S$12=16,S$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H28=1,T$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,T$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(T$12=16,T$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H28=1,U$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,U$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(U$12=16,U$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H28=1,V$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,V$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(V$12=16,V$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H28=1,W$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,W$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(W$12=16,W$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H28=1,X$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,X$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(X$12=16,X$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H28=1,Y$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,Y$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H28=1,Z$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,Z$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H28=1,AA$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AA$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H28=1,AB$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AB$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H28=1,AC$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AC$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H28=1,AD$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AD$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H28=1,AE$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AE$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H28=1,AF$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AF$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H28=1,AG$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AG$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H28=1,AH$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AH$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H28=1,AI$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AI$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H28=1,AJ$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AJ$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H28=1,AK$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AK$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H28=1,AL$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AL$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H28=1,AM$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AM$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H28=1,AN$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AN$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H28=1,AO$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AO$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H28=1,AP$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AP$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU28)*$A28","v":0},{"$f":"(IF($B28=\"15.1.1.2\",VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C28,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H28=1,AQ$12=21,$D28<>\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=1,AQ$12=26,$D28=\"Caminhão Elétrico\"),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H28=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B28,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU28)*$A28","v":0},null,2.3263003644372001E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E29=\"Encargo\",1,IF(E29=\"Bilheteria\",1,VLOOKUP($E29,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B25","v":"1.1.2.11"},{"$f":"VLOOKUP(VALUE(LEFT(B29,SEARCH(\".\",B29,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G25","v":"Equipamentos de TI"},{"$f":"'05. (a) CAPEX INPUT'!E25","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F25","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":61},{"$f":"IFERROR(VLOOKUP(G29,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H29=1,I$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,I$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(I$12=16,I$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU29)*$A29","v":2.746040657235349E-3},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H29=1,J$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,J$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(J$12=16,J$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU29)*$A29","v":6.8651016430883727E-3},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H29=1,K$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,K$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(K$12=16,K$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H29=1,L$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,L$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(L$12=16,L$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H29=1,M$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,M$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(M$12=16,M$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H29=1,N$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,N$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(N$12=16,N$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H29=1,O$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,O$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(O$12=16,O$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H29=1,P$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,P$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(P$12=16,P$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H29=1,Q$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,Q$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H29=1,R$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,R$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(R$12=16,R$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H29=1,S$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,S$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(S$12=16,S$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H29=1,T$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,T$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(T$12=16,T$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H29=1,U$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,U$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(U$12=16,U$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H29=1,V$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,V$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(V$12=16,V$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H29=1,W$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,W$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(W$12=16,W$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H29=1,X$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,X$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(X$12=16,X$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H29=1,Y$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,Y$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H29=1,Z$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,Z$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H29=1,AA$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AA$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H29=1,AB$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AB$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H29=1,AC$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AC$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H29=1,AD$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AD$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H29=1,AE$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AE$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H29=1,AF$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AF$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H29=1,AG$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AG$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H29=1,AH$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AH$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H29=1,AI$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AI$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H29=1,AJ$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AJ$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H29=1,AK$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AK$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H29=1,AL$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AL$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H29=1,AM$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AM$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H29=1,AN$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AN$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H29=1,AO$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AO$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H29=1,AP$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AP$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU29)*$A29","v":0},{"$f":"(IF($B29=\"15.1.1.2\",VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C29,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H29=1,AQ$12=21,$D29<>\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=1,AQ$12=26,$D29=\"Caminhão Elétrico\"),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H29=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B29,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU29)*$A29","v":0},null,9.6111423003237221E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E30=\"Encargo\",1,IF(E30=\"Bilheteria\",1,VLOOKUP($E30,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B27","v":"1.1.3.1"},{"$f":"VLOOKUP(VALUE(LEFT(B30,SEARCH(\".\",B30,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G27","v":"Reparo em Alvenaria"},{"$f":"'05. (a) CAPEX INPUT'!E27","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F27","v":"Edificações"},{"$f":"VLOOKUP(B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":15},{"$f":"IFERROR(VLOOKUP(G30,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H30=1,I$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,I$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(I$12=16,I$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU30)*$A30","v":9.7504072817848741E-3},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H30=1,J$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,J$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(J$12=16,J$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU30)*$A30","v":2.4376018204462186E-2},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H30=1,K$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,K$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(K$12=16,K$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H30=1,L$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,L$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(L$12=16,L$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H30=1,M$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,M$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(M$12=16,M$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H30=1,N$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,N$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(N$12=16,N$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H30=1,O$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,O$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(O$12=16,O$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H30=1,P$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,P$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(P$12=16,P$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H30=1,Q$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,Q$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H30=1,R$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,R$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(R$12=16,R$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H30=1,S$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,S$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(S$12=16,S$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H30=1,T$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,T$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(T$12=16,T$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H30=1,U$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,U$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(U$12=16,U$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H30=1,V$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,V$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(V$12=16,V$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H30=1,W$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,W$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(W$12=16,W$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H30=1,X$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,X$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(X$12=16,X$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H30=1,Y$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,Y$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H30=1,Z$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,Z$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H30=1,AA$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AA$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H30=1,AB$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AB$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H30=1,AC$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AC$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H30=1,AD$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AD$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H30=1,AE$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AE$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H30=1,AF$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AF$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H30=1,AG$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AG$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H30=1,AH$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AH$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H30=1,AI$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AI$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H30=1,AJ$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AJ$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H30=1,AK$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AK$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H30=1,AL$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AL$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H30=1,AM$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AM$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H30=1,AN$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AN$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H30=1,AO$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AO$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H30=1,AP$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AP$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU30)*$A30","v":0},{"$f":"(IF($B30=\"15.1.1.2\",VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C30,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H30=1,AQ$12=21,$D30<>\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=1,AQ$12=26,$D30=\"Caminhão Elétrico\"),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H30=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B30,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU30)*$A30","v":0},null,3.4126425486247058E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E31=\"Encargo\",1,IF(E31=\"Bilheteria\",1,VLOOKUP($E31,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B28","v":"1.1.3.2"},{"$f":"VLOOKUP(VALUE(LEFT(B31,SEARCH(\".\",B31,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G28","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E28","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F28","v":"Edificações"},{"$f":"VLOOKUP(B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G31,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H31=1,I$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,I$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(I$12=16,I$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU31)*$A31","v":3.8780950971320054E-3},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H31=1,J$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,J$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(J$12=16,J$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU31)*$A31","v":9.6952377428300134E-3},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H31=1,K$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,K$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(K$12=16,K$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H31=1,L$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,L$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(L$12=16,L$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H31=1,M$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,M$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(M$12=16,M$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H31=1,N$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,N$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(N$12=16,N$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H31=1,O$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,O$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(O$12=16,O$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H31=1,P$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,P$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(P$12=16,P$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H31=1,Q$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,Q$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H31=1,R$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,R$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(R$12=16,R$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H31=1,S$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,S$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(S$12=16,S$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H31=1,T$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,T$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(T$12=16,T$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H31=1,U$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,U$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(U$12=16,U$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H31=1,V$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,V$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(V$12=16,V$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H31=1,W$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,W$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(W$12=16,W$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H31=1,X$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,X$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(X$12=16,X$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H31=1,Y$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,Y$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H31=1,Z$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,Z$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H31=1,AA$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AA$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H31=1,AB$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AB$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H31=1,AC$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AC$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H31=1,AD$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AD$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H31=1,AE$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AE$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H31=1,AF$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AF$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H31=1,AG$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AG$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H31=1,AH$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AH$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H31=1,AI$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AI$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H31=1,AJ$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AJ$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H31=1,AK$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AK$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H31=1,AL$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AL$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H31=1,AM$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AM$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H31=1,AN$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AN$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H31=1,AO$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AO$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H31=1,AP$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AP$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU31)*$A31","v":0},{"$f":"(IF($B31=\"15.1.1.2\",VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C31,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H31=1,AQ$12=21,$D31<>\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=1,AQ$12=26,$D31=\"Caminhão Elétrico\"),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H31=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B31,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU31)*$A31","v":0},null,1.3573332839962019E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E32=\"Encargo\",1,IF(E32=\"Bilheteria\",1,VLOOKUP($E32,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B29","v":"1.1.3.3"},{"$f":"VLOOKUP(VALUE(LEFT(B32,SEARCH(\".\",B32,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G29","v":"Mobiliário Sala Expositiva"},{"$f":"'05. (a) CAPEX INPUT'!E29","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F29","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":35},{"$f":"IFERROR(VLOOKUP(G32,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H32=1,I$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,I$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(I$12=16,I$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU32)*$A32","v":6.8328422645551083E-3},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H32=1,J$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,J$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(J$12=16,J$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU32)*$A32","v":1.7082105661387775E-2},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H32=1,K$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,K$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(K$12=16,K$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H32=1,L$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,L$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(L$12=16,L$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H32=1,M$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,M$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(M$12=16,M$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H32=1,N$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,N$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(N$12=16,N$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H32=1,O$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,O$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(O$12=16,O$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H32=1,P$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,P$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(P$12=16,P$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H32=1,Q$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,Q$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H32=1,R$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,R$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(R$12=16,R$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H32=1,S$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,S$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(S$12=16,S$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H32=1,T$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,T$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(T$12=16,T$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H32=1,U$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,U$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(U$12=16,U$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H32=1,V$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,V$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(V$12=16,V$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H32=1,W$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,W$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(W$12=16,W$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H32=1,X$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,X$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(X$12=16,X$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H32=1,Y$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,Y$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H32=1,Z$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,Z$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H32=1,AA$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AA$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H32=1,AB$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AB$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H32=1,AC$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AC$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H32=1,AD$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AD$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H32=1,AE$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AE$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H32=1,AF$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AF$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H32=1,AG$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AG$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H32=1,AH$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AH$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H32=1,AI$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AI$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H32=1,AJ$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AJ$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H32=1,AK$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AK$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H32=1,AL$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AL$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H32=1,AM$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AM$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H32=1,AN$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AN$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H32=1,AO$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AO$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H32=1,AP$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AP$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU32)*$A32","v":0},{"$f":"(IF($B32=\"15.1.1.2\",VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C32,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H32=1,AQ$12=21,$D32<>\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=1,AQ$12=26,$D32=\"Caminhão Elétrico\"),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H32=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B32,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU32)*$A32","v":0},null,2.3914947925942884E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E33=\"Encargo\",1,IF(E33=\"Bilheteria\",1,VLOOKUP($E33,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B30","v":"1.1.3.4"},{"$f":"VLOOKUP(VALUE(LEFT(B33,SEARCH(\".\",B33,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G30","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E30","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F30","v":"Instalações"},{"$f":"VLOOKUP(B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G33,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H33=1,I$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,I$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(I$12=16,I$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU33)*$A33","v":1.0031894075736472E-3},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H33=1,J$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,J$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(J$12=16,J$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU33)*$A33","v":2.507973518934118E-3},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H33=1,K$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,K$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(K$12=16,K$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H33=1,L$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,L$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(L$12=16,L$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H33=1,M$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,M$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(M$12=16,M$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H33=1,N$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,N$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(N$12=16,N$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H33=1,O$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,O$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(O$12=16,O$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H33=1,P$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,P$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(P$12=16,P$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H33=1,Q$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,Q$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H33=1,R$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,R$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(R$12=16,R$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H33=1,S$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,S$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(S$12=16,S$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H33=1,T$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,T$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(T$12=16,T$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H33=1,U$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,U$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(U$12=16,U$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H33=1,V$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,V$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(V$12=16,V$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H33=1,W$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,W$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(W$12=16,W$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H33=1,X$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,X$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(X$12=16,X$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H33=1,Y$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,Y$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H33=1,Z$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,Z$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H33=1,AA$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AA$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H33=1,AB$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AB$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H33=1,AC$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AC$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H33=1,AD$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AD$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H33=1,AE$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AE$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H33=1,AF$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AF$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H33=1,AG$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AG$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H33=1,AH$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AH$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H33=1,AI$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AI$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H33=1,AJ$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AJ$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H33=1,AK$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AK$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H33=1,AL$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AL$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H33=1,AM$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AM$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H33=1,AN$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AN$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H33=1,AO$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AO$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H33=1,AP$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AP$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU33)*$A33","v":0},{"$f":"(IF($B33=\"15.1.1.2\",VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C33,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H33=1,AQ$12=21,$D33<>\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=1,AQ$12=26,$D33=\"Caminhão Elétrico\"),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H33=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B33,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU33)*$A33","v":0},null,3.5111629265077654E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E34=\"Encargo\",1,IF(E34=\"Bilheteria\",1,VLOOKUP($E34,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B32","v":"1.1.4.1"},{"$f":"VLOOKUP(VALUE(LEFT(B34,SEARCH(\".\",B34,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G32","v":"Readequação de Piso Intertravado"},{"$f":"'05. (a) CAPEX INPUT'!E32","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F32","v":"Edificações"},{"$f":"VLOOKUP(B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":20},{"$f":"IFERROR(VLOOKUP(G34,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H34=1,I$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,I$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(I$12=16,I$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU34)*$A34","v":1.6908152475905009E-2},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H34=1,J$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,J$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(J$12=16,J$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU34)*$A34","v":4.2270381189762528E-2},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H34=1,K$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,K$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(K$12=16,K$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H34=1,L$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,L$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(L$12=16,L$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H34=1,M$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,M$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(M$12=16,M$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H34=1,N$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,N$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(N$12=16,N$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H34=1,O$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,O$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(O$12=16,O$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H34=1,P$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,P$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(P$12=16,P$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H34=1,Q$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,Q$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H34=1,R$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,R$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(R$12=16,R$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H34=1,S$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,S$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(S$12=16,S$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H34=1,T$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,T$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(T$12=16,T$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H34=1,U$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,U$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(U$12=16,U$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H34=1,V$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,V$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(V$12=16,V$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H34=1,W$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,W$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(W$12=16,W$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H34=1,X$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,X$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(X$12=16,X$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H34=1,Y$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,Y$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H34=1,Z$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,Z$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H34=1,AA$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AA$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H34=1,AB$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AB$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H34=1,AC$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AC$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H34=1,AD$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AD$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H34=1,AE$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AE$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H34=1,AF$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AF$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H34=1,AG$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AG$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H34=1,AH$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AH$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H34=1,AI$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AI$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H34=1,AJ$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AJ$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H34=1,AK$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AK$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H34=1,AL$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AL$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H34=1,AM$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AM$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H34=1,AN$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AN$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H34=1,AO$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AO$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H34=1,AP$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AP$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU34)*$A34","v":0},{"$f":"(IF($B34=\"15.1.1.2\",VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C34,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H34=1,AQ$12=21,$D34<>\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=1,AQ$12=26,$D34=\"Caminhão Elétrico\"),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H34=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B34,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU34)*$A34","v":0},null,5.917853366566754E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E35=\"Encargo\",1,IF(E35=\"Bilheteria\",1,VLOOKUP($E35,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B33","v":"1.1.4.2"},{"$f":"VLOOKUP(VALUE(LEFT(B35,SEARCH(\".\",B35,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G33","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E33","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F33","v":"Edificações"},{"$f":"VLOOKUP(B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G35,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H35=1,I$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,I$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(I$12=16,I$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU35)*$A35","v":1.2691947270610477E-2},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H35=1,J$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,J$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(J$12=16,J$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU35)*$A35","v":3.1729868176526191E-2},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H35=1,K$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,K$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(K$12=16,K$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H35=1,L$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,L$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(L$12=16,L$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H35=1,M$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,M$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(M$12=16,M$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H35=1,N$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,N$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(N$12=16,N$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H35=1,O$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,O$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(O$12=16,O$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H35=1,P$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,P$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(P$12=16,P$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H35=1,Q$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,Q$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H35=1,R$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,R$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(R$12=16,R$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H35=1,S$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,S$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(S$12=16,S$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H35=1,T$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,T$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(T$12=16,T$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H35=1,U$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,U$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(U$12=16,U$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H35=1,V$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,V$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(V$12=16,V$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H35=1,W$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,W$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(W$12=16,W$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H35=1,X$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,X$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(X$12=16,X$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H35=1,Y$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,Y$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H35=1,Z$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,Z$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H35=1,AA$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AA$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H35=1,AB$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AB$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H35=1,AC$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AC$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H35=1,AD$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AD$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H35=1,AE$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AE$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H35=1,AF$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AF$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H35=1,AG$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AG$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H35=1,AH$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AH$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H35=1,AI$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AI$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H35=1,AJ$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AJ$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H35=1,AK$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AK$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H35=1,AL$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AL$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H35=1,AM$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AM$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H35=1,AN$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AN$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H35=1,AO$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AO$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H35=1,AP$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AP$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU35)*$A35","v":0},{"$f":"(IF($B35=\"15.1.1.2\",VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C35,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H35=1,AQ$12=21,$D35<>\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=1,AQ$12=26,$D35=\"Caminhão Elétrico\"),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H35=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B35,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU35)*$A35","v":0},null,4.4421815447136664E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E36=\"Encargo\",1,IF(E36=\"Bilheteria\",1,VLOOKUP($E36,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B35","v":"1.1.5.1"},{"$f":"VLOOKUP(VALUE(LEFT(B36,SEARCH(\".\",B36,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G35","v":"Reparo em Alvenaria"},{"$f":"'05. (a) CAPEX INPUT'!E35","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F35","v":"Edificações"},{"$f":"VLOOKUP(B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":15},{"$f":"IFERROR(VLOOKUP(G36,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H36=1,I$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,I$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(I$12=16,I$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU36)*$A36","v":1.2963609641463562E-2},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H36=1,J$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,J$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(J$12=16,J$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU36)*$A36","v":3.2409024103658909E-2},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H36=1,K$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,K$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(K$12=16,K$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H36=1,L$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,L$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(L$12=16,L$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H36=1,M$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,M$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(M$12=16,M$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H36=1,N$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,N$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(N$12=16,N$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H36=1,O$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,O$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(O$12=16,O$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H36=1,P$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,P$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(P$12=16,P$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H36=1,Q$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,Q$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H36=1,R$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,R$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(R$12=16,R$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H36=1,S$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,S$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(S$12=16,S$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H36=1,T$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,T$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(T$12=16,T$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H36=1,U$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,U$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(U$12=16,U$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H36=1,V$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,V$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(V$12=16,V$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H36=1,W$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,W$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(W$12=16,W$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H36=1,X$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,X$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(X$12=16,X$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H36=1,Y$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,Y$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H36=1,Z$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,Z$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H36=1,AA$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AA$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H36=1,AB$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AB$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H36=1,AC$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AC$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H36=1,AD$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AD$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H36=1,AE$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AE$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H36=1,AF$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AF$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H36=1,AG$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AG$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H36=1,AH$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AH$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H36=1,AI$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AI$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H36=1,AJ$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AJ$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H36=1,AK$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AK$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H36=1,AL$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AL$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H36=1,AM$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AM$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H36=1,AN$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AN$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H36=1,AO$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AO$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H36=1,AP$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AP$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU36)*$A36","v":0},{"$f":"(IF($B36=\"15.1.1.2\",VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C36,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H36=1,AQ$12=21,$D36<>\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=1,AQ$12=26,$D36=\"Caminhão Elétrico\"),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H36=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B36,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU36)*$A36","v":0},null,4.5372633745122473E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E37=\"Encargo\",1,IF(E37=\"Bilheteria\",1,VLOOKUP($E37,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B36","v":"1.1.5.2"},{"$f":"VLOOKUP(VALUE(LEFT(B37,SEARCH(\".\",B37,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G36","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E36","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F36","v":"Edificações"},{"$f":"VLOOKUP(B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G37,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H37=1,I$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,I$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(I$12=16,I$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU37)*$A37","v":5.1561043486935878E-3},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H37=1,J$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,J$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(J$12=16,J$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU37)*$A37","v":1.289026087173397E-2},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H37=1,K$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,K$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(K$12=16,K$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H37=1,L$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,L$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(L$12=16,L$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H37=1,M$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,M$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(M$12=16,M$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H37=1,N$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,N$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(N$12=16,N$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H37=1,O$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,O$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(O$12=16,O$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H37=1,P$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,P$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(P$12=16,P$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H37=1,Q$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,Q$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H37=1,R$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,R$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(R$12=16,R$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H37=1,S$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,S$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(S$12=16,S$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H37=1,T$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,T$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(T$12=16,T$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H37=1,U$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,U$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(U$12=16,U$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H37=1,V$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,V$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(V$12=16,V$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H37=1,W$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,W$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(W$12=16,W$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H37=1,X$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,X$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(X$12=16,X$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H37=1,Y$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,Y$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H37=1,Z$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,Z$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H37=1,AA$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AA$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H37=1,AB$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AB$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H37=1,AC$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AC$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H37=1,AD$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AD$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H37=1,AE$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AE$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H37=1,AF$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AF$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H37=1,AG$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AG$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H37=1,AH$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AH$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H37=1,AI$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AI$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H37=1,AJ$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AJ$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H37=1,AK$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AK$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H37=1,AL$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AL$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H37=1,AM$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AM$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H37=1,AN$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AN$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H37=1,AO$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AO$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H37=1,AP$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AP$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU37)*$A37","v":0},{"$f":"(IF($B37=\"15.1.1.2\",VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C37,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H37=1,AQ$12=21,$D37<>\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=1,AQ$12=26,$D37=\"Caminhão Elétrico\"),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H37=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B37,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU37)*$A37","v":0},null,1.804636522042756E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E38=\"Encargo\",1,IF(E38=\"Bilheteria\",1,VLOOKUP($E38,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B37","v":"1.1.5.3"},{"$f":"VLOOKUP(VALUE(LEFT(B38,SEARCH(\".\",B38,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G37","v":"Readequação Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E37","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F37","v":"Instalações"},{"$f":"VLOOKUP(B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":18},{"$f":"IFERROR(VLOOKUP(G38,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H38=1,I$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,I$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(I$12=16,I$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU38)*$A38","v":4.1757494207473357E-3},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H38=1,J$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,J$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(J$12=16,J$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU38)*$A38","v":1.0439373551868341E-2},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H38=1,K$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,K$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(K$12=16,K$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H38=1,L$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,L$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(L$12=16,L$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H38=1,M$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,M$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(M$12=16,M$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H38=1,N$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,N$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(N$12=16,N$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H38=1,O$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,O$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(O$12=16,O$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H38=1,P$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,P$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(P$12=16,P$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H38=1,Q$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,Q$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H38=1,R$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,R$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(R$12=16,R$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H38=1,S$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,S$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(S$12=16,S$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H38=1,T$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,T$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(T$12=16,T$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H38=1,U$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,U$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(U$12=16,U$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H38=1,V$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,V$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(V$12=16,V$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H38=1,W$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,W$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(W$12=16,W$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H38=1,X$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,X$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(X$12=16,X$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H38=1,Y$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,Y$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H38=1,Z$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,Z$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H38=1,AA$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AA$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H38=1,AB$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AB$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H38=1,AC$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AC$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H38=1,AD$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AD$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H38=1,AE$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AE$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H38=1,AF$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AF$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H38=1,AG$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AG$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H38=1,AH$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AH$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H38=1,AI$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AI$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H38=1,AJ$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AJ$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H38=1,AK$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AK$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H38=1,AL$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AL$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H38=1,AM$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AM$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H38=1,AN$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AN$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H38=1,AO$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AO$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H38=1,AP$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AP$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU38)*$A38","v":0},{"$f":"(IF($B38=\"15.1.1.2\",VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C38,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H38=1,AQ$12=21,$D38<>\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=1,AQ$12=26,$D38=\"Caminhão Elétrico\"),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H38=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B38,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU38)*$A38","v":0},null,1.4615122972615677E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E39=\"Encargo\",1,IF(E39=\"Bilheteria\",1,VLOOKUP($E39,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B40","v":"1.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B39,SEARCH(\".\",B39,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G40","v":"Edificação em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E40","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F40","v":"Edificações"},{"$f":"VLOOKUP(B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":44},{"$f":"IFERROR(VLOOKUP(G39,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H39=1,I$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,I$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(I$12=16,I$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU39)*$A39","v":6.5221719003480991E-2},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H39=1,J$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,J$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(J$12=16,J$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU39)*$A39","v":0.16305429750870248},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H39=1,K$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,K$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(K$12=16,K$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H39=1,L$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,L$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(L$12=16,L$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H39=1,M$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,M$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(M$12=16,M$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H39=1,N$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,N$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(N$12=16,N$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H39=1,O$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,O$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(O$12=16,O$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H39=1,P$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,P$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(P$12=16,P$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H39=1,Q$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,Q$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H39=1,R$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,R$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(R$12=16,R$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H39=1,S$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,S$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(S$12=16,S$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H39=1,T$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,T$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(T$12=16,T$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H39=1,U$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,U$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(U$12=16,U$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H39=1,V$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,V$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(V$12=16,V$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H39=1,W$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,W$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(W$12=16,W$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H39=1,X$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,X$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(X$12=16,X$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H39=1,Y$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,Y$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H39=1,Z$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,Z$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H39=1,AA$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AA$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H39=1,AB$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AB$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H39=1,AC$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AC$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H39=1,AD$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AD$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H39=1,AE$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AE$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H39=1,AF$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AF$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H39=1,AG$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AG$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H39=1,AH$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AH$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H39=1,AI$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AI$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H39=1,AJ$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AJ$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H39=1,AK$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AK$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H39=1,AL$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AL$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H39=1,AM$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AM$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H39=1,AN$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AN$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H39=1,AO$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AO$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H39=1,AP$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AP$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU39)*$A39","v":0},{"$f":"(IF($B39=\"15.1.1.2\",VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C39,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H39=1,AQ$12=21,$D39<>\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=1,AQ$12=26,$D39=\"Caminhão Elétrico\"),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H39=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B39,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU39)*$A39","v":0},null,0.22827601651218349,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E40=\"Encargo\",1,IF(E40=\"Bilheteria\",1,VLOOKUP($E40,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B41","v":"1.2.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B40,SEARCH(\".\",B40,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G41","v":"Edificação em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E41","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F41","v":"Edificações"},{"$f":"VLOOKUP(B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":44},{"$f":"IFERROR(VLOOKUP(G40,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H40=1,I$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,I$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(I$12=16,I$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU40)*$A40","v":4.3481147175666306E-2},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H40=1,J$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,J$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(J$12=16,J$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU40)*$A40","v":0.10870286793916578},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H40=1,K$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,K$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(K$12=16,K$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H40=1,L$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,L$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(L$12=16,L$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H40=1,M$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,M$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(M$12=16,M$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H40=1,N$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,N$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(N$12=16,N$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H40=1,O$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,O$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(O$12=16,O$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H40=1,P$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,P$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(P$12=16,P$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H40=1,Q$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,Q$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H40=1,R$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,R$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(R$12=16,R$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H40=1,S$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,S$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(S$12=16,S$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H40=1,T$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,T$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(T$12=16,T$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H40=1,U$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,U$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(U$12=16,U$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H40=1,V$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,V$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(V$12=16,V$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H40=1,W$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,W$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(W$12=16,W$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H40=1,X$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,X$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(X$12=16,X$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H40=1,Y$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,Y$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H40=1,Z$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,Z$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H40=1,AA$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AA$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H40=1,AB$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AB$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H40=1,AC$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AC$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H40=1,AD$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AD$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H40=1,AE$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AE$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H40=1,AF$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AF$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H40=1,AG$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AG$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H40=1,AH$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AH$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H40=1,AI$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AI$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H40=1,AJ$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AJ$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H40=1,AK$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AK$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H40=1,AL$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AL$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H40=1,AM$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AM$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H40=1,AN$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AN$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H40=1,AO$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AO$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H40=1,AP$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AP$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU40)*$A40","v":0},{"$f":"(IF($B40=\"15.1.1.2\",VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C40,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H40=1,AQ$12=21,$D40<>\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=1,AQ$12=26,$D40=\"Caminhão Elétrico\"),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H40=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B40,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU40)*$A40","v":0},null,0.15218401511483209,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E41=\"Encargo\",1,IF(E41=\"Bilheteria\",1,VLOOKUP($E41,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B42","v":"1.2.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B41,SEARCH(\".\",B41,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G42","v":"Edificação em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E42","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F42","v":"Edificações"},{"$f":"VLOOKUP(B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":44},{"$f":"IFERROR(VLOOKUP(G41,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H41=1,I$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,I$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(I$12=16,I$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU41)*$A41","v":4.3481147175666306E-2},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H41=1,J$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,J$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(J$12=16,J$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU41)*$A41","v":0.10870286793916578},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H41=1,K$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,K$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(K$12=16,K$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H41=1,L$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,L$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(L$12=16,L$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H41=1,M$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,M$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(M$12=16,M$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H41=1,N$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,N$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(N$12=16,N$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H41=1,O$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,O$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(O$12=16,O$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H41=1,P$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,P$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(P$12=16,P$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H41=1,Q$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,Q$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H41=1,R$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,R$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(R$12=16,R$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H41=1,S$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,S$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(S$12=16,S$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H41=1,T$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,T$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(T$12=16,T$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H41=1,U$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,U$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(U$12=16,U$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H41=1,V$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,V$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(V$12=16,V$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H41=1,W$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,W$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(W$12=16,W$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H41=1,X$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,X$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(X$12=16,X$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H41=1,Y$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,Y$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H41=1,Z$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,Z$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H41=1,AA$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AA$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H41=1,AB$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AB$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H41=1,AC$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AC$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H41=1,AD$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AD$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H41=1,AE$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AE$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H41=1,AF$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AF$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H41=1,AG$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AG$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H41=1,AH$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AH$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H41=1,AI$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AI$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H41=1,AJ$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AJ$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H41=1,AK$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AK$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H41=1,AL$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AL$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H41=1,AM$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AM$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H41=1,AN$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AN$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H41=1,AO$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AO$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H41=1,AP$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AP$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU41)*$A41","v":0},{"$f":"(IF($B41=\"15.1.1.2\",VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C41,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H41=1,AQ$12=21,$D41<>\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=1,AQ$12=26,$D41=\"Caminhão Elétrico\"),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H41=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B41,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU41)*$A41","v":0},null,0.15218401511483209,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E42=\"Encargo\",1,IF(E42=\"Bilheteria\",1,VLOOKUP($E42,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B43","v":"1.2.1.4"},{"$f":"VLOOKUP(VALUE(LEFT(B42,SEARCH(\".\",B42,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G43","v":"Elétrica"},{"$f":"'05. (a) CAPEX INPUT'!E43","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F43","v":"Instalações"},{"$f":"VLOOKUP(B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":46},{"$f":"IFERROR(VLOOKUP(G42,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H42=1,I$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,I$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(I$12=16,I$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU42)*$A42","v":7.2872755134247352E-3},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H42=1,J$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,J$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(J$12=16,J$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU42)*$A42","v":1.821818878356184E-2},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H42=1,K$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,K$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(K$12=16,K$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H42=1,L$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,L$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(L$12=16,L$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H42=1,M$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,M$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(M$12=16,M$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H42=1,N$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,N$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(N$12=16,N$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H42=1,O$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,O$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(O$12=16,O$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H42=1,P$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,P$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(P$12=16,P$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H42=1,Q$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,Q$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H42=1,R$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,R$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(R$12=16,R$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H42=1,S$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,S$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(S$12=16,S$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H42=1,T$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,T$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(T$12=16,T$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H42=1,U$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,U$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(U$12=16,U$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H42=1,V$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,V$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(V$12=16,V$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H42=1,W$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,W$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(W$12=16,W$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H42=1,X$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,X$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(X$12=16,X$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H42=1,Y$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,Y$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H42=1,Z$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,Z$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H42=1,AA$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AA$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H42=1,AB$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AB$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H42=1,AC$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AC$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H42=1,AD$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AD$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H42=1,AE$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AE$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H42=1,AF$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AF$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H42=1,AG$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AG$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H42=1,AH$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AH$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H42=1,AI$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AI$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H42=1,AJ$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AJ$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H42=1,AK$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AK$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H42=1,AL$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AL$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H42=1,AM$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AM$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H42=1,AN$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AN$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H42=1,AO$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AO$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H42=1,AP$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AP$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU42)*$A42","v":0},{"$f":"(IF($B42=\"15.1.1.2\",VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C42,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H42=1,AQ$12=21,$D42<>\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=1,AQ$12=26,$D42=\"Caminhão Elétrico\"),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H42=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B42,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU42)*$A42","v":0},null,2.5505464296986576E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E43=\"Encargo\",1,IF(E43=\"Bilheteria\",1,VLOOKUP($E43,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B44","v":"1.2.1.5"},{"$f":"VLOOKUP(VALUE(LEFT(B43,SEARCH(\".\",B43,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G44","v":"Elétrica"},{"$f":"'05. (a) CAPEX INPUT'!E44","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F44","v":"Instalações"},{"$f":"VLOOKUP(B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":46},{"$f":"IFERROR(VLOOKUP(G43,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H43=1,I$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,I$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(I$12=16,I$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU43)*$A43","v":5.4654557550593173E-3},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H43=1,J$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,J$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(J$12=16,J$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU43)*$A43","v":1.3663639387648294E-2},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H43=1,K$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,K$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(K$12=16,K$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H43=1,L$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,L$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(L$12=16,L$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H43=1,M$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,M$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(M$12=16,M$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H43=1,N$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,N$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(N$12=16,N$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H43=1,O$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,O$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(O$12=16,O$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H43=1,P$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,P$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(P$12=16,P$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H43=1,Q$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,Q$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H43=1,R$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,R$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(R$12=16,R$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H43=1,S$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,S$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(S$12=16,S$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H43=1,T$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,T$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(T$12=16,T$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H43=1,U$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,U$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(U$12=16,U$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H43=1,V$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,V$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(V$12=16,V$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H43=1,W$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,W$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(W$12=16,W$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H43=1,X$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,X$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(X$12=16,X$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H43=1,Y$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,Y$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H43=1,Z$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,Z$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H43=1,AA$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AA$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H43=1,AB$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AB$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H43=1,AC$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AC$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H43=1,AD$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AD$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H43=1,AE$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AE$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H43=1,AF$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AF$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H43=1,AG$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AG$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H43=1,AH$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AH$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H43=1,AI$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AI$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H43=1,AJ$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AJ$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H43=1,AK$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AK$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H43=1,AL$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AL$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H43=1,AM$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AM$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H43=1,AN$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AN$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H43=1,AO$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AO$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H43=1,AP$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AP$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU43)*$A43","v":0},{"$f":"(IF($B43=\"15.1.1.2\",VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C43,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H43=1,AQ$12=21,$D43<>\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=1,AQ$12=26,$D43=\"Caminhão Elétrico\"),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H43=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B43,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU43)*$A43","v":0},null,1.9129095142707612E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E44=\"Encargo\",1,IF(E44=\"Bilheteria\",1,VLOOKUP($E44,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B45","v":"1.2.1.6"},{"$f":"VLOOKUP(VALUE(LEFT(B44,SEARCH(\".\",B44,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G45","v":"Elétrica"},{"$f":"'05. (a) CAPEX INPUT'!E45","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F45","v":"Instalações"},{"$f":"VLOOKUP(B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":46},{"$f":"IFERROR(VLOOKUP(G44,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H44=1,I$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,I$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(I$12=16,I$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU44)*$A44","v":5.4654557550593173E-3},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H44=1,J$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,J$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(J$12=16,J$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU44)*$A44","v":1.3663639387648294E-2},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H44=1,K$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,K$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(K$12=16,K$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H44=1,L$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,L$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(L$12=16,L$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H44=1,M$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,M$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(M$12=16,M$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H44=1,N$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,N$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(N$12=16,N$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H44=1,O$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,O$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(O$12=16,O$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H44=1,P$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,P$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(P$12=16,P$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H44=1,Q$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,Q$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H44=1,R$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,R$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(R$12=16,R$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H44=1,S$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,S$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(S$12=16,S$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H44=1,T$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,T$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(T$12=16,T$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H44=1,U$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,U$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(U$12=16,U$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H44=1,V$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,V$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(V$12=16,V$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H44=1,W$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,W$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(W$12=16,W$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H44=1,X$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,X$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(X$12=16,X$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H44=1,Y$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,Y$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H44=1,Z$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,Z$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H44=1,AA$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AA$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H44=1,AB$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AB$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H44=1,AC$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AC$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H44=1,AD$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AD$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H44=1,AE$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AE$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H44=1,AF$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AF$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H44=1,AG$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AG$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H44=1,AH$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AH$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H44=1,AI$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AI$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H44=1,AJ$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AJ$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H44=1,AK$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AK$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H44=1,AL$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AL$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H44=1,AM$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AM$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H44=1,AN$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AN$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H44=1,AO$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AO$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H44=1,AP$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AP$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU44)*$A44","v":0},{"$f":"(IF($B44=\"15.1.1.2\",VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C44,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H44=1,AQ$12=21,$D44<>\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=1,AQ$12=26,$D44=\"Caminhão Elétrico\"),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H44=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B44,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU44)*$A44","v":0},null,1.9129095142707612E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E45=\"Encargo\",1,IF(E45=\"Bilheteria\",1,VLOOKUP($E45,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B46","v":"1.2.1.7"},{"$f":"VLOOKUP(VALUE(LEFT(B45,SEARCH(\".\",B45,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G46","v":"Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E46","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F46","v":"Instalações"},{"$f":"VLOOKUP(B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":45},{"$f":"IFERROR(VLOOKUP(G45,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H45=1,I$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,I$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(I$12=16,I$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU45)*$A45","v":1.3359736998465111E-3},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H45=1,J$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,J$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(J$12=16,J$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU45)*$A45","v":3.3399342496162779E-3},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H45=1,K$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,K$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(K$12=16,K$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H45=1,L$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,L$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(L$12=16,L$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H45=1,M$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,M$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(M$12=16,M$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H45=1,N$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,N$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(N$12=16,N$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H45=1,O$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,O$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(O$12=16,O$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H45=1,P$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,P$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(P$12=16,P$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H45=1,Q$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,Q$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H45=1,R$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,R$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(R$12=16,R$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H45=1,S$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,S$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(S$12=16,S$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H45=1,T$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,T$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(T$12=16,T$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H45=1,U$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,U$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(U$12=16,U$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H45=1,V$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,V$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(V$12=16,V$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H45=1,W$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,W$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(W$12=16,W$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H45=1,X$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,X$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(X$12=16,X$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H45=1,Y$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,Y$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H45=1,Z$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,Z$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H45=1,AA$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AA$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H45=1,AB$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AB$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H45=1,AC$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AC$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H45=1,AD$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AD$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H45=1,AE$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AE$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H45=1,AF$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AF$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H45=1,AG$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AG$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H45=1,AH$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AH$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H45=1,AI$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AI$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H45=1,AJ$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AJ$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H45=1,AK$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AK$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H45=1,AL$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AL$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H45=1,AM$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AM$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H45=1,AN$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AN$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H45=1,AO$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AO$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H45=1,AP$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AP$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU45)*$A45","v":0},{"$f":"(IF($B45=\"15.1.1.2\",VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C45,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H45=1,AQ$12=21,$D45<>\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=1,AQ$12=26,$D45=\"Caminhão Elétrico\"),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H45=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B45,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU45)*$A45","v":0},null,4.6759079494627888E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E46=\"Encargo\",1,IF(E46=\"Bilheteria\",1,VLOOKUP($E46,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B47","v":"1.2.1.8"},{"$f":"VLOOKUP(VALUE(LEFT(B46,SEARCH(\".\",B46,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G47","v":"Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E47","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F47","v":"Instalações"},{"$f":"VLOOKUP(B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":45},{"$f":"IFERROR(VLOOKUP(G46,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H46=1,I$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,I$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(I$12=16,I$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU46)*$A46","v":1.0019820349033534E-3},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H46=1,J$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,J$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(J$12=16,J$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU46)*$A46","v":2.5049550872583838E-3},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H46=1,K$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,K$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(K$12=16,K$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H46=1,L$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,L$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(L$12=16,L$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H46=1,M$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,M$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(M$12=16,M$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H46=1,N$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,N$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(N$12=16,N$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H46=1,O$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,O$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(O$12=16,O$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H46=1,P$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,P$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(P$12=16,P$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H46=1,Q$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,Q$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H46=1,R$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,R$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(R$12=16,R$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H46=1,S$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,S$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(S$12=16,S$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H46=1,T$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,T$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(T$12=16,T$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H46=1,U$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,U$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(U$12=16,U$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H46=1,V$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,V$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(V$12=16,V$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H46=1,W$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,W$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(W$12=16,W$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H46=1,X$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,X$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(X$12=16,X$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H46=1,Y$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,Y$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H46=1,Z$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,Z$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H46=1,AA$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AA$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H46=1,AB$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AB$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H46=1,AC$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AC$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H46=1,AD$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AD$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H46=1,AE$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AE$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H46=1,AF$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AF$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H46=1,AG$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AG$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H46=1,AH$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AH$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H46=1,AI$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AI$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H46=1,AJ$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AJ$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H46=1,AK$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AK$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H46=1,AL$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AL$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H46=1,AM$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AM$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H46=1,AN$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AN$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H46=1,AO$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AO$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H46=1,AP$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AP$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU46)*$A46","v":0},{"$f":"(IF($B46=\"15.1.1.2\",VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C46,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H46=1,AQ$12=21,$D46<>\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=1,AQ$12=26,$D46=\"Caminhão Elétrico\"),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H46=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B46,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU46)*$A46","v":0},null,3.5069371221617372E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E47=\"Encargo\",1,IF(E47=\"Bilheteria\",1,VLOOKUP($E47,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B48","v":"1.2.1.9"},{"$f":"VLOOKUP(VALUE(LEFT(B47,SEARCH(\".\",B47,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G48","v":"Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E48","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F48","v":"Instalações"},{"$f":"VLOOKUP(B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":45},{"$f":"IFERROR(VLOOKUP(G47,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H47=1,I$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,I$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(I$12=16,I$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU47)*$A47","v":1.0019820349033534E-3},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H47=1,J$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,J$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(J$12=16,J$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU47)*$A47","v":2.5049550872583838E-3},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H47=1,K$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,K$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(K$12=16,K$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H47=1,L$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,L$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(L$12=16,L$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H47=1,M$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,M$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(M$12=16,M$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H47=1,N$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,N$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(N$12=16,N$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H47=1,O$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,O$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(O$12=16,O$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H47=1,P$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,P$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(P$12=16,P$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H47=1,Q$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,Q$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H47=1,R$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,R$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(R$12=16,R$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H47=1,S$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,S$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(S$12=16,S$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H47=1,T$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,T$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(T$12=16,T$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H47=1,U$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,U$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(U$12=16,U$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H47=1,V$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,V$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(V$12=16,V$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H47=1,W$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,W$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(W$12=16,W$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H47=1,X$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,X$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(X$12=16,X$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H47=1,Y$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,Y$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H47=1,Z$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,Z$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H47=1,AA$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AA$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H47=1,AB$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AB$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H47=1,AC$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AC$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H47=1,AD$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AD$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H47=1,AE$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AE$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H47=1,AF$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AF$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H47=1,AG$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AG$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H47=1,AH$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AH$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H47=1,AI$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AI$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H47=1,AJ$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AJ$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H47=1,AK$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AK$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H47=1,AL$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AL$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H47=1,AM$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AM$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H47=1,AN$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AN$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H47=1,AO$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AO$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H47=1,AP$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AP$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU47)*$A47","v":0},{"$f":"(IF($B47=\"15.1.1.2\",VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C47,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H47=1,AQ$12=21,$D47<>\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=1,AQ$12=26,$D47=\"Caminhão Elétrico\"),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H47=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B47,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU47)*$A47","v":0},null,3.5069371221617372E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E48=\"Encargo\",1,IF(E48=\"Bilheteria\",1,VLOOKUP($E48,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B49","v":"1.2.1.10"},{"$f":"VLOOKUP(VALUE(LEFT(B48,SEARCH(\".\",B48,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G49","v":"Mobiliário Restaurante"},{"$f":"'05. (a) CAPEX INPUT'!E49","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F49","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":9},{"$f":"IFERROR(VLOOKUP(G48,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H48=1,I$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,I$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(I$12=16,I$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU48)*$A48","v":4.03948175074028E-2},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H48=1,J$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,J$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(J$12=16,J$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU48)*$A48","v":0.10098704376850699},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H48=1,K$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,K$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(K$12=16,K$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H48=1,L$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,L$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(L$12=16,L$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H48=1,M$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,M$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(M$12=16,M$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H48=1,N$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,N$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(N$12=16,N$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H48=1,O$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,O$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(O$12=16,O$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H48=1,P$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,P$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(P$12=16,P$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H48=1,Q$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,Q$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H48=1,R$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,R$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(R$12=16,R$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H48=1,S$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,S$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(S$12=16,S$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H48=1,T$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,T$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(T$12=16,T$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H48=1,U$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,U$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(U$12=16,U$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H48=1,V$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,V$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(V$12=16,V$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H48=1,W$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,W$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(W$12=16,W$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H48=1,X$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,X$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(X$12=16,X$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H48=1,Y$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,Y$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H48=1,Z$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,Z$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H48=1,AA$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AA$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H48=1,AB$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AB$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H48=1,AC$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AC$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H48=1,AD$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AD$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H48=1,AE$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AE$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H48=1,AF$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AF$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H48=1,AG$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AG$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H48=1,AH$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AH$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H48=1,AI$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AI$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H48=1,AJ$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AJ$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H48=1,AK$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AK$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H48=1,AL$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AL$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H48=1,AM$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AM$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H48=1,AN$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AN$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H48=1,AO$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AO$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H48=1,AP$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AP$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU48)*$A48","v":0},{"$f":"(IF($B48=\"15.1.1.2\",VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C48,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H48=1,AQ$12=21,$D48<>\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=1,AQ$12=26,$D48=\"Caminhão Elétrico\"),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H48=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B48,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU48)*$A48","v":0},null,0.14138186127590979,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E49=\"Encargo\",1,IF(E49=\"Bilheteria\",1,VLOOKUP($E49,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B50","v":"1.2.1.11"},{"$f":"VLOOKUP(VALUE(LEFT(B49,SEARCH(\".\",B49,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G50","v":"Equipamentos de TI"},{"$f":"'05. (a) CAPEX INPUT'!E50","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F50","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":61},{"$f":"IFERROR(VLOOKUP(G49,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H49=1,I$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,I$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(I$12=16,I$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU49)*$A49","v":4.1953384263163918E-3},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H49=1,J$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,J$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(J$12=16,J$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU49)*$A49","v":1.0488346065790979E-2},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H49=1,K$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,K$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(K$12=16,K$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H49=1,L$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,L$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(L$12=16,L$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H49=1,M$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,M$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(M$12=16,M$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H49=1,N$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,N$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(N$12=16,N$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H49=1,O$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,O$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(O$12=16,O$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H49=1,P$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,P$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(P$12=16,P$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H49=1,Q$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,Q$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H49=1,R$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,R$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(R$12=16,R$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H49=1,S$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,S$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(S$12=16,S$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H49=1,T$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,T$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(T$12=16,T$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H49=1,U$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,U$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(U$12=16,U$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H49=1,V$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,V$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(V$12=16,V$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H49=1,W$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,W$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(W$12=16,W$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H49=1,X$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,X$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(X$12=16,X$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H49=1,Y$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,Y$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H49=1,Z$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,Z$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H49=1,AA$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AA$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H49=1,AB$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AB$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H49=1,AC$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AC$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H49=1,AD$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AD$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H49=1,AE$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AE$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H49=1,AF$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AF$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H49=1,AG$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AG$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H49=1,AH$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AH$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H49=1,AI$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AI$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H49=1,AJ$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AJ$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H49=1,AK$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AK$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H49=1,AL$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AL$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H49=1,AM$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AM$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H49=1,AN$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AN$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H49=1,AO$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AO$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H49=1,AP$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AP$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU49)*$A49","v":0},{"$f":"(IF($B49=\"15.1.1.2\",VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C49,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H49=1,AQ$12=21,$D49<>\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=1,AQ$12=26,$D49=\"Caminhão Elétrico\"),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H49=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B49,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU49)*$A49","v":0},null,1.4683684492107371E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E50=\"Encargo\",1,IF(E50=\"Bilheteria\",1,VLOOKUP($E50,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B51","v":"1.2.1.12"},{"$f":"VLOOKUP(VALUE(LEFT(B50,SEARCH(\".\",B50,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G51","v":"Peças Hidráulicas"},{"$f":"'05. (a) CAPEX INPUT'!E51","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F51","v":"Instalações"},{"$f":"VLOOKUP(B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":10},{"$f":"IFERROR(VLOOKUP(G50,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H50=1,I$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,I$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(I$12=16,I$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU50)*$A50","v":6.4445082693379034E-3},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H50=1,J$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,J$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(J$12=16,J$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU50)*$A50","v":1.6111270673344759E-2},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H50=1,K$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,K$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(K$12=16,K$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H50=1,L$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,L$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(L$12=16,L$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H50=1,M$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,M$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(M$12=16,M$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H50=1,N$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,N$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(N$12=16,N$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H50=1,O$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,O$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(O$12=16,O$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H50=1,P$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,P$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(P$12=16,P$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H50=1,Q$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,Q$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H50=1,R$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,R$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(R$12=16,R$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H50=1,S$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,S$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(S$12=16,S$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H50=1,T$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,T$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(T$12=16,T$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H50=1,U$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,U$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(U$12=16,U$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H50=1,V$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,V$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(V$12=16,V$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H50=1,W$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,W$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(W$12=16,W$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H50=1,X$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,X$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(X$12=16,X$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H50=1,Y$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,Y$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H50=1,Z$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,Z$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H50=1,AA$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AA$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H50=1,AB$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AB$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H50=1,AC$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AC$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H50=1,AD$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AD$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H50=1,AE$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AE$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H50=1,AF$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AF$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H50=1,AG$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AG$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H50=1,AH$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AH$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H50=1,AI$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AI$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H50=1,AJ$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AJ$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H50=1,AK$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AK$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H50=1,AL$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AL$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H50=1,AM$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AM$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H50=1,AN$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AN$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H50=1,AO$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AO$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H50=1,AP$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AP$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU50)*$A50","v":0},{"$f":"(IF($B50=\"15.1.1.2\",VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C50,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H50=1,AQ$12=21,$D50<>\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=1,AQ$12=26,$D50=\"Caminhão Elétrico\"),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H50=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B50,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU50)*$A50","v":0},null,2.2555778942682663E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E51=\"Encargo\",1,IF(E51=\"Bilheteria\",1,VLOOKUP($E51,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B52","v":"1.2.1.13"},{"$f":"VLOOKUP(VALUE(LEFT(B51,SEARCH(\".\",B51,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G52","v":"Mobiliário Loja"},{"$f":"'05. (a) CAPEX INPUT'!E52","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F52","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":36},{"$f":"IFERROR(VLOOKUP(G51,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H51=1,I$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,I$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(I$12=16,I$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU51)*$A51","v":7.6857788953605399E-3},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H51=1,J$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,J$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(J$12=16,J$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU51)*$A51","v":1.921444723840135E-2},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H51=1,K$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,K$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(K$12=16,K$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H51=1,L$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,L$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(L$12=16,L$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H51=1,M$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,M$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(M$12=16,M$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H51=1,N$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,N$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(N$12=16,N$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H51=1,O$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,O$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(O$12=16,O$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H51=1,P$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,P$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(P$12=16,P$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H51=1,Q$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,Q$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H51=1,R$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,R$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(R$12=16,R$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H51=1,S$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,S$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(S$12=16,S$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H51=1,T$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,T$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(T$12=16,T$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H51=1,U$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,U$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(U$12=16,U$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H51=1,V$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,V$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(V$12=16,V$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H51=1,W$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,W$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(W$12=16,W$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H51=1,X$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,X$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(X$12=16,X$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H51=1,Y$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,Y$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H51=1,Z$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,Z$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H51=1,AA$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AA$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H51=1,AB$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AB$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H51=1,AC$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AC$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H51=1,AD$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AD$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H51=1,AE$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AE$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H51=1,AF$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AF$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H51=1,AG$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AG$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H51=1,AH$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AH$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H51=1,AI$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AI$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H51=1,AJ$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AJ$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H51=1,AK$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AK$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H51=1,AL$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AL$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H51=1,AM$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AM$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H51=1,AN$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AN$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H51=1,AO$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AO$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H51=1,AP$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AP$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU51)*$A51","v":0},{"$f":"(IF($B51=\"15.1.1.2\",VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C51,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H51=1,AQ$12=21,$D51<>\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=1,AQ$12=26,$D51=\"Caminhão Elétrico\"),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H51=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B51,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU51)*$A51","v":0},null,2.690022613376189E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E52=\"Encargo\",1,IF(E52=\"Bilheteria\",1,VLOOKUP($E52,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B53","v":"1.2.1.14"},{"$f":"VLOOKUP(VALUE(LEFT(B52,SEARCH(\".\",B52,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G53","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E53","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F53","v":"Instalações"},{"$f":"VLOOKUP(B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G52,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H52=1,I$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,I$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(I$12=16,I$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU52)*$A52","v":1.0377843306163561E-3},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H52=1,J$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,J$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(J$12=16,J$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU52)*$A52","v":2.5944608265408907E-3},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H52=1,K$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,K$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(K$12=16,K$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H52=1,L$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,L$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(L$12=16,L$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H52=1,M$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,M$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(M$12=16,M$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H52=1,N$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,N$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(N$12=16,N$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H52=1,O$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,O$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(O$12=16,O$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H52=1,P$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,P$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(P$12=16,P$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H52=1,Q$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,Q$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H52=1,R$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,R$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(R$12=16,R$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H52=1,S$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,S$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(S$12=16,S$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H52=1,T$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,T$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(T$12=16,T$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H52=1,U$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,U$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(U$12=16,U$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H52=1,V$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,V$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(V$12=16,V$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H52=1,W$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,W$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(W$12=16,W$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H52=1,X$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,X$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(X$12=16,X$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H52=1,Y$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,Y$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H52=1,Z$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,Z$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H52=1,AA$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AA$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H52=1,AB$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AB$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H52=1,AC$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AC$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H52=1,AD$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AD$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H52=1,AE$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AE$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H52=1,AF$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AF$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H52=1,AG$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AG$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H52=1,AH$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AH$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H52=1,AI$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AI$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H52=1,AJ$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AJ$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H52=1,AK$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AK$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H52=1,AL$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AL$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H52=1,AM$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AM$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H52=1,AN$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AN$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H52=1,AO$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AO$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H52=1,AP$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AP$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU52)*$A52","v":0},{"$f":"(IF($B52=\"15.1.1.2\",VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C52,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H52=1,AQ$12=21,$D52<>\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=1,AQ$12=26,$D52=\"Caminhão Elétrico\"),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H52=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B52,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU52)*$A52","v":0},null,3.6322451571572465E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E53=\"Encargo\",1,IF(E53=\"Bilheteria\",1,VLOOKUP($E53,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B54","v":"1.2.1.15"},{"$f":"VLOOKUP(VALUE(LEFT(B53,SEARCH(\".\",B53,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G54","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E54","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F54","v":"Instalações"},{"$f":"VLOOKUP(B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G53,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H53=1,I$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,I$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(I$12=16,I$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU53)*$A53","v":6.9185622041090418E-4},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H53=1,J$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,J$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(J$12=16,J$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU53)*$A53","v":1.7296405510272604E-3},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H53=1,K$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,K$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(K$12=16,K$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H53=1,L$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,L$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(L$12=16,L$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H53=1,M$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,M$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(M$12=16,M$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H53=1,N$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,N$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(N$12=16,N$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H53=1,O$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,O$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(O$12=16,O$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H53=1,P$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,P$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(P$12=16,P$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H53=1,Q$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,Q$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H53=1,R$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,R$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(R$12=16,R$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H53=1,S$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,S$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(S$12=16,S$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H53=1,T$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,T$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(T$12=16,T$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H53=1,U$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,U$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(U$12=16,U$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H53=1,V$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,V$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(V$12=16,V$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H53=1,W$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,W$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(W$12=16,W$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H53=1,X$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,X$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(X$12=16,X$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H53=1,Y$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,Y$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H53=1,Z$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,Z$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H53=1,AA$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AA$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H53=1,AB$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AB$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H53=1,AC$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AC$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H53=1,AD$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AD$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H53=1,AE$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AE$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H53=1,AF$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AF$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H53=1,AG$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AG$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H53=1,AH$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AH$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H53=1,AI$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AI$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H53=1,AJ$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AJ$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H53=1,AK$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AK$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H53=1,AL$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AL$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H53=1,AM$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AM$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H53=1,AN$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AN$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H53=1,AO$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AO$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H53=1,AP$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AP$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU53)*$A53","v":0},{"$f":"(IF($B53=\"15.1.1.2\",VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C53,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H53=1,AQ$12=21,$D53<>\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=1,AQ$12=26,$D53=\"Caminhão Elétrico\"),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H53=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B53,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU53)*$A53","v":0},null,2.4214967714381646E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E54=\"Encargo\",1,IF(E54=\"Bilheteria\",1,VLOOKUP($E54,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B55","v":"1.2.1.16"},{"$f":"VLOOKUP(VALUE(LEFT(B54,SEARCH(\".\",B54,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G55","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E55","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F55","v":"Instalações"},{"$f":"VLOOKUP(B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G54,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H54=1,I$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,I$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(I$12=16,I$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU54)*$A54","v":6.9185622041090418E-4},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H54=1,J$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,J$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(J$12=16,J$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU54)*$A54","v":1.7296405510272604E-3},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H54=1,K$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,K$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(K$12=16,K$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H54=1,L$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,L$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(L$12=16,L$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H54=1,M$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,M$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(M$12=16,M$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H54=1,N$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,N$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(N$12=16,N$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H54=1,O$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,O$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(O$12=16,O$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H54=1,P$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,P$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(P$12=16,P$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H54=1,Q$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,Q$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H54=1,R$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,R$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(R$12=16,R$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H54=1,S$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,S$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(S$12=16,S$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H54=1,T$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,T$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(T$12=16,T$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H54=1,U$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,U$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(U$12=16,U$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H54=1,V$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,V$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(V$12=16,V$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H54=1,W$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,W$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(W$12=16,W$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H54=1,X$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,X$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(X$12=16,X$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H54=1,Y$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,Y$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H54=1,Z$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,Z$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H54=1,AA$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AA$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H54=1,AB$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AB$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H54=1,AC$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AC$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H54=1,AD$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AD$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H54=1,AE$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AE$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H54=1,AF$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AF$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H54=1,AG$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AG$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H54=1,AH$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AH$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H54=1,AI$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AI$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H54=1,AJ$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AJ$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H54=1,AK$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AK$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H54=1,AL$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AL$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H54=1,AM$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AM$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H54=1,AN$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AN$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H54=1,AO$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AO$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H54=1,AP$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AP$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU54)*$A54","v":0},{"$f":"(IF($B54=\"15.1.1.2\",VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C54,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H54=1,AQ$12=21,$D54<>\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=1,AQ$12=26,$D54=\"Caminhão Elétrico\"),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H54=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B54,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU54)*$A54","v":0},null,2.4214967714381646E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E55=\"Encargo\",1,IF(E55=\"Bilheteria\",1,VLOOKUP($E55,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B56","v":"1.2.1.17"},{"$f":"VLOOKUP(VALUE(LEFT(B55,SEARCH(\".\",B55,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G56","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E56","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F56","v":"Instalações"},{"$f":"VLOOKUP(B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G55,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H55=1,I$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,I$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(I$12=16,I$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU55)*$A55","v":2.9570985520987786E-3},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H55=1,J$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,J$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(J$12=16,J$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU55)*$A55","v":7.3927463802469472E-3},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H55=1,K$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,K$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(K$12=16,K$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H55=1,L$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,L$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(L$12=16,L$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H55=1,M$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,M$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(M$12=16,M$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H55=1,N$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,N$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(N$12=16,N$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H55=1,O$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,O$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(O$12=16,O$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H55=1,P$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,P$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(P$12=16,P$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H55=1,Q$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,Q$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H55=1,R$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,R$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(R$12=16,R$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H55=1,S$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,S$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(S$12=16,S$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H55=1,T$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,T$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(T$12=16,T$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H55=1,U$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,U$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(U$12=16,U$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H55=1,V$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,V$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(V$12=16,V$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H55=1,W$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,W$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(W$12=16,W$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H55=1,X$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,X$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(X$12=16,X$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H55=1,Y$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,Y$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H55=1,Z$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,Z$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H55=1,AA$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AA$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H55=1,AB$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AB$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H55=1,AC$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AC$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H55=1,AD$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AD$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H55=1,AE$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AE$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H55=1,AF$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AF$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H55=1,AG$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AG$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H55=1,AH$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AH$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H55=1,AI$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AI$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H55=1,AJ$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AJ$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H55=1,AK$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AK$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H55=1,AL$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AL$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H55=1,AM$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AM$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H55=1,AN$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AN$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H55=1,AO$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AO$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H55=1,AP$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AP$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU55)*$A55","v":0},{"$f":"(IF($B55=\"15.1.1.2\",VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C55,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H55=1,AQ$12=21,$D55<>\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=1,AQ$12=26,$D55=\"Caminhão Elétrico\"),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H55=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B55,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU55)*$A55","v":0},null,1.0349844932345725E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E56=\"Encargo\",1,IF(E56=\"Bilheteria\",1,VLOOKUP($E56,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B57","v":"1.2.1.18"},{"$f":"VLOOKUP(VALUE(LEFT(B56,SEARCH(\".\",B56,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G57","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E57","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F57","v":"Instalações"},{"$f":"VLOOKUP(B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G56,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H56=1,I$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,I$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(I$12=16,I$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU56)*$A56","v":1.9713966880412258E-3},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H56=1,J$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,J$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(J$12=16,J$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU56)*$A56","v":4.928491720103065E-3},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H56=1,K$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,K$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(K$12=16,K$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H56=1,L$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,L$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(L$12=16,L$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H56=1,M$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,M$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(M$12=16,M$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H56=1,N$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,N$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(N$12=16,N$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H56=1,O$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,O$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(O$12=16,O$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H56=1,P$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,P$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(P$12=16,P$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H56=1,Q$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,Q$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H56=1,R$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,R$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(R$12=16,R$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H56=1,S$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,S$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(S$12=16,S$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H56=1,T$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,T$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(T$12=16,T$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H56=1,U$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,U$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(U$12=16,U$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H56=1,V$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,V$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(V$12=16,V$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H56=1,W$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,W$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(W$12=16,W$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H56=1,X$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,X$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(X$12=16,X$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H56=1,Y$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,Y$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H56=1,Z$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,Z$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H56=1,AA$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AA$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H56=1,AB$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AB$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H56=1,AC$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AC$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H56=1,AD$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AD$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H56=1,AE$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AE$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H56=1,AF$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AF$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H56=1,AG$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AG$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H56=1,AH$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AH$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H56=1,AI$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AI$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H56=1,AJ$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AJ$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H56=1,AK$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AK$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H56=1,AL$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AL$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H56=1,AM$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AM$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H56=1,AN$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AN$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H56=1,AO$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AO$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H56=1,AP$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AP$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU56)*$A56","v":0},{"$f":"(IF($B56=\"15.1.1.2\",VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C56,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H56=1,AQ$12=21,$D56<>\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=1,AQ$12=26,$D56=\"Caminhão Elétrico\"),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H56=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B56,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU56)*$A56","v":0},null,6.8998884081442908E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E57=\"Encargo\",1,IF(E57=\"Bilheteria\",1,VLOOKUP($E57,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B58","v":"1.2.1.19"},{"$f":"VLOOKUP(VALUE(LEFT(B57,SEARCH(\".\",B57,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G58","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E58","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F58","v":"Instalações"},{"$f":"VLOOKUP(B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G57,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H57=1,I$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,I$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(I$12=16,I$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU57)*$A57","v":1.9713966880412258E-3},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H57=1,J$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,J$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(J$12=16,J$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU57)*$A57","v":4.928491720103065E-3},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H57=1,K$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,K$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(K$12=16,K$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H57=1,L$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,L$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(L$12=16,L$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H57=1,M$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,M$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(M$12=16,M$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H57=1,N$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,N$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(N$12=16,N$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H57=1,O$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,O$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(O$12=16,O$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H57=1,P$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,P$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(P$12=16,P$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H57=1,Q$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,Q$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H57=1,R$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,R$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(R$12=16,R$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H57=1,S$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,S$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(S$12=16,S$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H57=1,T$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,T$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(T$12=16,T$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H57=1,U$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,U$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(U$12=16,U$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H57=1,V$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,V$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(V$12=16,V$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H57=1,W$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,W$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(W$12=16,W$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H57=1,X$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,X$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(X$12=16,X$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H57=1,Y$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,Y$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H57=1,Z$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,Z$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H57=1,AA$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AA$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H57=1,AB$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AB$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H57=1,AC$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AC$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H57=1,AD$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AD$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H57=1,AE$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AE$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H57=1,AF$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AF$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H57=1,AG$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AG$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H57=1,AH$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AH$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H57=1,AI$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AI$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H57=1,AJ$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AJ$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H57=1,AK$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AK$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H57=1,AL$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AL$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H57=1,AM$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AM$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H57=1,AN$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AN$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H57=1,AO$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AO$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H57=1,AP$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AP$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU57)*$A57","v":0},{"$f":"(IF($B57=\"15.1.1.2\",VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C57,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H57=1,AQ$12=21,$D57<>\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=1,AQ$12=26,$D57=\"Caminhão Elétrico\"),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H57=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B57,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU57)*$A57","v":0},null,6.8998884081442908E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E58=\"Encargo\",1,IF(E58=\"Bilheteria\",1,VLOOKUP($E58,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B61","v":"1.3.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B58,SEARCH(\".\",B58,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G61","v":"Deck de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E61","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F61","v":"Edificações"},{"$f":"VLOOKUP(B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":39},{"$f":"IFERROR(VLOOKUP(G58,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H58=1,I$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,I$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(I$12=16,I$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU58)*$A58","v":6.6918978734700568E-2},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H58=1,J$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,J$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(J$12=16,J$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU58)*$A58","v":0.16729744683675141},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H58=1,K$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,K$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(K$12=16,K$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H58=1,L$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,L$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(L$12=16,L$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H58=1,M$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,M$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(M$12=16,M$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H58=1,N$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,N$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(N$12=16,N$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H58=1,O$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,O$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(O$12=16,O$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H58=1,P$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,P$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(P$12=16,P$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H58=1,Q$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,Q$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H58=1,R$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,R$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(R$12=16,R$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H58=1,S$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,S$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(S$12=16,S$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H58=1,T$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,T$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(T$12=16,T$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H58=1,U$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,U$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(U$12=16,U$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H58=1,V$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,V$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(V$12=16,V$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H58=1,W$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,W$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(W$12=16,W$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H58=1,X$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,X$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(X$12=16,X$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H58=1,Y$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,Y$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H58=1,Z$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,Z$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H58=1,AA$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AA$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H58=1,AB$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AB$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H58=1,AC$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AC$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H58=1,AD$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AD$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H58=1,AE$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AE$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H58=1,AF$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AF$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H58=1,AG$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AG$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H58=1,AH$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AH$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H58=1,AI$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AI$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H58=1,AJ$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AJ$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H58=1,AK$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AK$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H58=1,AL$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AL$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H58=1,AM$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AM$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H58=1,AN$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AN$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H58=1,AO$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AO$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H58=1,AP$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AP$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU58)*$A58","v":0},{"$f":"(IF($B58=\"15.1.1.2\",VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C58,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H58=1,AQ$12=21,$D58<>\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=1,AQ$12=26,$D58=\"Caminhão Elétrico\"),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H58=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B58,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU58)*$A58","v":0},null,0.23421642557145197,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E59=\"Encargo\",1,IF(E59=\"Bilheteria\",1,VLOOKUP($E59,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B62","v":"1.3.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B59,SEARCH(\".\",B59,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G62","v":"Paisagismo"},{"$f":"'05. (a) CAPEX INPUT'!E62","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F62","v":"Instalações"},{"$f":"VLOOKUP(B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":3},{"$f":"IFERROR(VLOOKUP(G59,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H59=1,I$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,I$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(I$12=16,I$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU59)*$A59","v":2.7608916930836587E-3},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H59=1,J$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,J$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(J$12=16,J$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU59)*$A59","v":6.9022292327091473E-3},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H59=1,K$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,K$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(K$12=16,K$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H59=1,L$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,L$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(L$12=16,L$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H59=1,M$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,M$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(M$12=16,M$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H59=1,N$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,N$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(N$12=16,N$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H59=1,O$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,O$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(O$12=16,O$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H59=1,P$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,P$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(P$12=16,P$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H59=1,Q$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,Q$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H59=1,R$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,R$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(R$12=16,R$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H59=1,S$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,S$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(S$12=16,S$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H59=1,T$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,T$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(T$12=16,T$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H59=1,U$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,U$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(U$12=16,U$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H59=1,V$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,V$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(V$12=16,V$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H59=1,W$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,W$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(W$12=16,W$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H59=1,X$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,X$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(X$12=16,X$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H59=1,Y$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,Y$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H59=1,Z$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,Z$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H59=1,AA$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AA$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H59=1,AB$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AB$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H59=1,AC$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AC$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H59=1,AD$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AD$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H59=1,AE$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AE$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H59=1,AF$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AF$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H59=1,AG$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AG$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H59=1,AH$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AH$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H59=1,AI$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AI$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H59=1,AJ$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AJ$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H59=1,AK$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AK$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H59=1,AL$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AL$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H59=1,AM$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AM$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H59=1,AN$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AN$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H59=1,AO$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AO$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H59=1,AP$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AP$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU59)*$A59","v":0},{"$f":"(IF($B59=\"15.1.1.2\",VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C59,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H59=1,AQ$12=21,$D59<>\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=1,AQ$12=26,$D59=\"Caminhão Elétrico\"),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H59=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B59,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU59)*$A59","v":0},null,9.663120925792806E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E60=\"Encargo\",1,IF(E60=\"Bilheteria\",1,VLOOKUP($E60,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B63","v":"1.3.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B60,SEARCH(\".\",B60,1)-1)),$B$158:$F$174,2,0)","v":"Centro de Apoio aos Visitantes (CAV)"},{"$f":"'05. (a) CAPEX INPUT'!G63","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E63","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F63","v":"Instalações"},{"$f":"VLOOKUP(B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G60,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H60=1,I$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,I$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(I$12=16,I$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU60)*$A60","v":9.461127126048928E-3},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H60=1,J$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,J$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(J$12=16,J$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU60)*$A60","v":2.3652817815122323E-2},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H60=1,K$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,K$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(K$12=16,K$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H60=1,L$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,L$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(L$12=16,L$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H60=1,M$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,M$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(M$12=16,M$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H60=1,N$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,N$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(N$12=16,N$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H60=1,O$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,O$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(O$12=16,O$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H60=1,P$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,P$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(P$12=16,P$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H60=1,Q$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,Q$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H60=1,R$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,R$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(R$12=16,R$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H60=1,S$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,S$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(S$12=16,S$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H60=1,T$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,T$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(T$12=16,T$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H60=1,U$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,U$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(U$12=16,U$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H60=1,V$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,V$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(V$12=16,V$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H60=1,W$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,W$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(W$12=16,W$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H60=1,X$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,X$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(X$12=16,X$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H60=1,Y$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,Y$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H60=1,Z$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,Z$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H60=1,AA$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AA$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H60=1,AB$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AB$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H60=1,AC$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AC$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H60=1,AD$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AD$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H60=1,AE$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AE$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H60=1,AF$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AF$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H60=1,AG$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AG$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H60=1,AH$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AH$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H60=1,AI$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AI$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H60=1,AJ$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AJ$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H60=1,AK$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AK$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H60=1,AL$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AL$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H60=1,AM$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AM$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H60=1,AN$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AN$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H60=1,AO$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AO$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H60=1,AP$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AP$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU60)*$A60","v":0},{"$f":"(IF($B60=\"15.1.1.2\",VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C60,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H60=1,AQ$12=21,$D60<>\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=1,AQ$12=26,$D60=\"Caminhão Elétrico\"),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H60=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B60,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU60)*$A60","v":0},null,3.3113944941171251E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E61=\"Encargo\",1,IF(E61=\"Bilheteria\",1,VLOOKUP($E61,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B67","v":"2.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B61,SEARCH(\".\",B61,1)-1)),$B$158:$F$174,2,0)","v":"Estacionamento de Serviço"},{"$f":"'05. (a) CAPEX INPUT'!G67","v":"Piso Natural"},{"$f":"'05. (a) CAPEX INPUT'!E67","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F67","v":"Edificações"},{"$f":"VLOOKUP(B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":21},{"$f":"IFERROR(VLOOKUP(G61,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H61=1,I$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,I$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(I$12=16,I$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU61)*$A61","v":1.8911357391078402E-2},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H61=1,J$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,J$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(J$12=16,J$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU61)*$A61","v":9.4556786955392012E-3},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H61=1,K$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,K$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(K$12=16,K$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H61=1,L$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,L$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(L$12=16,L$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H61=1,M$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,M$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(M$12=16,M$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H61=1,N$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,N$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(N$12=16,N$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H61=1,O$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,O$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(O$12=16,O$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H61=1,P$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,P$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(P$12=16,P$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H61=1,Q$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,Q$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H61=1,R$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,R$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(R$12=16,R$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H61=1,S$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,S$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(S$12=16,S$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H61=1,T$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,T$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(T$12=16,T$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H61=1,U$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,U$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(U$12=16,U$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H61=1,V$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,V$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(V$12=16,V$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H61=1,W$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,W$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(W$12=16,W$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H61=1,X$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,X$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(X$12=16,X$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H61=1,Y$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,Y$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H61=1,Z$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,Z$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H61=1,AA$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AA$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H61=1,AB$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AB$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H61=1,AC$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AC$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H61=1,AD$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AD$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H61=1,AE$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AE$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H61=1,AF$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AF$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H61=1,AG$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AG$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H61=1,AH$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AH$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H61=1,AI$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AI$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H61=1,AJ$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AJ$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H61=1,AK$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AK$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H61=1,AL$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AL$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H61=1,AM$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AM$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H61=1,AN$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AN$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H61=1,AO$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AO$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H61=1,AP$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AP$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU61)*$A61","v":0},{"$f":"(IF($B61=\"15.1.1.2\",VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C61,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H61=1,AQ$12=21,$D61<>\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=1,AQ$12=26,$D61=\"Caminhão Elétrico\"),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H61=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B61,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU61)*$A61","v":0},null,2.8367036086617604E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E62=\"Encargo\",1,IF(E62=\"Bilheteria\",1,VLOOKUP($E62,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B70","v":"2.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B62,SEARCH(\".\",B62,1)-1)),$B$158:$F$174,2,0)","v":"Estacionamento de Serviço"},{"$f":"'05. (a) CAPEX INPUT'!G70","v":"Carregadores elétricos"},{"$f":"'05. (a) CAPEX INPUT'!E70","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F70","v":"Instalações"},{"$f":"VLOOKUP(B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":55},{"$f":"IFERROR(VLOOKUP(G62,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H62=1,I$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,I$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(I$12=16,I$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU62)*$A62","v":0.14867780077358858},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H62=1,J$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,J$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(J$12=16,J$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU62)*$A62","v":7.433890038679429E-2},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H62=1,K$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,K$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(K$12=16,K$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H62=1,L$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,L$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(L$12=16,L$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H62=1,M$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,M$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(M$12=16,M$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H62=1,N$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,N$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(N$12=16,N$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H62=1,O$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,O$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(O$12=16,O$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H62=1,P$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,P$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(P$12=16,P$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H62=1,Q$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,Q$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H62=1,R$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,R$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(R$12=16,R$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H62=1,S$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,S$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(S$12=16,S$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H62=1,T$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,T$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(T$12=16,T$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H62=1,U$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,U$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(U$12=16,U$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H62=1,V$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,V$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(V$12=16,V$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H62=1,W$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,W$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(W$12=16,W$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H62=1,X$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,X$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(X$12=16,X$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H62=1,Y$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,Y$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H62=1,Z$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,Z$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H62=1,AA$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AA$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H62=1,AB$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AB$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H62=1,AC$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AC$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H62=1,AD$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AD$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H62=1,AE$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AE$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H62=1,AF$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AF$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H62=1,AG$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AG$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H62=1,AH$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AH$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H62=1,AI$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AI$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H62=1,AJ$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AJ$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H62=1,AK$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AK$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H62=1,AL$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AL$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H62=1,AM$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AM$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H62=1,AN$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AN$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H62=1,AO$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AO$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H62=1,AP$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AP$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU62)*$A62","v":0},{"$f":"(IF($B62=\"15.1.1.2\",VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C62,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H62=1,AQ$12=21,$D62<>\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=1,AQ$12=26,$D62=\"Caminhão Elétrico\"),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H62=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B62,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU62)*$A62","v":0},null,0.22301670116038286,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E63=\"Encargo\",1,IF(E63=\"Bilheteria\",1,VLOOKUP($E63,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B72","v":"2.2.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B63,SEARCH(\".\",B63,1)-1)),$B$158:$F$174,2,0)","v":"Estacionamento de Serviço"},{"$f":"'05. (a) CAPEX INPUT'!G72","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E72","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F72","v":"Instalações"},{"$f":"VLOOKUP(B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G63,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H63=1,I$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,I$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(I$12=16,I$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU63)*$A63","v":6.2445478775994892E-3},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H63=1,J$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,J$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(J$12=16,J$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU63)*$A63","v":3.1222739387997446E-3},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H63=1,K$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,K$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(K$12=16,K$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H63=1,L$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,L$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(L$12=16,L$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H63=1,M$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,M$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(M$12=16,M$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H63=1,N$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,N$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(N$12=16,N$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H63=1,O$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,O$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(O$12=16,O$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H63=1,P$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,P$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(P$12=16,P$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H63=1,Q$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,Q$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H63=1,R$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,R$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(R$12=16,R$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H63=1,S$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,S$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(S$12=16,S$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H63=1,T$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,T$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(T$12=16,T$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H63=1,U$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,U$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(U$12=16,U$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H63=1,V$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,V$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(V$12=16,V$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H63=1,W$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,W$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(W$12=16,W$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H63=1,X$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,X$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(X$12=16,X$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H63=1,Y$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,Y$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H63=1,Z$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,Z$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H63=1,AA$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AA$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H63=1,AB$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AB$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H63=1,AC$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AC$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H63=1,AD$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AD$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H63=1,AE$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AE$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H63=1,AF$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AF$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H63=1,AG$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AG$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H63=1,AH$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AH$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H63=1,AI$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AI$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H63=1,AJ$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AJ$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H63=1,AK$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AK$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H63=1,AL$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AL$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H63=1,AM$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AM$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H63=1,AN$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AN$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H63=1,AO$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AO$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H63=1,AP$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AP$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU63)*$A63","v":0},{"$f":"(IF($B63=\"15.1.1.2\",VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C63,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H63=1,AQ$12=21,$D63<>\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=1,AQ$12=26,$D63=\"Caminhão Elétrico\"),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H63=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B63,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU63)*$A63","v":0},null,9.3668218163992338E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E64=\"Encargo\",1,IF(E64=\"Bilheteria\",1,VLOOKUP($E64,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B76","v":"3.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B64,SEARCH(\".\",B64,1)-1)),$B$158:$F$174,2,0)","v":"Garagem de apoio"},{"$f":"'05. (a) CAPEX INPUT'!G76","v":"Reparo em Alvenaria"},{"$f":"'05. (a) CAPEX INPUT'!E76","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F76","v":"Edificações"},{"$f":"VLOOKUP(B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":15},{"$f":"IFERROR(VLOOKUP(G64,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H64=1,I$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,I$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(I$12=16,I$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU64)*$A64","v":2.9369405912257143E-2},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H64=1,J$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,J$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(J$12=16,J$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU64)*$A64","v":1.4684702956128571E-2},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H64=1,K$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,K$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(K$12=16,K$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H64=1,L$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,L$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(L$12=16,L$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H64=1,M$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,M$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(M$12=16,M$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H64=1,N$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,N$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(N$12=16,N$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H64=1,O$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,O$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(O$12=16,O$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H64=1,P$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,P$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(P$12=16,P$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H64=1,Q$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,Q$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H64=1,R$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,R$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(R$12=16,R$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H64=1,S$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,S$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(S$12=16,S$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H64=1,T$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,T$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(T$12=16,T$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H64=1,U$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,U$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(U$12=16,U$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H64=1,V$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,V$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(V$12=16,V$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H64=1,W$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,W$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(W$12=16,W$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H64=1,X$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,X$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(X$12=16,X$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H64=1,Y$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,Y$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H64=1,Z$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,Z$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H64=1,AA$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AA$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H64=1,AB$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AB$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H64=1,AC$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AC$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H64=1,AD$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AD$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H64=1,AE$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AE$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H64=1,AF$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AF$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H64=1,AG$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AG$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H64=1,AH$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AH$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H64=1,AI$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AI$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H64=1,AJ$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AJ$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H64=1,AK$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AK$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H64=1,AL$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AL$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H64=1,AM$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AM$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H64=1,AN$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AN$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H64=1,AO$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AO$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H64=1,AP$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AP$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU64)*$A64","v":0},{"$f":"(IF($B64=\"15.1.1.2\",VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C64,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H64=1,AQ$12=21,$D64<>\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=1,AQ$12=26,$D64=\"Caminhão Elétrico\"),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H64=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B64,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU64)*$A64","v":0},null,4.4054108868385712E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E65=\"Encargo\",1,IF(E65=\"Bilheteria\",1,VLOOKUP($E65,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B77","v":"3.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B65,SEARCH(\".\",B65,1)-1)),$B$158:$F$174,2,0)","v":"Garagem de apoio"},{"$f":"'05. (a) CAPEX INPUT'!G77","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E77","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F77","v":"Edificações"},{"$f":"VLOOKUP(B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G65,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H65=1,I$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,I$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(I$12=16,I$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU65)*$A65","v":1.1681289517996574E-2},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H65=1,J$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,J$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(J$12=16,J$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU65)*$A65","v":5.8406447589982868E-3},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H65=1,K$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,K$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(K$12=16,K$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H65=1,L$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,L$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(L$12=16,L$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H65=1,M$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,M$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(M$12=16,M$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H65=1,N$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,N$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(N$12=16,N$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H65=1,O$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,O$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(O$12=16,O$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H65=1,P$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,P$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(P$12=16,P$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H65=1,Q$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,Q$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H65=1,R$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,R$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(R$12=16,R$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H65=1,S$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,S$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(S$12=16,S$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H65=1,T$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,T$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(T$12=16,T$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H65=1,U$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,U$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(U$12=16,U$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H65=1,V$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,V$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(V$12=16,V$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H65=1,W$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,W$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(W$12=16,W$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H65=1,X$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,X$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(X$12=16,X$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H65=1,Y$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,Y$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H65=1,Z$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,Z$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H65=1,AA$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AA$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H65=1,AB$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AB$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H65=1,AC$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AC$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H65=1,AD$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AD$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H65=1,AE$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AE$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H65=1,AF$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AF$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H65=1,AG$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AG$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H65=1,AH$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AH$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H65=1,AI$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AI$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H65=1,AJ$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AJ$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H65=1,AK$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AK$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H65=1,AL$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AL$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H65=1,AM$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AM$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H65=1,AN$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AN$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H65=1,AO$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AO$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H65=1,AP$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AP$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU65)*$A65","v":0},{"$f":"(IF($B65=\"15.1.1.2\",VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C65,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H65=1,AQ$12=21,$D65<>\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=1,AQ$12=26,$D65=\"Caminhão Elétrico\"),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H65=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B65,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU65)*$A65","v":0},null,1.7521934276994861E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E66=\"Encargo\",1,IF(E66=\"Bilheteria\",1,VLOOKUP($E66,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B79","v":"3.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B66,SEARCH(\".\",B66,1)-1)),$B$158:$F$174,2,0)","v":"Garagem de apoio"},{"$f":"'05. (a) CAPEX INPUT'!G79","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E79","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F79","v":"Instalações"},{"$f":"VLOOKUP(B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G66,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H66=1,I$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,I$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(I$12=16,I$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU66)*$A66","v":4.5846979256286766E-3},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H66=1,J$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,J$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(J$12=16,J$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU66)*$A66","v":2.2923489628143383E-3},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H66=1,K$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,K$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(K$12=16,K$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H66=1,L$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,L$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(L$12=16,L$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H66=1,M$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,M$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(M$12=16,M$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H66=1,N$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,N$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(N$12=16,N$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H66=1,O$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,O$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(O$12=16,O$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H66=1,P$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,P$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(P$12=16,P$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H66=1,Q$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,Q$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H66=1,R$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,R$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(R$12=16,R$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H66=1,S$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,S$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(S$12=16,S$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H66=1,T$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,T$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(T$12=16,T$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H66=1,U$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,U$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(U$12=16,U$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H66=1,V$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,V$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(V$12=16,V$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H66=1,W$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,W$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(W$12=16,W$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H66=1,X$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,X$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(X$12=16,X$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H66=1,Y$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,Y$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H66=1,Z$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,Z$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H66=1,AA$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AA$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H66=1,AB$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AB$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H66=1,AC$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AC$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H66=1,AD$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AD$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H66=1,AE$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AE$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H66=1,AF$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AF$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H66=1,AG$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AG$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H66=1,AH$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AH$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H66=1,AI$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AI$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H66=1,AJ$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AJ$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H66=1,AK$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AK$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H66=1,AL$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AL$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H66=1,AM$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AM$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H66=1,AN$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AN$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H66=1,AO$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AO$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H66=1,AP$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AP$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU66)*$A66","v":0},{"$f":"(IF($B66=\"15.1.1.2\",VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C66,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H66=1,AQ$12=21,$D66<>\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=1,AQ$12=26,$D66=\"Caminhão Elétrico\"),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H66=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B66,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU66)*$A66","v":0},null,6.8770468884430148E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E67=\"Encargo\",1,IF(E67=\"Bilheteria\",1,VLOOKUP($E67,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B83","v":"4.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B67,SEARCH(\".\",B67,1)-1)),$B$158:$F$174,2,0)","v":"Estacionamento de Visitantes"},{"$f":"'05. (a) CAPEX INPUT'!G83","v":"Readequação de Piso Intertravado"},{"$f":"'05. (a) CAPEX INPUT'!E83","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F83","v":"Edificações"},{"$f":"VLOOKUP(B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":20},{"$f":"IFERROR(VLOOKUP(G67,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H67=1,I$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,I$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(I$12=16,I$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU67)*$A67","v":0.10376792135132465},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H67=1,J$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,J$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(J$12=16,J$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU67)*$A67","v":0.10376792135132465},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H67=1,K$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,K$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(K$12=16,K$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H67=1,L$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,L$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(L$12=16,L$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H67=1,M$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,M$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(M$12=16,M$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H67=1,N$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,N$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(N$12=16,N$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H67=1,O$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,O$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(O$12=16,O$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H67=1,P$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,P$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(P$12=16,P$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H67=1,Q$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,Q$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H67=1,R$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,R$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(R$12=16,R$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H67=1,S$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,S$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(S$12=16,S$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H67=1,T$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,T$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(T$12=16,T$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H67=1,U$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,U$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(U$12=16,U$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H67=1,V$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,V$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(V$12=16,V$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H67=1,W$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,W$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(W$12=16,W$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H67=1,X$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,X$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(X$12=16,X$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H67=1,Y$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,Y$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H67=1,Z$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,Z$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H67=1,AA$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AA$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H67=1,AB$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AB$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H67=1,AC$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AC$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H67=1,AD$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AD$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H67=1,AE$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AE$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H67=1,AF$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AF$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H67=1,AG$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AG$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H67=1,AH$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AH$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H67=1,AI$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AI$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H67=1,AJ$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AJ$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H67=1,AK$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AK$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H67=1,AL$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AL$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H67=1,AM$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AM$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H67=1,AN$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AN$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H67=1,AO$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AO$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H67=1,AP$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AP$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU67)*$A67","v":0},{"$f":"(IF($B67=\"15.1.1.2\",VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C67,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H67=1,AQ$12=21,$D67<>\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=1,AQ$12=26,$D67=\"Caminhão Elétrico\"),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H67=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B67,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU67)*$A67","v":0},null,0.2075358427026493,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E68=\"Encargo\",1,IF(E68=\"Bilheteria\",1,VLOOKUP($E68,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B84","v":"4.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B68,SEARCH(\".\",B68,1)-1)),$B$158:$F$174,2,0)","v":"Estacionamento de Visitantes"},{"$f":"'05. (a) CAPEX INPUT'!G84","v":"Piso Natural"},{"$f":"'05. (a) CAPEX INPUT'!E84","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F84","v":"Edificações"},{"$f":"VLOOKUP(B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":21},{"$f":"IFERROR(VLOOKUP(G68,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H68=1,I$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,I$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(I$12=16,I$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU68)*$A68","v":6.8080886607882252E-2},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H68=1,J$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,J$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(J$12=16,J$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU68)*$A68","v":6.8080886607882252E-2},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H68=1,K$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,K$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(K$12=16,K$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H68=1,L$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,L$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(L$12=16,L$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H68=1,M$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,M$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(M$12=16,M$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H68=1,N$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,N$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(N$12=16,N$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H68=1,O$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,O$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(O$12=16,O$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H68=1,P$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,P$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(P$12=16,P$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H68=1,Q$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,Q$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H68=1,R$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,R$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(R$12=16,R$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H68=1,S$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,S$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(S$12=16,S$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H68=1,T$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,T$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(T$12=16,T$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H68=1,U$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,U$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(U$12=16,U$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H68=1,V$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,V$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(V$12=16,V$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H68=1,W$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,W$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(W$12=16,W$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H68=1,X$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,X$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(X$12=16,X$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H68=1,Y$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,Y$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H68=1,Z$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,Z$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H68=1,AA$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AA$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H68=1,AB$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AB$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H68=1,AC$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AC$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H68=1,AD$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AD$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H68=1,AE$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AE$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H68=1,AF$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AF$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H68=1,AG$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AG$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H68=1,AH$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AH$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H68=1,AI$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AI$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H68=1,AJ$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AJ$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H68=1,AK$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AK$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H68=1,AL$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AL$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H68=1,AM$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AM$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H68=1,AN$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AN$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H68=1,AO$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AO$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H68=1,AP$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AP$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU68)*$A68","v":0},{"$f":"(IF($B68=\"15.1.1.2\",VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C68,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H68=1,AQ$12=21,$D68<>\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=1,AQ$12=26,$D68=\"Caminhão Elétrico\"),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H68=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B68,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU68)*$A68","v":0},null,0.1361617732157645,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E69=\"Encargo\",1,IF(E69=\"Bilheteria\",1,VLOOKUP($E69,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B87","v":"4.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B69,SEARCH(\".\",B69,1)-1)),$B$158:$F$174,2,0)","v":"Estacionamento de Visitantes"},{"$f":"'05. (a) CAPEX INPUT'!G87","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E87","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F87","v":"Instalações"},{"$f":"VLOOKUP(B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G69,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H69=1,I$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,I$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(I$12=16,I$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU69)*$A69","v":4.1401326309810527E-2},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H69=1,J$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,J$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(J$12=16,J$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU69)*$A69","v":4.1401326309810527E-2},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H69=1,K$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,K$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(K$12=16,K$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H69=1,L$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,L$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(L$12=16,L$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H69=1,M$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,M$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(M$12=16,M$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H69=1,N$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,N$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(N$12=16,N$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H69=1,O$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,O$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(O$12=16,O$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H69=1,P$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,P$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(P$12=16,P$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H69=1,Q$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,Q$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H69=1,R$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,R$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(R$12=16,R$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H69=1,S$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,S$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(S$12=16,S$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H69=1,T$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,T$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(T$12=16,T$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H69=1,U$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,U$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(U$12=16,U$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H69=1,V$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,V$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(V$12=16,V$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H69=1,W$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,W$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(W$12=16,W$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H69=1,X$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,X$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(X$12=16,X$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H69=1,Y$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,Y$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H69=1,Z$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,Z$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H69=1,AA$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AA$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H69=1,AB$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AB$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H69=1,AC$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AC$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H69=1,AD$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AD$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H69=1,AE$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AE$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H69=1,AF$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AF$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H69=1,AG$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AG$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H69=1,AH$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AH$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H69=1,AI$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AI$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H69=1,AJ$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AJ$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H69=1,AK$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AK$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H69=1,AL$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AL$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H69=1,AM$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AM$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H69=1,AN$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AN$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H69=1,AO$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AO$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H69=1,AP$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AP$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU69)*$A69","v":0},{"$f":"(IF($B69=\"15.1.1.2\",VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C69,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H69=1,AQ$12=21,$D69<>\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=1,AQ$12=26,$D69=\"Caminhão Elétrico\"),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H69=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B69,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU69)*$A69","v":0},null,8.2802652619621053E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E70=\"Encargo\",1,IF(E70=\"Bilheteria\",1,VLOOKUP($E70,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B91","v":"5.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B70,SEARCH(\".\",B70,1)-1)),$B$158:$F$174,2,0)","v":"Caminho do Macuco"},{"$f":"'05. (a) CAPEX INPUT'!G91","v":"Ciclovia Bidirecional em Piso Natural"},{"$f":"'05. (a) CAPEX INPUT'!E91","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F91","v":"Edificações"},{"$f":"VLOOKUP(B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":27},{"$f":"IFERROR(VLOOKUP(G70,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H70=1,I$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,I$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(I$12=16,I$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU70)*$A70","v":0.46252862982339332},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H70=1,J$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,J$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(J$12=16,J$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU70)*$A70","v":1.1563215745584834},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H70=1,K$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,K$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(K$12=16,K$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H70=1,L$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,L$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(L$12=16,L$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H70=1,M$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,M$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(M$12=16,M$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H70=1,N$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,N$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(N$12=16,N$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H70=1,O$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,O$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(O$12=16,O$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H70=1,P$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,P$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(P$12=16,P$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H70=1,Q$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,Q$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H70=1,R$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,R$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(R$12=16,R$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H70=1,S$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,S$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(S$12=16,S$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H70=1,T$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,T$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(T$12=16,T$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H70=1,U$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,U$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(U$12=16,U$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H70=1,V$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,V$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(V$12=16,V$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H70=1,W$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,W$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(W$12=16,W$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H70=1,X$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,X$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(X$12=16,X$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H70=1,Y$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,Y$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H70=1,Z$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,Z$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H70=1,AA$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AA$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H70=1,AB$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AB$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H70=1,AC$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AC$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H70=1,AD$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AD$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H70=1,AE$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AE$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H70=1,AF$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AF$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H70=1,AG$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AG$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H70=1,AH$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AH$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H70=1,AI$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AI$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H70=1,AJ$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AJ$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H70=1,AK$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AK$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H70=1,AL$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AL$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H70=1,AM$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AM$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H70=1,AN$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AN$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H70=1,AO$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AO$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H70=1,AP$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AP$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU70)*$A70","v":0},{"$f":"(IF($B70=\"15.1.1.2\",VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C70,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H70=1,AQ$12=21,$D70<>\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=1,AQ$12=26,$D70=\"Caminhão Elétrico\"),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H70=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B70,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU70)*$A70","v":0},null,1.6188502043818767,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E71=\"Encargo\",1,IF(E71=\"Bilheteria\",1,VLOOKUP($E71,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B92","v":"5.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B71,SEARCH(\".\",B71,1)-1)),$B$158:$F$174,2,0)","v":"Caminho do Macuco"},{"$f":"'05. (a) CAPEX INPUT'!G92","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E92","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F92","v":"Instalações"},{"$f":"VLOOKUP(B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G71,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H71=1,I$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,I$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(I$12=16,I$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU71)*$A71","v":5.3524660893340507E-2},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H71=1,J$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,J$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(J$12=16,J$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU71)*$A71","v":0.13381165223335129},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H71=1,K$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,K$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(K$12=16,K$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H71=1,L$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,L$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(L$12=16,L$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H71=1,M$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,M$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(M$12=16,M$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H71=1,N$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,N$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(N$12=16,N$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H71=1,O$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,O$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(O$12=16,O$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H71=1,P$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,P$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(P$12=16,P$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H71=1,Q$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,Q$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H71=1,R$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,R$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(R$12=16,R$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H71=1,S$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,S$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(S$12=16,S$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H71=1,T$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,T$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(T$12=16,T$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H71=1,U$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,U$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(U$12=16,U$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H71=1,V$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,V$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(V$12=16,V$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H71=1,W$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,W$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(W$12=16,W$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H71=1,X$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,X$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(X$12=16,X$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H71=1,Y$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,Y$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H71=1,Z$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,Z$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H71=1,AA$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AA$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H71=1,AB$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AB$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H71=1,AC$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AC$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H71=1,AD$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AD$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H71=1,AE$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AE$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H71=1,AF$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AF$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H71=1,AG$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AG$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H71=1,AH$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AH$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H71=1,AI$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AI$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H71=1,AJ$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AJ$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H71=1,AK$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AK$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H71=1,AL$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AL$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H71=1,AM$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AM$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H71=1,AN$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AN$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H71=1,AO$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AO$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H71=1,AP$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AP$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU71)*$A71","v":0},{"$f":"(IF($B71=\"15.1.1.2\",VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C71,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H71=1,AQ$12=21,$D71<>\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=1,AQ$12=26,$D71=\"Caminhão Elétrico\"),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H71=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B71,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU71)*$A71","v":0},null,0.1873363131266918,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E72=\"Encargo\",1,IF(E72=\"Bilheteria\",1,VLOOKUP($E72,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B93","v":"5.1.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B72,SEARCH(\".\",B72,1)-1)),$B$158:$F$174,2,0)","v":"Caminho do Macuco"},{"$f":"'05. (a) CAPEX INPUT'!G93","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E93","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F93","v":"Instalações"},{"$f":"VLOOKUP(B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G72,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H72=1,I$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,I$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(I$12=16,I$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU72)*$A72","v":0.24642476200700023},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H72=1,J$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,J$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(J$12=16,J$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU72)*$A72","v":0.61606190501750058},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H72=1,K$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,K$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(K$12=16,K$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H72=1,L$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,L$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(L$12=16,L$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H72=1,M$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,M$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(M$12=16,M$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H72=1,N$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,N$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(N$12=16,N$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H72=1,O$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,O$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(O$12=16,O$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H72=1,P$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,P$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(P$12=16,P$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H72=1,Q$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,Q$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H72=1,R$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,R$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(R$12=16,R$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H72=1,S$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,S$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(S$12=16,S$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H72=1,T$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,T$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(T$12=16,T$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H72=1,U$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,U$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(U$12=16,U$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H72=1,V$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,V$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(V$12=16,V$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H72=1,W$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,W$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(W$12=16,W$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H72=1,X$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,X$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(X$12=16,X$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H72=1,Y$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,Y$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H72=1,Z$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,Z$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H72=1,AA$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AA$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H72=1,AB$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AB$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H72=1,AC$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AC$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H72=1,AD$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AD$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H72=1,AE$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AE$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H72=1,AF$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AF$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H72=1,AG$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AG$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H72=1,AH$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AH$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H72=1,AI$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AI$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H72=1,AJ$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AJ$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H72=1,AK$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AK$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H72=1,AL$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AL$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H72=1,AM$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AM$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H72=1,AN$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AN$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H72=1,AO$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AO$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H72=1,AP$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AP$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU72)*$A72","v":0},{"$f":"(IF($B72=\"15.1.1.2\",VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C72,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H72=1,AQ$12=21,$D72<>\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=1,AQ$12=26,$D72=\"Caminhão Elétrico\"),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H72=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B72,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU72)*$A72","v":0},null,0.86248666702450083,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E73=\"Encargo\",1,IF(E73=\"Bilheteria\",1,VLOOKUP($E73,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B97","v":"6.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B73,SEARCH(\".\",B73,1)-1)),$B$158:$F$174,2,0)","v":"Trilha para Pedestres"},{"$f":"'05. (a) CAPEX INPUT'!G97","v":"Trilhas Rústicas"},{"$f":"'05. (a) CAPEX INPUT'!E97","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F97","v":"Edificações"},{"$f":"VLOOKUP(B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":11},{"$f":"IFERROR(VLOOKUP(G73,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H73=1,I$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,I$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(I$12=16,I$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU73)*$A73","v":0.55765306966912698},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H73=1,J$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,J$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(J$12=16,J$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU73)*$A73","v":1.3941326741728175},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H73=1,K$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,K$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(K$12=16,K$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H73=1,L$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,L$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(L$12=16,L$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H73=1,M$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,M$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(M$12=16,M$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H73=1,N$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,N$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(N$12=16,N$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H73=1,O$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,O$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(O$12=16,O$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H73=1,P$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,P$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(P$12=16,P$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H73=1,Q$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,Q$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H73=1,R$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,R$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(R$12=16,R$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H73=1,S$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,S$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(S$12=16,S$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H73=1,T$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,T$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(T$12=16,T$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H73=1,U$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,U$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(U$12=16,U$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H73=1,V$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,V$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(V$12=16,V$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H73=1,W$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,W$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(W$12=16,W$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H73=1,X$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,X$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(X$12=16,X$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H73=1,Y$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,Y$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H73=1,Z$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,Z$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H73=1,AA$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AA$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H73=1,AB$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AB$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H73=1,AC$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AC$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H73=1,AD$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AD$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H73=1,AE$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AE$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H73=1,AF$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AF$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H73=1,AG$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AG$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H73=1,AH$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AH$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H73=1,AI$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AI$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H73=1,AJ$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AJ$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H73=1,AK$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AK$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H73=1,AL$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AL$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H73=1,AM$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AM$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H73=1,AN$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AN$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H73=1,AO$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AO$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H73=1,AP$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AP$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU73)*$A73","v":0},{"$f":"(IF($B73=\"15.1.1.2\",VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C73,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H73=1,AQ$12=21,$D73<>\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=1,AQ$12=26,$D73=\"Caminhão Elétrico\"),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H73=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B73,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU73)*$A73","v":0},null,1.9517857438419446,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E74=\"Encargo\",1,IF(E74=\"Bilheteria\",1,VLOOKUP($E74,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B98","v":"6.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B74,SEARCH(\".\",B74,1)-1)),$B$158:$F$174,2,0)","v":"Trilha para Pedestres"},{"$f":"'05. (a) CAPEX INPUT'!G98","v":"Mobiliário Externo"},{"$f":"'05. (a) CAPEX INPUT'!E98","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F98","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":13},{"$f":"IFERROR(VLOOKUP(G74,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H74=1,I$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,I$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(I$12=16,I$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU74)*$A74","v":4.4883068767576834E-2},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H74=1,J$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,J$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(J$12=16,J$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU74)*$A74","v":0.1122076719189421},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H74=1,K$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,K$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(K$12=16,K$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H74=1,L$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,L$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(L$12=16,L$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H74=1,M$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,M$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(M$12=16,M$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H74=1,N$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,N$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(N$12=16,N$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H74=1,O$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,O$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(O$12=16,O$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H74=1,P$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,P$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(P$12=16,P$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H74=1,Q$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,Q$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H74=1,R$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,R$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(R$12=16,R$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H74=1,S$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,S$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(S$12=16,S$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H74=1,T$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,T$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(T$12=16,T$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H74=1,U$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,U$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(U$12=16,U$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H74=1,V$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,V$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(V$12=16,V$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H74=1,W$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,W$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(W$12=16,W$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H74=1,X$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,X$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(X$12=16,X$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H74=1,Y$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,Y$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H74=1,Z$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,Z$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H74=1,AA$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AA$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H74=1,AB$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AB$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H74=1,AC$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AC$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H74=1,AD$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AD$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H74=1,AE$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AE$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H74=1,AF$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AF$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H74=1,AG$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AG$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H74=1,AH$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AH$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H74=1,AI$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AI$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H74=1,AJ$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AJ$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H74=1,AK$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AK$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H74=1,AL$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AL$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H74=1,AM$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AM$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H74=1,AN$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AN$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H74=1,AO$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AO$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H74=1,AP$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AP$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU74)*$A74","v":0},{"$f":"(IF($B74=\"15.1.1.2\",VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C74,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H74=1,AQ$12=21,$D74<>\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=1,AQ$12=26,$D74=\"Caminhão Elétrico\"),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H74=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B74,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU74)*$A74","v":0},null,0.15709074068651893,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E75=\"Encargo\",1,IF(E75=\"Bilheteria\",1,VLOOKUP($E75,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B99","v":"6.1.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B75,SEARCH(\".\",B75,1)-1)),$B$158:$F$174,2,0)","v":"Trilha para Pedestres"},{"$f":"'05. (a) CAPEX INPUT'!G99","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E99","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F99","v":"Instalações"},{"$f":"VLOOKUP(B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G75,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H75=1,I$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,I$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(I$12=16,I$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU75)*$A75","v":3.2114796536004304E-2},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H75=1,J$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,J$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(J$12=16,J$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU75)*$A75","v":8.0286991340010758E-2},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H75=1,K$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,K$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(K$12=16,K$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H75=1,L$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,L$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(L$12=16,L$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H75=1,M$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,M$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(M$12=16,M$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H75=1,N$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,N$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(N$12=16,N$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H75=1,O$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,O$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(O$12=16,O$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H75=1,P$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,P$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(P$12=16,P$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H75=1,Q$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,Q$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H75=1,R$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,R$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(R$12=16,R$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H75=1,S$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,S$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(S$12=16,S$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H75=1,T$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,T$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(T$12=16,T$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H75=1,U$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,U$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(U$12=16,U$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H75=1,V$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,V$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(V$12=16,V$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H75=1,W$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,W$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(W$12=16,W$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H75=1,X$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,X$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(X$12=16,X$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H75=1,Y$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,Y$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H75=1,Z$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,Z$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H75=1,AA$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AA$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H75=1,AB$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AB$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H75=1,AC$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AC$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H75=1,AD$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AD$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H75=1,AE$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AE$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H75=1,AF$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AF$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H75=1,AG$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AG$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H75=1,AH$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AH$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H75=1,AI$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AI$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H75=1,AJ$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AJ$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H75=1,AK$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AK$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H75=1,AL$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AL$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H75=1,AM$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AM$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H75=1,AN$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AN$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H75=1,AO$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AO$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H75=1,AP$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AP$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU75)*$A75","v":0},{"$f":"(IF($B75=\"15.1.1.2\",VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C75,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H75=1,AQ$12=21,$D75<>\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=1,AQ$12=26,$D75=\"Caminhão Elétrico\"),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H75=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B75,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU75)*$A75","v":0},null,0.11240178787601507,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E76=\"Encargo\",1,IF(E76=\"Bilheteria\",1,VLOOKUP($E76,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B103","v":"7.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B76,SEARCH(\".\",B76,1)-1)),$B$158:$F$174,2,0)","v":"Trilha da Cachoeirinha"},{"$f":"'05. (a) CAPEX INPUT'!G103","v":"Retirada de Estrutura Metálica"},{"$f":"'05. (a) CAPEX INPUT'!E103","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F103","v":"Edificações"},{"$f":"VLOOKUP(B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":47},{"$f":"IFERROR(VLOOKUP(G76,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H76=1,I$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,I$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(I$12=16,I$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU76)*$A76","v":4.642446478314642E-3},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H76=1,J$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,J$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(J$12=16,J$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU76)*$A76","v":6.9636697174719642E-3},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H76=1,K$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,K$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(K$12=16,K$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H76=1,L$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,L$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(L$12=16,L$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H76=1,M$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,M$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(M$12=16,M$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H76=1,N$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,N$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(N$12=16,N$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H76=1,O$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,O$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(O$12=16,O$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H76=1,P$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,P$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(P$12=16,P$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H76=1,Q$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,Q$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H76=1,R$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,R$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(R$12=16,R$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H76=1,S$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,S$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(S$12=16,S$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H76=1,T$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,T$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(T$12=16,T$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H76=1,U$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,U$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(U$12=16,U$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H76=1,V$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,V$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(V$12=16,V$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H76=1,W$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,W$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(W$12=16,W$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H76=1,X$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,X$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(X$12=16,X$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H76=1,Y$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,Y$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H76=1,Z$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,Z$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H76=1,AA$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AA$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H76=1,AB$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AB$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H76=1,AC$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AC$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H76=1,AD$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AD$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H76=1,AE$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AE$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H76=1,AF$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AF$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H76=1,AG$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AG$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H76=1,AH$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AH$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H76=1,AI$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AI$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H76=1,AJ$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AJ$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H76=1,AK$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AK$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H76=1,AL$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AL$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H76=1,AM$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AM$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H76=1,AN$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AN$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H76=1,AO$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AO$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H76=1,AP$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AP$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU76)*$A76","v":0},{"$f":"(IF($B76=\"15.1.1.2\",VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C76,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H76=1,AQ$12=21,$D76<>\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=1,AQ$12=26,$D76=\"Caminhão Elétrico\"),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H76=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B76,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU76)*$A76","v":0},null,1.1606116195786605E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E77=\"Encargo\",1,IF(E77=\"Bilheteria\",1,VLOOKUP($E77,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B104","v":"7.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B77,SEARCH(\".\",B77,1)-1)),$B$158:$F$174,2,0)","v":"Trilha da Cachoeirinha"},{"$f":"'05. (a) CAPEX INPUT'!G104","v":"Readequação da Trilha Elevada"},{"$f":"'05. (a) CAPEX INPUT'!E104","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F104","v":"Edificações"},{"$f":"VLOOKUP(B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":26},{"$f":"IFERROR(VLOOKUP(G77,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H77=1,I$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,I$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(I$12=16,I$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU77)*$A77","v":0.54707704124318823},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H77=1,J$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,J$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(J$12=16,J$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU77)*$A77","v":0.82061556186478224},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H77=1,K$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,K$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(K$12=16,K$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H77=1,L$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,L$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(L$12=16,L$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H77=1,M$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,M$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(M$12=16,M$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H77=1,N$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,N$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(N$12=16,N$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H77=1,O$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,O$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(O$12=16,O$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H77=1,P$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,P$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(P$12=16,P$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H77=1,Q$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,Q$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H77=1,R$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,R$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(R$12=16,R$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H77=1,S$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,S$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(S$12=16,S$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H77=1,T$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,T$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(T$12=16,T$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H77=1,U$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,U$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(U$12=16,U$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H77=1,V$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,V$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(V$12=16,V$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H77=1,W$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,W$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(W$12=16,W$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H77=1,X$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,X$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(X$12=16,X$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H77=1,Y$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,Y$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H77=1,Z$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,Z$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H77=1,AA$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AA$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H77=1,AB$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AB$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H77=1,AC$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AC$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H77=1,AD$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AD$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H77=1,AE$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AE$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H77=1,AF$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AF$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H77=1,AG$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AG$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H77=1,AH$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AH$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H77=1,AI$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AI$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H77=1,AJ$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AJ$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H77=1,AK$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AK$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H77=1,AL$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AL$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H77=1,AM$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AM$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H77=1,AN$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AN$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H77=1,AO$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AO$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H77=1,AP$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AP$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU77)*$A77","v":0},{"$f":"(IF($B77=\"15.1.1.2\",VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C77,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H77=1,AQ$12=21,$D77<>\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=1,AQ$12=26,$D77=\"Caminhão Elétrico\"),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H77=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B77,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU77)*$A77","v":0},null,1.3676926031079706,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E78=\"Encargo\",1,IF(E78=\"Bilheteria\",1,VLOOKUP($E78,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B107","v":"7.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B78,SEARCH(\".\",B78,1)-1)),$B$158:$F$174,2,0)","v":"Trilha da Cachoeirinha"},{"$f":"'05. (a) CAPEX INPUT'!G107","v":"Trilhas Rústicas"},{"$f":"'05. (a) CAPEX INPUT'!E107","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F107","v":"Edificações"},{"$f":"VLOOKUP(B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":11},{"$f":"IFERROR(VLOOKUP(G78,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H78=1,I$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,I$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(I$12=16,I$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU78)*$A78","v":6.5059522741376594E-2},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H78=1,J$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,J$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(J$12=16,J$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU78)*$A78","v":9.7589284112064897E-2},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H78=1,K$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,K$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(K$12=16,K$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H78=1,L$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,L$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(L$12=16,L$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H78=1,M$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,M$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(M$12=16,M$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H78=1,N$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,N$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(N$12=16,N$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H78=1,O$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,O$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(O$12=16,O$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H78=1,P$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,P$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(P$12=16,P$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H78=1,Q$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,Q$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H78=1,R$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,R$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(R$12=16,R$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H78=1,S$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,S$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(S$12=16,S$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H78=1,T$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,T$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(T$12=16,T$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H78=1,U$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,U$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(U$12=16,U$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H78=1,V$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,V$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(V$12=16,V$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H78=1,W$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,W$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(W$12=16,W$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H78=1,X$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,X$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(X$12=16,X$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H78=1,Y$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,Y$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H78=1,Z$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,Z$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H78=1,AA$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AA$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H78=1,AB$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AB$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H78=1,AC$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AC$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H78=1,AD$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AD$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H78=1,AE$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AE$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H78=1,AF$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AF$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H78=1,AG$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AG$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H78=1,AH$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AH$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H78=1,AI$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AI$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H78=1,AJ$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AJ$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H78=1,AK$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AK$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H78=1,AL$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AL$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H78=1,AM$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AM$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H78=1,AN$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AN$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H78=1,AO$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AO$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H78=1,AP$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AP$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU78)*$A78","v":0},{"$f":"(IF($B78=\"15.1.1.2\",VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C78,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H78=1,AQ$12=21,$D78<>\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=1,AQ$12=26,$D78=\"Caminhão Elétrico\"),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H78=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B78,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU78)*$A78","v":0},null,0.16264880685344149,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E79=\"Encargo\",1,IF(E79=\"Bilheteria\",1,VLOOKUP($E79,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B108","v":"7.2.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B79,SEARCH(\".\",B79,1)-1)),$B$158:$F$174,2,0)","v":"Trilha da Cachoeirinha"},{"$f":"'05. (a) CAPEX INPUT'!G108","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E108","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F108","v":"Instalações"},{"$f":"VLOOKUP(B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G79,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H79=1,I$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,I$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(I$12=16,I$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU79)*$A79","v":2.5874602474760887E-2},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H79=1,J$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,J$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(J$12=16,J$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU79)*$A79","v":3.8811903712141327E-2},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H79=1,K$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,K$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(K$12=16,K$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H79=1,L$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,L$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(L$12=16,L$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H79=1,M$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,M$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(M$12=16,M$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H79=1,N$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,N$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(N$12=16,N$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H79=1,O$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,O$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(O$12=16,O$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H79=1,P$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,P$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(P$12=16,P$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H79=1,Q$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,Q$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H79=1,R$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,R$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(R$12=16,R$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H79=1,S$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,S$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(S$12=16,S$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H79=1,T$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,T$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(T$12=16,T$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H79=1,U$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,U$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(U$12=16,U$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H79=1,V$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,V$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(V$12=16,V$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H79=1,W$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,W$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(W$12=16,W$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H79=1,X$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,X$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(X$12=16,X$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H79=1,Y$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,Y$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H79=1,Z$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,Z$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H79=1,AA$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AA$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H79=1,AB$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AB$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H79=1,AC$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AC$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H79=1,AD$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AD$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H79=1,AE$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AE$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H79=1,AF$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AF$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H79=1,AG$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AG$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H79=1,AH$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AH$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H79=1,AI$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AI$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H79=1,AJ$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AJ$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H79=1,AK$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AK$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H79=1,AL$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AL$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H79=1,AM$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AM$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H79=1,AN$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AN$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H79=1,AO$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AO$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H79=1,AP$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AP$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU79)*$A79","v":0},{"$f":"(IF($B79=\"15.1.1.2\",VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C79,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H79=1,AQ$12=21,$D79<>\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=1,AQ$12=26,$D79=\"Caminhão Elétrico\"),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H79=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B79,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU79)*$A79","v":0},null,6.4686506186902221E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E80=\"Encargo\",1,IF(E80=\"Bilheteria\",1,VLOOKUP($E80,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B110","v":"7.2.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B80,SEARCH(\".\",B80,1)-1)),$B$158:$F$174,2,0)","v":"Trilha da Cachoeirinha"},{"$f":"'05. (a) CAPEX INPUT'!G110","v":"Mobiliário Externo"},{"$f":"'05. (a) CAPEX INPUT'!E110","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F110","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":13},{"$f":"IFERROR(VLOOKUP(G80,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H80=1,I$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,I$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(I$12=16,I$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU80)*$A80","v":1.1519986171929206E-2},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H80=1,J$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,J$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(J$12=16,J$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU80)*$A80","v":1.7279979257893808E-2},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H80=1,K$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,K$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(K$12=16,K$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H80=1,L$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,L$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(L$12=16,L$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H80=1,M$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,M$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(M$12=16,M$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H80=1,N$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,N$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(N$12=16,N$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H80=1,O$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,O$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(O$12=16,O$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H80=1,P$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,P$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(P$12=16,P$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H80=1,Q$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,Q$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H80=1,R$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,R$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(R$12=16,R$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H80=1,S$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,S$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(S$12=16,S$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H80=1,T$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,T$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(T$12=16,T$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H80=1,U$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,U$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(U$12=16,U$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H80=1,V$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,V$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(V$12=16,V$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H80=1,W$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,W$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(W$12=16,W$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H80=1,X$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,X$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(X$12=16,X$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H80=1,Y$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,Y$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H80=1,Z$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,Z$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H80=1,AA$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AA$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H80=1,AB$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AB$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H80=1,AC$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AC$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H80=1,AD$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AD$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H80=1,AE$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AE$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H80=1,AF$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AF$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H80=1,AG$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AG$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H80=1,AH$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AH$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H80=1,AI$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AI$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H80=1,AJ$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AJ$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H80=1,AK$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AK$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H80=1,AL$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AL$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H80=1,AM$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AM$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H80=1,AN$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AN$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H80=1,AO$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AO$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H80=1,AP$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AP$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU80)*$A80","v":0},{"$f":"(IF($B80=\"15.1.1.2\",VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C80,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H80=1,AQ$12=21,$D80<>\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=1,AQ$12=26,$D80=\"Caminhão Elétrico\"),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H80=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B80,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU80)*$A80","v":0},null,2.8799965429823014E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E81=\"Encargo\",1,IF(E81=\"Bilheteria\",1,VLOOKUP($E81,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B111","v":"7.2.2.2"},{"$f":"VLOOKUP(VALUE(LEFT(B81,SEARCH(\".\",B81,1)-1)),$B$158:$F$174,2,0)","v":"Trilha da Cachoeirinha"},{"$f":"'05. (a) CAPEX INPUT'!G111","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E111","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F111","v":"Instalações"},{"$f":"VLOOKUP(B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G81,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H81=1,I$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,I$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(I$12=16,I$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU81)*$A81","v":8.2427972847692668E-3},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H81=1,J$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,J$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(J$12=16,J$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU81)*$A81","v":1.23641959271539E-2},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H81=1,K$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,K$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(K$12=16,K$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H81=1,L$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,L$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(L$12=16,L$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H81=1,M$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,M$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(M$12=16,M$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H81=1,N$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,N$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(N$12=16,N$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H81=1,O$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,O$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(O$12=16,O$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H81=1,P$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,P$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(P$12=16,P$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H81=1,Q$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,Q$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H81=1,R$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,R$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(R$12=16,R$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H81=1,S$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,S$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(S$12=16,S$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H81=1,T$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,T$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(T$12=16,T$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H81=1,U$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,U$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(U$12=16,U$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H81=1,V$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,V$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(V$12=16,V$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H81=1,W$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,W$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(W$12=16,W$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H81=1,X$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,X$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(X$12=16,X$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H81=1,Y$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,Y$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H81=1,Z$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,Z$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H81=1,AA$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AA$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H81=1,AB$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AB$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H81=1,AC$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AC$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H81=1,AD$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AD$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H81=1,AE$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AE$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H81=1,AF$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AF$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H81=1,AG$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AG$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H81=1,AH$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AH$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H81=1,AI$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AI$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H81=1,AJ$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AJ$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H81=1,AK$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AK$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H81=1,AL$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AL$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H81=1,AM$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AM$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H81=1,AN$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AN$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H81=1,AO$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AO$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H81=1,AP$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AP$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU81)*$A81","v":0},{"$f":"(IF($B81=\"15.1.1.2\",VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C81,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H81=1,AQ$12=21,$D81<>\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=1,AQ$12=26,$D81=\"Caminhão Elétrico\"),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H81=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B81,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU81)*$A81","v":0},null,{"$f":"SUM(I81:AQ81)","v":2.0606993211923167E-2},null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E82=\"Encargo\",1,IF(E82=\"Bilheteria\",1,VLOOKUP($E82,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B115","v":"8.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B82,SEARCH(\".\",B82,1)-1)),$B$158:$F$174,2,0)","v":"Cachoeirismo / Salto do Macuco"},{"$f":"'05. (a) CAPEX INPUT'!G115","v":"Readequação da Base de Cachoeirismo"},{"$f":"'05. (a) CAPEX INPUT'!E115","v":"Cachoeirismo"},{"$f":"'05. (a) CAPEX INPUT'!F115","v":"Edificações"},{"$f":"VLOOKUP(B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":29},{"$f":"IFERROR(VLOOKUP(G82,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H82=1,I$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,I$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(I$12=16,I$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU82)*$A82","v":6.3126634084109318E-2},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H82=1,J$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,J$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(J$12=16,J$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU82)*$A82","v":3.1563317042054659E-2},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H82=1,K$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,K$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(K$12=16,K$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H82=1,L$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,L$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(L$12=16,L$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H82=1,M$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,M$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(M$12=16,M$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H82=1,N$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,N$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(N$12=16,N$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H82=1,O$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,O$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(O$12=16,O$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H82=1,P$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,P$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(P$12=16,P$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H82=1,Q$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,Q$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H82=1,R$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,R$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(R$12=16,R$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H82=1,S$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,S$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(S$12=16,S$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H82=1,T$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,T$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(T$12=16,T$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H82=1,U$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,U$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(U$12=16,U$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H82=1,V$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,V$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(V$12=16,V$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H82=1,W$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,W$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(W$12=16,W$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H82=1,X$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,X$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(X$12=16,X$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H82=1,Y$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,Y$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H82=1,Z$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,Z$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H82=1,AA$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AA$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H82=1,AB$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AB$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H82=1,AC$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AC$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H82=1,AD$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AD$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H82=1,AE$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AE$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H82=1,AF$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AF$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H82=1,AG$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AG$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H82=1,AH$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AH$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H82=1,AI$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AI$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H82=1,AJ$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AJ$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H82=1,AK$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AK$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H82=1,AL$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AL$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H82=1,AM$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AM$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H82=1,AN$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AN$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H82=1,AO$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AO$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H82=1,AP$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AP$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU82)*$A82","v":0},{"$f":"(IF($B82=\"15.1.1.2\",VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C82,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H82=1,AQ$12=21,$D82<>\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=1,AQ$12=26,$D82=\"Caminhão Elétrico\"),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H82=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B82,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU82)*$A82","v":0},null,9.4689951126163976E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E83=\"Encargo\",1,IF(E83=\"Bilheteria\",1,VLOOKUP($E83,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B116","v":"8.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B83,SEARCH(\".\",B83,1)-1)),$B$158:$F$174,2,0)","v":"Cachoeirismo / Salto do Macuco"},{"$f":"'05. (a) CAPEX INPUT'!G116","v":"Equipamentos de Cachoeirismo"},{"$f":"'05. (a) CAPEX INPUT'!E116","v":"Cachoeirismo"},{"$f":"'05. (a) CAPEX INPUT'!F116","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":14},{"$f":"IFERROR(VLOOKUP(G83,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":5},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H83=1,I$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,I$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(I$12=16,I$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU83)*$A83","v":6.1220940058891978E-3},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H83=1,J$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,J$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(J$12=16,J$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU83)*$A83","v":3.0610470029445989E-3},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H83=1,K$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,K$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(K$12=16,K$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H83=1,L$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,L$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(L$12=16,L$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H83=1,M$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,M$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(M$12=16,M$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H83=1,N$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,N$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(N$12=16,N$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU83)*$A83","v":7.4537700000000002E-3},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H83=1,O$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,O$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(O$12=16,O$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H83=1,P$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,P$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(P$12=16,P$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H83=1,Q$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,Q$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H83=1,R$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,R$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(R$12=16,R$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H83=1,S$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,S$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(S$12=16,S$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU83)*$A83","v":7.4537700000000002E-3},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H83=1,T$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,T$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(T$12=16,T$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H83=1,U$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,U$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(U$12=16,U$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H83=1,V$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,V$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(V$12=16,V$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H83=1,W$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,W$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(W$12=16,W$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H83=1,X$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,X$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(X$12=16,X$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H83=1,Y$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,Y$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H83=1,Z$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,Z$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H83=1,AA$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AA$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H83=1,AB$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AB$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H83=1,AC$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AC$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H83=1,AD$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AD$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H83=1,AE$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AE$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H83=1,AF$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AF$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H83=1,AG$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AG$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H83=1,AH$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AH$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H83=1,AI$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AI$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H83=1,AJ$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AJ$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H83=1,AK$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AK$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H83=1,AL$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AL$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H83=1,AM$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AM$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H83=1,AN$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AN$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H83=1,AO$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AO$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H83=1,AP$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AP$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU83)*$A83","v":0},{"$f":"(IF($B83=\"15.1.1.2\",VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C83,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H83=1,AQ$12=21,$D83<>\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=1,AQ$12=26,$D83=\"Caminhão Elétrico\"),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H83=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B83,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU83)*$A83","v":0},null,{"$f":"SUM(I83:AQ83)","v":2.4090681008833797E-2},null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E84=\"Encargo\",1,IF(E84=\"Bilheteria\",1,VLOOKUP($E84,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B119","v":"8.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B84,SEARCH(\".\",B84,1)-1)),$B$158:$F$174,2,0)","v":"Cachoeirismo / Salto do Macuco"},{"$f":"'05. (a) CAPEX INPUT'!G119","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E119","v":"Cachoeirismo"},{"$f":"'05. (a) CAPEX INPUT'!F119","v":"Instalações"},{"$f":"VLOOKUP(B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G84,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H84=1,I$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,I$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(I$12=16,I$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU84)*$A84","v":6.244580731277591E-4},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H84=1,J$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,J$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(J$12=16,J$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU84)*$A84","v":3.1222903656387955E-4},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H84=1,K$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,K$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(K$12=16,K$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H84=1,L$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,L$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(L$12=16,L$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H84=1,M$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,M$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(M$12=16,M$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H84=1,N$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,N$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(N$12=16,N$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H84=1,O$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,O$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(O$12=16,O$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H84=1,P$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,P$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(P$12=16,P$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H84=1,Q$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,Q$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H84=1,R$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,R$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(R$12=16,R$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H84=1,S$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,S$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(S$12=16,S$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H84=1,T$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,T$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(T$12=16,T$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H84=1,U$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,U$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(U$12=16,U$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H84=1,V$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,V$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(V$12=16,V$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H84=1,W$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,W$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(W$12=16,W$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H84=1,X$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,X$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(X$12=16,X$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H84=1,Y$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,Y$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H84=1,Z$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,Z$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H84=1,AA$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AA$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H84=1,AB$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AB$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H84=1,AC$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AC$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H84=1,AD$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AD$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H84=1,AE$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AE$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H84=1,AF$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AF$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H84=1,AG$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AG$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H84=1,AH$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AH$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H84=1,AI$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AI$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H84=1,AJ$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AJ$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H84=1,AK$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AK$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H84=1,AL$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AL$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H84=1,AM$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AM$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H84=1,AN$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AN$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H84=1,AO$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AO$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H84=1,AP$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AP$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU84)*$A84","v":0},{"$f":"(IF($B84=\"15.1.1.2\",VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C84,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H84=1,AQ$12=21,$D84<>\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=1,AQ$12=26,$D84=\"Caminhão Elétrico\"),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H84=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B84,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU84)*$A84","v":0},null,9.3668710969163865E-4,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E85=\"Encargo\",1,IF(E85=\"Bilheteria\",1,VLOOKUP($E85,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B123","v":"9.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B85,SEARCH(\".\",B85,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G123","v":"Remoção de Pontos Elétricos"},{"$f":"'05. (a) CAPEX INPUT'!E123","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F123","v":"Instalações"},{"$f":"VLOOKUP(B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":17},{"$f":"IFERROR(VLOOKUP(G85,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H85=1,I$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,I$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(I$12=16,I$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU85)*$A85","v":1.0941938025832033E-3},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H85=1,J$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,J$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(J$12=16,J$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU85)*$A85","v":1.0941938025832033E-3},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H85=1,K$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,K$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(K$12=16,K$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H85=1,L$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,L$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(L$12=16,L$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H85=1,M$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,M$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(M$12=16,M$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H85=1,N$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,N$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(N$12=16,N$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H85=1,O$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,O$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(O$12=16,O$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H85=1,P$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,P$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(P$12=16,P$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H85=1,Q$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,Q$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H85=1,R$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,R$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(R$12=16,R$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H85=1,S$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,S$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(S$12=16,S$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H85=1,T$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,T$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(T$12=16,T$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H85=1,U$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,U$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(U$12=16,U$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H85=1,V$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,V$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(V$12=16,V$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H85=1,W$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,W$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(W$12=16,W$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H85=1,X$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,X$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(X$12=16,X$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H85=1,Y$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,Y$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H85=1,Z$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,Z$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H85=1,AA$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AA$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H85=1,AB$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AB$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H85=1,AC$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AC$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H85=1,AD$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AD$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H85=1,AE$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AE$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H85=1,AF$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AF$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H85=1,AG$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AG$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H85=1,AH$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AH$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H85=1,AI$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AI$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H85=1,AJ$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AJ$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H85=1,AK$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AK$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H85=1,AL$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AL$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H85=1,AM$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AM$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H85=1,AN$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AN$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H85=1,AO$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AO$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H85=1,AP$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AP$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU85)*$A85","v":0},{"$f":"(IF($B85=\"15.1.1.2\",VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C85,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H85=1,AQ$12=21,$D85<>\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=1,AQ$12=26,$D85=\"Caminhão Elétrico\"),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H85=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B85,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU85)*$A85","v":0},null,2.1883876051664065E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E86=\"Encargo\",1,IF(E86=\"Bilheteria\",1,VLOOKUP($E86,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B126","v":"9.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B86,SEARCH(\".\",B86,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G126","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E126","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F126","v":"Edificações"},{"$f":"VLOOKUP(B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G86,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H86=1,I$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,I$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(I$12=16,I$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU86)*$A86","v":3.316209200643155E-3},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H86=1,J$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,J$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(J$12=16,J$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU86)*$A86","v":3.316209200643155E-3},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H86=1,K$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,K$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(K$12=16,K$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H86=1,L$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,L$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(L$12=16,L$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H86=1,M$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,M$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(M$12=16,M$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H86=1,N$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,N$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(N$12=16,N$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H86=1,O$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,O$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(O$12=16,O$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H86=1,P$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,P$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(P$12=16,P$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H86=1,Q$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,Q$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H86=1,R$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,R$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(R$12=16,R$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H86=1,S$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,S$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(S$12=16,S$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H86=1,T$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,T$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(T$12=16,T$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H86=1,U$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,U$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(U$12=16,U$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H86=1,V$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,V$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(V$12=16,V$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H86=1,W$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,W$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(W$12=16,W$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H86=1,X$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,X$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(X$12=16,X$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H86=1,Y$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,Y$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H86=1,Z$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,Z$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H86=1,AA$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AA$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H86=1,AB$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AB$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H86=1,AC$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AC$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H86=1,AD$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AD$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H86=1,AE$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AE$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H86=1,AF$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AF$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H86=1,AG$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AG$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H86=1,AH$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AH$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H86=1,AI$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AI$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H86=1,AJ$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AJ$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H86=1,AK$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AK$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H86=1,AL$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AL$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H86=1,AM$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AM$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H86=1,AN$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AN$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H86=1,AO$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AO$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H86=1,AP$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AP$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU86)*$A86","v":0},{"$f":"(IF($B86=\"15.1.1.2\",VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C86,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H86=1,AQ$12=21,$D86<>\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=1,AQ$12=26,$D86=\"Caminhão Elétrico\"),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H86=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B86,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU86)*$A86","v":0},null,6.6324184012863099E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E87=\"Encargo\",1,IF(E87=\"Bilheteria\",1,VLOOKUP($E87,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B127","v":"9.2.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B87,SEARCH(\".\",B87,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G127","v":"Retirada de Estrutura em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E127","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F127","v":"Edificações"},{"$f":"VLOOKUP(B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":48},{"$f":"IFERROR(VLOOKUP(G87,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H87=1,I$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,I$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(I$12=16,I$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU87)*$A87","v":8.1713873513860225E-4},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H87=1,J$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,J$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(J$12=16,J$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU87)*$A87","v":8.1713873513860225E-4},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H87=1,K$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,K$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(K$12=16,K$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H87=1,L$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,L$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(L$12=16,L$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H87=1,M$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,M$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(M$12=16,M$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H87=1,N$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,N$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(N$12=16,N$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H87=1,O$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,O$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(O$12=16,O$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H87=1,P$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,P$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(P$12=16,P$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H87=1,Q$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,Q$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H87=1,R$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,R$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(R$12=16,R$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H87=1,S$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,S$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(S$12=16,S$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H87=1,T$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,T$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(T$12=16,T$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H87=1,U$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,U$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(U$12=16,U$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H87=1,V$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,V$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(V$12=16,V$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H87=1,W$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,W$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(W$12=16,W$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H87=1,X$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,X$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(X$12=16,X$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H87=1,Y$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,Y$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H87=1,Z$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,Z$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H87=1,AA$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AA$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H87=1,AB$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AB$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H87=1,AC$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AC$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H87=1,AD$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AD$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H87=1,AE$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AE$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H87=1,AF$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AF$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H87=1,AG$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AG$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H87=1,AH$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AH$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H87=1,AI$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AI$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H87=1,AJ$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AJ$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H87=1,AK$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AK$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H87=1,AL$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AL$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H87=1,AM$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AM$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H87=1,AN$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AN$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H87=1,AO$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AO$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H87=1,AP$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AP$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU87)*$A87","v":0},{"$f":"(IF($B87=\"15.1.1.2\",VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C87,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H87=1,AQ$12=21,$D87<>\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=1,AQ$12=26,$D87=\"Caminhão Elétrico\"),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H87=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B87,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU87)*$A87","v":0},null,1.6342774702772045E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E88=\"Encargo\",1,IF(E88=\"Bilheteria\",1,VLOOKUP($E88,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B128","v":"9.2.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B88,SEARCH(\".\",B88,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G128","v":"Readequação dos Espaços"},{"$f":"'05. (a) CAPEX INPUT'!E128","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F128","v":"Edificações"},{"$f":"VLOOKUP(B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":33},{"$f":"IFERROR(VLOOKUP(G88,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H88=1,I$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,I$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(I$12=16,I$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU88)*$A88","v":1.2275302498297043E-2},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H88=1,J$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,J$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(J$12=16,J$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU88)*$A88","v":1.2275302498297043E-2},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H88=1,K$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,K$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(K$12=16,K$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H88=1,L$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,L$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(L$12=16,L$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H88=1,M$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,M$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(M$12=16,M$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H88=1,N$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,N$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(N$12=16,N$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H88=1,O$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,O$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(O$12=16,O$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H88=1,P$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,P$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(P$12=16,P$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H88=1,Q$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,Q$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H88=1,R$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,R$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(R$12=16,R$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H88=1,S$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,S$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(S$12=16,S$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H88=1,T$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,T$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(T$12=16,T$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H88=1,U$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,U$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(U$12=16,U$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H88=1,V$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,V$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(V$12=16,V$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H88=1,W$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,W$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(W$12=16,W$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H88=1,X$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,X$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(X$12=16,X$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H88=1,Y$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,Y$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H88=1,Z$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,Z$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H88=1,AA$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AA$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H88=1,AB$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AB$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H88=1,AC$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AC$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H88=1,AD$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AD$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H88=1,AE$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AE$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H88=1,AF$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AF$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H88=1,AG$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AG$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H88=1,AH$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AH$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H88=1,AI$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AI$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H88=1,AJ$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AJ$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H88=1,AK$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AK$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H88=1,AL$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AL$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H88=1,AM$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AM$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H88=1,AN$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AN$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H88=1,AO$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AO$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H88=1,AP$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AP$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU88)*$A88","v":0},{"$f":"(IF($B88=\"15.1.1.2\",VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C88,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H88=1,AQ$12=21,$D88<>\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=1,AQ$12=26,$D88=\"Caminhão Elétrico\"),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H88=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B88,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU88)*$A88","v":0},null,2.4550604996594085E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E89=\"Encargo\",1,IF(E89=\"Bilheteria\",1,VLOOKUP($E89,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B129","v":"9.2.1.4"},{"$f":"VLOOKUP(VALUE(LEFT(B89,SEARCH(\".\",B89,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G129","v":"Mobiliário Externo"},{"$f":"'05. (a) CAPEX INPUT'!E129","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F129","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":13},{"$f":"IFERROR(VLOOKUP(G89,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H89=1,I$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,I$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(I$12=16,I$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU89)*$A89","v":5.6290670720134388E-4},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H89=1,J$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,J$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(J$12=16,J$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU89)*$A89","v":5.6290670720134388E-4},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H89=1,K$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,K$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(K$12=16,K$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H89=1,L$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,L$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(L$12=16,L$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H89=1,M$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,M$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(M$12=16,M$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H89=1,N$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,N$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(N$12=16,N$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H89=1,O$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,O$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(O$12=16,O$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H89=1,P$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,P$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(P$12=16,P$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H89=1,Q$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,Q$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H89=1,R$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,R$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(R$12=16,R$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H89=1,S$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,S$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(S$12=16,S$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H89=1,T$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,T$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(T$12=16,T$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H89=1,U$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,U$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(U$12=16,U$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H89=1,V$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,V$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(V$12=16,V$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H89=1,W$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,W$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(W$12=16,W$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H89=1,X$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,X$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(X$12=16,X$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H89=1,Y$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,Y$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H89=1,Z$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,Z$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H89=1,AA$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AA$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H89=1,AB$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AB$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H89=1,AC$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AC$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H89=1,AD$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AD$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H89=1,AE$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AE$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H89=1,AF$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AF$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H89=1,AG$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AG$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H89=1,AH$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AH$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H89=1,AI$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AI$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H89=1,AJ$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AJ$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H89=1,AK$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AK$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H89=1,AL$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AL$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H89=1,AM$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AM$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H89=1,AN$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AN$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H89=1,AO$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AO$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H89=1,AP$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AP$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU89)*$A89","v":0},{"$f":"(IF($B89=\"15.1.1.2\",VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C89,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H89=1,AQ$12=21,$D89<>\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=1,AQ$12=26,$D89=\"Caminhão Elétrico\"),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H89=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B89,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU89)*$A89","v":0},null,1.1258134144026878E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E90=\"Encargo\",1,IF(E90=\"Bilheteria\",1,VLOOKUP($E90,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B130","v":"9.2.1.5"},{"$f":"VLOOKUP(VALUE(LEFT(B90,SEARCH(\".\",B90,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G130","v":"Paraciclos"},{"$f":"'05. (a) CAPEX INPUT'!E130","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F130","v":"Instalações"},{"$f":"VLOOKUP(B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":7},{"$f":"IFERROR(VLOOKUP(G90,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H90=1,I$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,I$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(I$12=16,I$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU90)*$A90","v":5.4374274609274927E-4},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H90=1,J$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,J$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(J$12=16,J$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU90)*$A90","v":5.4374274609274927E-4},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H90=1,K$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,K$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(K$12=16,K$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H90=1,L$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,L$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(L$12=16,L$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H90=1,M$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,M$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(M$12=16,M$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H90=1,N$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,N$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(N$12=16,N$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H90=1,O$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,O$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(O$12=16,O$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H90=1,P$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,P$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(P$12=16,P$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H90=1,Q$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,Q$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H90=1,R$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,R$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(R$12=16,R$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H90=1,S$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,S$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(S$12=16,S$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H90=1,T$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,T$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(T$12=16,T$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H90=1,U$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,U$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(U$12=16,U$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H90=1,V$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,V$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(V$12=16,V$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H90=1,W$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,W$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(W$12=16,W$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H90=1,X$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,X$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(X$12=16,X$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H90=1,Y$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,Y$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H90=1,Z$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,Z$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H90=1,AA$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AA$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H90=1,AB$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AB$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H90=1,AC$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AC$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H90=1,AD$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AD$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H90=1,AE$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AE$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H90=1,AF$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AF$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H90=1,AG$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AG$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H90=1,AH$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AH$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H90=1,AI$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AI$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H90=1,AJ$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AJ$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H90=1,AK$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AK$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H90=1,AL$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AL$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H90=1,AM$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AM$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H90=1,AN$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AN$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H90=1,AO$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AO$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H90=1,AP$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AP$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU90)*$A90","v":0},{"$f":"(IF($B90=\"15.1.1.2\",VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C90,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H90=1,AQ$12=21,$D90<>\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=1,AQ$12=26,$D90=\"Caminhão Elétrico\"),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H90=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B90,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU90)*$A90","v":0},null,1.0874854921854985E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E91=\"Encargo\",1,IF(E91=\"Bilheteria\",1,VLOOKUP($E91,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B132","v":"9.2.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B91,SEARCH(\".\",B91,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G132","v":"Reparo em Alvenaria"},{"$f":"'05. (a) CAPEX INPUT'!E132","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F132","v":"Edificações"},{"$f":"VLOOKUP(B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":15},{"$f":"IFERROR(VLOOKUP(G91,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H91=1,I$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,I$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(I$12=16,I$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU91)*$A91","v":7.7560141924170288E-4},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H91=1,J$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,J$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(J$12=16,J$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU91)*$A91","v":7.7560141924170288E-4},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H91=1,K$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,K$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(K$12=16,K$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H91=1,L$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,L$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(L$12=16,L$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H91=1,M$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,M$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(M$12=16,M$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H91=1,N$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,N$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(N$12=16,N$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H91=1,O$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,O$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(O$12=16,O$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H91=1,P$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,P$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(P$12=16,P$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H91=1,Q$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,Q$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H91=1,R$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,R$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(R$12=16,R$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H91=1,S$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,S$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(S$12=16,S$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H91=1,T$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,T$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(T$12=16,T$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H91=1,U$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,U$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(U$12=16,U$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H91=1,V$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,V$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(V$12=16,V$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H91=1,W$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,W$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(W$12=16,W$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H91=1,X$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,X$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(X$12=16,X$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H91=1,Y$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,Y$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H91=1,Z$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,Z$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H91=1,AA$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AA$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H91=1,AB$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AB$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H91=1,AC$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AC$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H91=1,AD$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AD$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H91=1,AE$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AE$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H91=1,AF$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AF$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H91=1,AG$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AG$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H91=1,AH$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AH$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H91=1,AI$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AI$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H91=1,AJ$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AJ$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H91=1,AK$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AK$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H91=1,AL$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AL$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H91=1,AM$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AM$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H91=1,AN$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AN$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H91=1,AO$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AO$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H91=1,AP$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AP$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU91)*$A91","v":0},{"$f":"(IF($B91=\"15.1.1.2\",VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C91,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H91=1,AQ$12=21,$D91<>\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=1,AQ$12=26,$D91=\"Caminhão Elétrico\"),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H91=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B91,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU91)*$A91","v":0},null,1.5512028384834058E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E92=\"Encargo\",1,IF(E92=\"Bilheteria\",1,VLOOKUP($E92,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B133","v":"9.2.2.2"},{"$f":"VLOOKUP(VALUE(LEFT(B92,SEARCH(\".\",B92,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G133","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E133","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F133","v":"Edificações"},{"$f":"VLOOKUP(B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G92,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H92=1,I$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,I$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(I$12=16,I$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU92)*$A92","v":3.0848371726011054E-4},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H92=1,J$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,J$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(J$12=16,J$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU92)*$A92","v":3.0848371726011054E-4},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H92=1,K$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,K$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(K$12=16,K$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H92=1,L$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,L$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(L$12=16,L$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H92=1,M$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,M$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(M$12=16,M$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H92=1,N$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,N$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(N$12=16,N$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H92=1,O$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,O$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(O$12=16,O$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H92=1,P$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,P$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(P$12=16,P$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H92=1,Q$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,Q$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H92=1,R$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,R$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(R$12=16,R$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H92=1,S$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,S$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(S$12=16,S$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H92=1,T$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,T$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(T$12=16,T$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H92=1,U$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,U$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(U$12=16,U$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H92=1,V$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,V$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(V$12=16,V$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H92=1,W$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,W$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(W$12=16,W$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H92=1,X$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,X$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(X$12=16,X$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H92=1,Y$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,Y$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H92=1,Z$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,Z$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H92=1,AA$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AA$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H92=1,AB$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AB$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H92=1,AC$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AC$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H92=1,AD$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AD$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H92=1,AE$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AE$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H92=1,AF$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AF$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H92=1,AG$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AG$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H92=1,AH$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AH$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H92=1,AI$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AI$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H92=1,AJ$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AJ$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H92=1,AK$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AK$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H92=1,AL$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AL$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H92=1,AM$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AM$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H92=1,AN$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AN$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H92=1,AO$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AO$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H92=1,AP$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AP$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU92)*$A92","v":0},{"$f":"(IF($B92=\"15.1.1.2\",VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C92,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H92=1,AQ$12=21,$D92<>\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=1,AQ$12=26,$D92=\"Caminhão Elétrico\"),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H92=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B92,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU92)*$A92","v":0},null,6.1696743452022108E-4,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E93=\"Encargo\",1,IF(E93=\"Bilheteria\",1,VLOOKUP($E93,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B136","v":"9.3.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B93,SEARCH(\".\",B93,1)-1)),$B$158:$F$174,2,0)","v":"Viradouro"},{"$f":"'05. (a) CAPEX INPUT'!G136","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E136","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F136","v":"Instalações"},{"$f":"VLOOKUP(B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G93,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H93=1,I$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,I$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(I$12=16,I$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU93)*$A93","v":8.8048267987652533E-4},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H93=1,J$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,J$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(J$12=16,J$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU93)*$A93","v":8.8048267987652533E-4},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H93=1,K$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,K$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(K$12=16,K$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H93=1,L$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,L$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(L$12=16,L$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H93=1,M$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,M$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(M$12=16,M$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H93=1,N$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,N$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(N$12=16,N$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H93=1,O$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,O$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(O$12=16,O$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H93=1,P$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,P$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(P$12=16,P$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H93=1,Q$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,Q$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H93=1,R$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,R$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(R$12=16,R$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H93=1,S$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,S$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(S$12=16,S$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H93=1,T$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,T$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(T$12=16,T$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H93=1,U$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,U$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(U$12=16,U$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H93=1,V$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,V$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(V$12=16,V$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H93=1,W$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,W$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(W$12=16,W$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H93=1,X$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,X$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(X$12=16,X$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H93=1,Y$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,Y$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H93=1,Z$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,Z$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H93=1,AA$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AA$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H93=1,AB$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AB$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H93=1,AC$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AC$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H93=1,AD$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AD$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H93=1,AE$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AE$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H93=1,AF$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AF$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H93=1,AG$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AG$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H93=1,AH$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AH$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H93=1,AI$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AI$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H93=1,AJ$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AJ$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H93=1,AK$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AK$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H93=1,AL$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AL$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H93=1,AM$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AM$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H93=1,AN$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AN$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H93=1,AO$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AO$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H93=1,AP$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AP$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU93)*$A93","v":0},{"$f":"(IF($B93=\"15.1.1.2\",VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C93,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H93=1,AQ$12=21,$D93<>\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=1,AQ$12=26,$D93=\"Caminhão Elétrico\"),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H93=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B93,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU93)*$A93","v":0},null,1.7609653597530507E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E94=\"Encargo\",1,IF(E94=\"Bilheteria\",1,VLOOKUP($E94,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B140","v":"10.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B94,SEARCH(\".\",B94,1)-1)),$B$158:$F$174,2,0)","v":"Via pavimentada"},{"$f":"'05. (a) CAPEX INPUT'!G140","v":"Readequação da Pavimentação"},{"$f":"'05. (a) CAPEX INPUT'!E140","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F140","v":"Instalações"},{"$f":"VLOOKUP(B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":25},{"$f":"IFERROR(VLOOKUP(G94,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H94=1,I$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,I$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(I$12=16,I$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU94)*$A94","v":2.7437938176567811E-2},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H94=1,J$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,J$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(J$12=16,J$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU94)*$A94","v":6.8594845441419527E-2},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H94=1,K$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,K$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(K$12=16,K$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H94=1,L$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,L$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(L$12=16,L$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H94=1,M$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,M$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(M$12=16,M$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H94=1,N$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,N$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(N$12=16,N$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H94=1,O$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,O$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(O$12=16,O$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H94=1,P$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,P$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(P$12=16,P$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H94=1,Q$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,Q$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H94=1,R$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,R$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(R$12=16,R$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H94=1,S$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,S$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(S$12=16,S$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H94=1,T$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,T$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(T$12=16,T$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H94=1,U$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,U$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(U$12=16,U$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H94=1,V$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,V$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(V$12=16,V$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H94=1,W$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,W$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(W$12=16,W$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H94=1,X$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,X$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(X$12=16,X$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H94=1,Y$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,Y$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H94=1,Z$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,Z$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H94=1,AA$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AA$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H94=1,AB$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AB$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H94=1,AC$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AC$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H94=1,AD$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AD$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H94=1,AE$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AE$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H94=1,AF$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AF$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H94=1,AG$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AG$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H94=1,AH$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AH$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H94=1,AI$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AI$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H94=1,AJ$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AJ$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H94=1,AK$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AK$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H94=1,AL$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AL$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H94=1,AM$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AM$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H94=1,AN$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AN$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H94=1,AO$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AO$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H94=1,AP$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AP$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU94)*$A94","v":0},{"$f":"(IF($B94=\"15.1.1.2\",VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C94,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H94=1,AQ$12=21,$D94<>\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=1,AQ$12=26,$D94=\"Caminhão Elétrico\"),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H94=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B94,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU94)*$A94","v":0},null,9.6032783617987338E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E95=\"Encargo\",1,IF(E95=\"Bilheteria\",1,VLOOKUP($E95,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B141","v":"10.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B95,SEARCH(\".\",B95,1)-1)),$B$158:$F$174,2,0)","v":"Via pavimentada"},{"$f":"'05. (a) CAPEX INPUT'!G141","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E141","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F141","v":"Instalações"},{"$f":"VLOOKUP(B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G95,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H95=1,I$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,I$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(I$12=16,I$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU95)*$A95","v":2.3550849385055049E-2},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H95=1,J$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,J$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(J$12=16,J$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU95)*$A95","v":5.8877123462637626E-2},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H95=1,K$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,K$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(K$12=16,K$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H95=1,L$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,L$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(L$12=16,L$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H95=1,M$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,M$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(M$12=16,M$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H95=1,N$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,N$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(N$12=16,N$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H95=1,O$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,O$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(O$12=16,O$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H95=1,P$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,P$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(P$12=16,P$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H95=1,Q$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,Q$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H95=1,R$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,R$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(R$12=16,R$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H95=1,S$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,S$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(S$12=16,S$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H95=1,T$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,T$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(T$12=16,T$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H95=1,U$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,U$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(U$12=16,U$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H95=1,V$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,V$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(V$12=16,V$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H95=1,W$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,W$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(W$12=16,W$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H95=1,X$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,X$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(X$12=16,X$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H95=1,Y$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,Y$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H95=1,Z$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,Z$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H95=1,AA$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AA$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H95=1,AB$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AB$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H95=1,AC$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AC$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H95=1,AD$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AD$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H95=1,AE$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AE$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H95=1,AF$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AF$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H95=1,AG$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AG$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H95=1,AH$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AH$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H95=1,AI$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AI$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H95=1,AJ$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AJ$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H95=1,AK$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AK$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H95=1,AL$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AL$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H95=1,AM$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AM$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H95=1,AN$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AN$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H95=1,AO$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AO$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H95=1,AP$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AP$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU95)*$A95","v":0},{"$f":"(IF($B95=\"15.1.1.2\",VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C95,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H95=1,AQ$12=21,$D95<>\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=1,AQ$12=26,$D95=\"Caminhão Elétrico\"),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H95=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B95,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU95)*$A95","v":0},null,8.2427972847692682E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E96=\"Encargo\",1,IF(E96=\"Bilheteria\",1,VLOOKUP($E96,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B145","v":"11.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B96,SEARCH(\".\",B96,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G145","v":"Reparo em Alvenaria"},{"$f":"'05. (a) CAPEX INPUT'!E145","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F145","v":"Edificações"},{"$f":"VLOOKUP(B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":15},{"$f":"IFERROR(VLOOKUP(G96,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H96=1,I$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,I$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(I$12=16,I$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU96)*$A96","v":4.9832335745697613E-2},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H96=1,J$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,J$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(J$12=16,J$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU96)*$A96","v":4.9832335745697613E-2},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H96=1,K$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,K$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(K$12=16,K$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H96=1,L$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,L$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(L$12=16,L$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H96=1,M$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,M$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(M$12=16,M$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H96=1,N$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,N$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(N$12=16,N$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H96=1,O$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,O$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(O$12=16,O$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H96=1,P$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,P$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(P$12=16,P$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H96=1,Q$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,Q$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H96=1,R$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,R$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(R$12=16,R$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H96=1,S$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,S$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(S$12=16,S$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H96=1,T$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,T$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(T$12=16,T$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H96=1,U$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,U$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(U$12=16,U$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H96=1,V$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,V$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(V$12=16,V$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H96=1,W$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,W$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(W$12=16,W$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H96=1,X$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,X$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(X$12=16,X$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H96=1,Y$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,Y$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H96=1,Z$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,Z$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H96=1,AA$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AA$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H96=1,AB$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AB$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H96=1,AC$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AC$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H96=1,AD$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AD$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H96=1,AE$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AE$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H96=1,AF$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AF$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H96=1,AG$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AG$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H96=1,AH$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AH$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H96=1,AI$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AI$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H96=1,AJ$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AJ$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H96=1,AK$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AK$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H96=1,AL$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AL$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H96=1,AM$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AM$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H96=1,AN$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AN$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H96=1,AO$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AO$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H96=1,AP$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AP$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU96)*$A96","v":0},{"$f":"(IF($B96=\"15.1.1.2\",VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C96,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H96=1,AQ$12=21,$D96<>\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=1,AQ$12=26,$D96=\"Caminhão Elétrico\"),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H96=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B96,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU96)*$A96","v":0},null,9.9664671491395226E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E97=\"Encargo\",1,IF(E97=\"Bilheteria\",1,VLOOKUP($E97,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B146","v":"11.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B97,SEARCH(\".\",B97,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G146","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E146","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F146","v":"Edificações"},{"$f":"VLOOKUP(B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G97,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H97=1,I$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,I$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(I$12=16,I$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU97)*$A97","v":1.9820149674705512E-2},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H97=1,J$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,J$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(J$12=16,J$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU97)*$A97","v":1.9820149674705512E-2},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H97=1,K$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,K$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(K$12=16,K$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H97=1,L$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,L$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(L$12=16,L$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H97=1,M$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,M$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(M$12=16,M$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H97=1,N$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,N$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(N$12=16,N$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H97=1,O$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,O$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(O$12=16,O$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H97=1,P$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,P$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(P$12=16,P$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H97=1,Q$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,Q$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H97=1,R$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,R$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(R$12=16,R$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H97=1,S$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,S$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(S$12=16,S$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H97=1,T$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,T$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(T$12=16,T$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H97=1,U$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,U$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(U$12=16,U$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H97=1,V$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,V$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(V$12=16,V$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H97=1,W$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,W$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(W$12=16,W$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H97=1,X$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,X$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(X$12=16,X$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H97=1,Y$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,Y$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H97=1,Z$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,Z$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H97=1,AA$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AA$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H97=1,AB$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AB$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H97=1,AC$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AC$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H97=1,AD$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AD$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H97=1,AE$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AE$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H97=1,AF$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AF$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H97=1,AG$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AG$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H97=1,AH$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AH$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H97=1,AI$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AI$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H97=1,AJ$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AJ$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H97=1,AK$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AK$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H97=1,AL$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AL$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H97=1,AM$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AM$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H97=1,AN$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AN$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H97=1,AO$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AO$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H97=1,AP$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AP$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU97)*$A97","v":0},{"$f":"(IF($B97=\"15.1.1.2\",VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C97,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H97=1,AQ$12=21,$D97<>\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=1,AQ$12=26,$D97=\"Caminhão Elétrico\"),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H97=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B97,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU97)*$A97","v":0},null,3.9640299349411025E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E98=\"Encargo\",1,IF(E98=\"Bilheteria\",1,VLOOKUP($E98,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B147","v":"11.1.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B98,SEARCH(\".\",B98,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G147","v":"Readequação do Revestimento Cerâmico"},{"$f":"'05. (a) CAPEX INPUT'!E147","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F147","v":"Edificações"},{"$f":"VLOOKUP(B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":37},{"$f":"IFERROR(VLOOKUP(G98,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H98=1,I$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,I$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(I$12=16,I$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU98)*$A98","v":3.3423180186317972E-2},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H98=1,J$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,J$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(J$12=16,J$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU98)*$A98","v":3.3423180186317972E-2},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H98=1,K$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,K$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(K$12=16,K$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H98=1,L$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,L$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(L$12=16,L$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H98=1,M$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,M$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(M$12=16,M$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H98=1,N$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,N$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(N$12=16,N$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H98=1,O$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,O$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(O$12=16,O$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H98=1,P$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,P$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(P$12=16,P$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H98=1,Q$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,Q$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H98=1,R$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,R$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(R$12=16,R$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H98=1,S$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,S$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(S$12=16,S$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H98=1,T$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,T$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(T$12=16,T$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H98=1,U$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,U$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(U$12=16,U$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H98=1,V$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,V$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(V$12=16,V$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H98=1,W$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,W$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(W$12=16,W$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H98=1,X$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,X$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(X$12=16,X$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H98=1,Y$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,Y$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H98=1,Z$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,Z$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H98=1,AA$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AA$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H98=1,AB$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AB$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H98=1,AC$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AC$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H98=1,AD$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AD$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H98=1,AE$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AE$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H98=1,AF$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AF$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H98=1,AG$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AG$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H98=1,AH$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AH$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H98=1,AI$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AI$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H98=1,AJ$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AJ$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H98=1,AK$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AK$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H98=1,AL$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AL$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H98=1,AM$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AM$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H98=1,AN$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AN$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H98=1,AO$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AO$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H98=1,AP$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AP$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU98)*$A98","v":0},{"$f":"(IF($B98=\"15.1.1.2\",VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C98,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H98=1,AQ$12=21,$D98<>\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=1,AQ$12=26,$D98=\"Caminhão Elétrico\"),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H98=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B98,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU98)*$A98","v":0},null,6.6846360372635943E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E99=\"Encargo\",1,IF(E99=\"Bilheteria\",1,VLOOKUP($E99,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B148","v":"11.1.1.4"},{"$f":"VLOOKUP(VALUE(LEFT(B99,SEARCH(\".\",B99,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G148","v":"Readequação Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E148","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F148","v":"Instalações"},{"$f":"VLOOKUP(B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":18},{"$f":"IFERROR(VLOOKUP(G99,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H99=1,I$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,I$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(I$12=16,I$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU99)*$A99","v":1.6051643887615086E-2},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H99=1,J$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,J$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(J$12=16,J$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU99)*$A99","v":1.6051643887615086E-2},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H99=1,K$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,K$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(K$12=16,K$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H99=1,L$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,L$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(L$12=16,L$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H99=1,M$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,M$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(M$12=16,M$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H99=1,N$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,N$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(N$12=16,N$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H99=1,O$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,O$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(O$12=16,O$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H99=1,P$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,P$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(P$12=16,P$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H99=1,Q$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,Q$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H99=1,R$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,R$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(R$12=16,R$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H99=1,S$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,S$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(S$12=16,S$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H99=1,T$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,T$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(T$12=16,T$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H99=1,U$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,U$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(U$12=16,U$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H99=1,V$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,V$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(V$12=16,V$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H99=1,W$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,W$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(W$12=16,W$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H99=1,X$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,X$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(X$12=16,X$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H99=1,Y$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,Y$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H99=1,Z$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,Z$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H99=1,AA$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AA$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H99=1,AB$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AB$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H99=1,AC$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AC$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H99=1,AD$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AD$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H99=1,AE$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AE$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H99=1,AF$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AF$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H99=1,AG$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AG$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H99=1,AH$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AH$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H99=1,AI$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AI$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H99=1,AJ$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AJ$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H99=1,AK$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AK$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H99=1,AL$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AL$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H99=1,AM$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AM$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H99=1,AN$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AN$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H99=1,AO$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AO$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H99=1,AP$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AP$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU99)*$A99","v":0},{"$f":"(IF($B99=\"15.1.1.2\",VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C99,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H99=1,AQ$12=21,$D99<>\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=1,AQ$12=26,$D99=\"Caminhão Elétrico\"),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H99=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B99,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU99)*$A99","v":0},null,3.2103287775230173E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E100=\"Encargo\",1,IF(E100=\"Bilheteria\",1,VLOOKUP($E100,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B149","v":"11.1.1.5"},{"$f":"VLOOKUP(VALUE(LEFT(B100,SEARCH(\".\",B100,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G149","v":"Deck de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E149","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F149","v":"Edificações"},{"$f":"VLOOKUP(B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":39},{"$f":"IFERROR(VLOOKUP(G100,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H100=1,I$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,I$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(I$12=16,I$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU100)*$A100","v":0.26934889433522152},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H100=1,J$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,J$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(J$12=16,J$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU100)*$A100","v":0.26934889433522152},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H100=1,K$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,K$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(K$12=16,K$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H100=1,L$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,L$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(L$12=16,L$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H100=1,M$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,M$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(M$12=16,M$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H100=1,N$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,N$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(N$12=16,N$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H100=1,O$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,O$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(O$12=16,O$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H100=1,P$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,P$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(P$12=16,P$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H100=1,Q$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,Q$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H100=1,R$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,R$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(R$12=16,R$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H100=1,S$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,S$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(S$12=16,S$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H100=1,T$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,T$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(T$12=16,T$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H100=1,U$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,U$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(U$12=16,U$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H100=1,V$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,V$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(V$12=16,V$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H100=1,W$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,W$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(W$12=16,W$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H100=1,X$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,X$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(X$12=16,X$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H100=1,Y$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,Y$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H100=1,Z$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,Z$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H100=1,AA$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AA$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H100=1,AB$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AB$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H100=1,AC$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AC$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H100=1,AD$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AD$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H100=1,AE$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AE$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H100=1,AF$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AF$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H100=1,AG$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AG$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H100=1,AH$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AH$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H100=1,AI$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AI$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H100=1,AJ$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AJ$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H100=1,AK$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AK$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H100=1,AL$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AL$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H100=1,AM$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AM$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H100=1,AN$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AN$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H100=1,AO$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AO$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H100=1,AP$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AP$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU100)*$A100","v":0},{"$f":"(IF($B100=\"15.1.1.2\",VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C100,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H100=1,AQ$12=21,$D100<>\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=1,AQ$12=26,$D100=\"Caminhão Elétrico\"),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H100=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B100,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU100)*$A100","v":0},null,0.53869778867044305,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E101=\"Encargo\",1,IF(E101=\"Bilheteria\",1,VLOOKUP($E101,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B150","v":"11.1.1.6"},{"$f":"VLOOKUP(VALUE(LEFT(B101,SEARCH(\".\",B101,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G150","v":"Readequação de Gradis Metálicos para Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E150","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F150","v":"Edificações"},{"$f":"VLOOKUP(B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":30},{"$f":"IFERROR(VLOOKUP(G101,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H101=1,I$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,I$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(I$12=16,I$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU101)*$A101","v":1.1157065963406912E-2},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H101=1,J$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,J$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(J$12=16,J$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU101)*$A101","v":1.1157065963406912E-2},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H101=1,K$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,K$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(K$12=16,K$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H101=1,L$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,L$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(L$12=16,L$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H101=1,M$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,M$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(M$12=16,M$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H101=1,N$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,N$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(N$12=16,N$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H101=1,O$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,O$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(O$12=16,O$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H101=1,P$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,P$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(P$12=16,P$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H101=1,Q$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,Q$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H101=1,R$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,R$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(R$12=16,R$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H101=1,S$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,S$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(S$12=16,S$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H101=1,T$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,T$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(T$12=16,T$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H101=1,U$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,U$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(U$12=16,U$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H101=1,V$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,V$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(V$12=16,V$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H101=1,W$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,W$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(W$12=16,W$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H101=1,X$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,X$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(X$12=16,X$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H101=1,Y$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,Y$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H101=1,Z$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,Z$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H101=1,AA$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AA$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H101=1,AB$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AB$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H101=1,AC$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AC$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H101=1,AD$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AD$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H101=1,AE$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AE$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H101=1,AF$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AF$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H101=1,AG$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AG$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H101=1,AH$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AH$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H101=1,AI$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AI$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H101=1,AJ$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AJ$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H101=1,AK$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AK$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H101=1,AL$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AL$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H101=1,AM$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AM$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H101=1,AN$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AN$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H101=1,AO$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AO$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H101=1,AP$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AP$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU101)*$A101","v":0},{"$f":"(IF($B101=\"15.1.1.2\",VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C101,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H101=1,AQ$12=21,$D101<>\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=1,AQ$12=26,$D101=\"Caminhão Elétrico\"),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H101=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B101,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU101)*$A101","v":0},null,2.2314131926813825E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E102=\"Encargo\",1,IF(E102=\"Bilheteria\",1,VLOOKUP($E102,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B151","v":"11.1.1.7"},{"$f":"VLOOKUP(VALUE(LEFT(B102,SEARCH(\".\",B102,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G151","v":"Mobiliário Copa"},{"$f":"'05. (a) CAPEX INPUT'!E151","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F151","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":62},{"$f":"IFERROR(VLOOKUP(G102,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H102=1,I$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,I$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(I$12=16,I$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU102)*$A102","v":8.5644918766656641E-3},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H102=1,J$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,J$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(J$12=16,J$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU102)*$A102","v":8.5644918766656641E-3},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H102=1,K$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,K$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(K$12=16,K$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H102=1,L$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,L$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(L$12=16,L$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H102=1,M$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,M$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(M$12=16,M$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H102=1,N$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,N$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(N$12=16,N$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H102=1,O$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,O$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(O$12=16,O$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H102=1,P$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,P$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(P$12=16,P$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H102=1,Q$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,Q$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H102=1,R$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,R$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(R$12=16,R$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H102=1,S$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,S$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(S$12=16,S$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H102=1,T$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,T$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(T$12=16,T$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H102=1,U$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,U$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(U$12=16,U$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H102=1,V$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,V$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(V$12=16,V$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H102=1,W$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,W$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(W$12=16,W$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H102=1,X$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,X$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(X$12=16,X$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H102=1,Y$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,Y$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H102=1,Z$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,Z$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H102=1,AA$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AA$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H102=1,AB$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AB$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H102=1,AC$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AC$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H102=1,AD$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AD$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H102=1,AE$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AE$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H102=1,AF$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AF$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H102=1,AG$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AG$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H102=1,AH$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AH$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H102=1,AI$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AI$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H102=1,AJ$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AJ$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H102=1,AK$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AK$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H102=1,AL$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AL$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H102=1,AM$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AM$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H102=1,AN$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AN$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H102=1,AO$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AO$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H102=1,AP$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AP$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU102)*$A102","v":0},{"$f":"(IF($B102=\"15.1.1.2\",VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C102,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H102=1,AQ$12=21,$D102<>\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=1,AQ$12=26,$D102=\"Caminhão Elétrico\"),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H102=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B102,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU102)*$A102","v":0},null,1.7128983753331328E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E103=\"Encargo\",1,IF(E103=\"Bilheteria\",1,VLOOKUP($E103,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B152","v":"11.1.1.8"},{"$f":"VLOOKUP(VALUE(LEFT(B103,SEARCH(\".\",B103,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G152","v":"Mobiliário Interno"},{"$f":"'05. (a) CAPEX INPUT'!E152","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F152","v":"Instalações"},{"$f":"VLOOKUP(B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":8},{"$f":"IFERROR(VLOOKUP(G103,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H103=1,I$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,I$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(I$12=16,I$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU103)*$A103","v":2.1539836441276726E-3},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H103=1,J$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,J$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(J$12=16,J$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU103)*$A103","v":2.1539836441276726E-3},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H103=1,K$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,K$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(K$12=16,K$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H103=1,L$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,L$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(L$12=16,L$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H103=1,M$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,M$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(M$12=16,M$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H103=1,N$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,N$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(N$12=16,N$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H103=1,O$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,O$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(O$12=16,O$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H103=1,P$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,P$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(P$12=16,P$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H103=1,Q$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,Q$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H103=1,R$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,R$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(R$12=16,R$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H103=1,S$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,S$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(S$12=16,S$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H103=1,T$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,T$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(T$12=16,T$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H103=1,U$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,U$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(U$12=16,U$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H103=1,V$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,V$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(V$12=16,V$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H103=1,W$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,W$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(W$12=16,W$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H103=1,X$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,X$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(X$12=16,X$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H103=1,Y$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,Y$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H103=1,Z$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,Z$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H103=1,AA$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AA$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H103=1,AB$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AB$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H103=1,AC$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AC$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H103=1,AD$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AD$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H103=1,AE$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AE$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H103=1,AF$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AF$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H103=1,AG$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AG$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H103=1,AH$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AH$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H103=1,AI$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AI$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H103=1,AJ$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AJ$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H103=1,AK$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AK$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H103=1,AL$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AL$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H103=1,AM$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AM$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H103=1,AN$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AN$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H103=1,AO$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AO$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H103=1,AP$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AP$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU103)*$A103","v":0},{"$f":"(IF($B103=\"15.1.1.2\",VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C103,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H103=1,AQ$12=21,$D103<>\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=1,AQ$12=26,$D103=\"Caminhão Elétrico\"),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H103=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B103,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU103)*$A103","v":0},null,4.3079672882553452E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E104=\"Encargo\",1,IF(E104=\"Bilheteria\",1,VLOOKUP($E104,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B153","v":"11.1.1.9"},{"$f":"VLOOKUP(VALUE(LEFT(B104,SEARCH(\".\",B104,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G153","v":"Equipamentos de TI"},{"$f":"'05. (a) CAPEX INPUT'!E153","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F153","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":61},{"$f":"IFERROR(VLOOKUP(G104,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H104=1,I$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,I$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(I$12=16,I$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU104)*$A104","v":1.3348798483675205E-3},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H104=1,J$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,J$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(J$12=16,J$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU104)*$A104","v":1.3348798483675205E-3},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H104=1,K$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,K$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(K$12=16,K$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H104=1,L$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,L$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(L$12=16,L$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H104=1,M$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,M$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(M$12=16,M$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H104=1,N$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,N$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(N$12=16,N$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H104=1,O$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,O$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(O$12=16,O$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H104=1,P$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,P$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(P$12=16,P$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H104=1,Q$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,Q$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H104=1,R$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,R$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(R$12=16,R$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H104=1,S$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,S$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(S$12=16,S$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H104=1,T$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,T$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(T$12=16,T$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H104=1,U$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,U$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(U$12=16,U$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H104=1,V$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,V$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(V$12=16,V$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H104=1,W$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,W$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(W$12=16,W$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H104=1,X$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,X$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(X$12=16,X$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H104=1,Y$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,Y$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H104=1,Z$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,Z$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H104=1,AA$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AA$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H104=1,AB$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AB$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H104=1,AC$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AC$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H104=1,AD$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AD$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H104=1,AE$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AE$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H104=1,AF$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AF$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H104=1,AG$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AG$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H104=1,AH$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AH$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H104=1,AI$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AI$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H104=1,AJ$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AJ$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H104=1,AK$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AK$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H104=1,AL$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AL$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H104=1,AM$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AM$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H104=1,AN$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AN$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H104=1,AO$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AO$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H104=1,AP$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AP$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU104)*$A104","v":0},{"$f":"(IF($B104=\"15.1.1.2\",VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C104,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H104=1,AQ$12=21,$D104<>\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=1,AQ$12=26,$D104=\"Caminhão Elétrico\"),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H104=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B104,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU104)*$A104","v":0},null,2.669759696735041E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E105=\"Encargo\",1,IF(E105=\"Bilheteria\",1,VLOOKUP($E105,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B155","v":"11.1.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B105,SEARCH(\".\",B105,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G155","v":"Demolição de Parede"},{"$f":"'05. (a) CAPEX INPUT'!E155","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F155","v":"Edificações"},{"$f":"VLOOKUP(B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":38},{"$f":"IFERROR(VLOOKUP(G105,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H105=1,I$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,I$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(I$12=16,I$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU105)*$A105","v":4.0411194479264435E-3},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H105=1,J$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,J$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(J$12=16,J$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU105)*$A105","v":4.0411194479264435E-3},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H105=1,K$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,K$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(K$12=16,K$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H105=1,L$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,L$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(L$12=16,L$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H105=1,M$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,M$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(M$12=16,M$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H105=1,N$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,N$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(N$12=16,N$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H105=1,O$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,O$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(O$12=16,O$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H105=1,P$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,P$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(P$12=16,P$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H105=1,Q$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,Q$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H105=1,R$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,R$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(R$12=16,R$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H105=1,S$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,S$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(S$12=16,S$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H105=1,T$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,T$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(T$12=16,T$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H105=1,U$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,U$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(U$12=16,U$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H105=1,V$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,V$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(V$12=16,V$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H105=1,W$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,W$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(W$12=16,W$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H105=1,X$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,X$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(X$12=16,X$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H105=1,Y$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,Y$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H105=1,Z$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,Z$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H105=1,AA$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AA$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H105=1,AB$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AB$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H105=1,AC$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AC$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H105=1,AD$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AD$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H105=1,AE$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AE$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H105=1,AF$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AF$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H105=1,AG$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AG$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H105=1,AH$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AH$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H105=1,AI$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AI$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H105=1,AJ$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AJ$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H105=1,AK$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AK$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H105=1,AL$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AL$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H105=1,AM$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AM$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H105=1,AN$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AN$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H105=1,AO$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AO$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H105=1,AP$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AP$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU105)*$A105","v":0},{"$f":"(IF($B105=\"15.1.1.2\",VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C105,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H105=1,AQ$12=21,$D105<>\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=1,AQ$12=26,$D105=\"Caminhão Elétrico\"),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H105=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B105,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU105)*$A105","v":0},null,8.0822388958528869E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E106=\"Encargo\",1,IF(E106=\"Bilheteria\",1,VLOOKUP($E106,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B157","v":"11.1.3.1"},{"$f":"VLOOKUP(VALUE(LEFT(B106,SEARCH(\".\",B106,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G157","v":"Reparo em Alvenaria"},{"$f":"'05. (a) CAPEX INPUT'!E157","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F157","v":"Edificações"},{"$f":"VLOOKUP(B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":15},{"$f":"IFERROR(VLOOKUP(G106,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H106=1,I$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,I$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(I$12=16,I$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU106)*$A106","v":1.7451013452744382E-2},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H106=1,J$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,J$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(J$12=16,J$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU106)*$A106","v":1.7451013452744382E-2},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H106=1,K$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,K$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(K$12=16,K$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H106=1,L$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,L$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(L$12=16,L$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H106=1,M$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,M$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(M$12=16,M$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H106=1,N$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,N$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(N$12=16,N$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H106=1,O$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,O$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(O$12=16,O$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H106=1,P$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,P$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(P$12=16,P$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H106=1,Q$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,Q$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H106=1,R$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,R$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(R$12=16,R$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H106=1,S$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,S$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(S$12=16,S$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H106=1,T$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,T$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(T$12=16,T$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H106=1,U$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,U$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(U$12=16,U$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H106=1,V$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,V$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(V$12=16,V$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H106=1,W$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,W$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(W$12=16,W$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H106=1,X$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,X$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(X$12=16,X$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H106=1,Y$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,Y$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H106=1,Z$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,Z$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H106=1,AA$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AA$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H106=1,AB$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AB$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H106=1,AC$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AC$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H106=1,AD$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AD$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H106=1,AE$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AE$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H106=1,AF$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AF$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H106=1,AG$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AG$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H106=1,AH$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AH$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H106=1,AI$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AI$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H106=1,AJ$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AJ$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H106=1,AK$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AK$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H106=1,AL$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AL$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H106=1,AM$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AM$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H106=1,AN$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AN$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H106=1,AO$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AO$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H106=1,AP$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AP$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU106)*$A106","v":0},{"$f":"(IF($B106=\"15.1.1.2\",VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C106,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H106=1,AQ$12=21,$D106<>\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=1,AQ$12=26,$D106=\"Caminhão Elétrico\"),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H106=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B106,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU106)*$A106","v":0},null,3.4902026905488763E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E107=\"Encargo\",1,IF(E107=\"Bilheteria\",1,VLOOKUP($E107,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B158","v":"11.1.3.2"},{"$f":"VLOOKUP(VALUE(LEFT(B107,SEARCH(\".\",B107,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G158","v":"Readequação Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E158","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F158","v":"Instalações"},{"$f":"VLOOKUP(B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":18},{"$f":"IFERROR(VLOOKUP(G107,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H107=1,I$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,I$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(I$12=16,I$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU107)*$A107","v":1.8737333511520435E-2},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H107=1,J$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,J$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(J$12=16,J$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU107)*$A107","v":1.8737333511520435E-2},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H107=1,K$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,K$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(K$12=16,K$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H107=1,L$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,L$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(L$12=16,L$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H107=1,M$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,M$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(M$12=16,M$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H107=1,N$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,N$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(N$12=16,N$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H107=1,O$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,O$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(O$12=16,O$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H107=1,P$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,P$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(P$12=16,P$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H107=1,Q$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,Q$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H107=1,R$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,R$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(R$12=16,R$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H107=1,S$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,S$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(S$12=16,S$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H107=1,T$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,T$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(T$12=16,T$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H107=1,U$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,U$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(U$12=16,U$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H107=1,V$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,V$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(V$12=16,V$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H107=1,W$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,W$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(W$12=16,W$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H107=1,X$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,X$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(X$12=16,X$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H107=1,Y$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,Y$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H107=1,Z$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,Z$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H107=1,AA$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AA$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H107=1,AB$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AB$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H107=1,AC$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AC$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H107=1,AD$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AD$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H107=1,AE$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AE$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H107=1,AF$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AF$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H107=1,AG$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AG$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H107=1,AH$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AH$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H107=1,AI$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AI$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H107=1,AJ$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AJ$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H107=1,AK$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AK$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H107=1,AL$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AL$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H107=1,AM$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AM$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H107=1,AN$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AN$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H107=1,AO$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AO$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H107=1,AP$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AP$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU107)*$A107","v":0},{"$f":"(IF($B107=\"15.1.1.2\",VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C107,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H107=1,AQ$12=21,$D107<>\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=1,AQ$12=26,$D107=\"Caminhão Elétrico\"),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H107=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B107,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU107)*$A107","v":0},null,3.7474667023040871E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E108=\"Encargo\",1,IF(E108=\"Bilheteria\",1,VLOOKUP($E108,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B160","v":"11.1.4.1"},{"$f":"VLOOKUP(VALUE(LEFT(B108,SEARCH(\".\",B108,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G160","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E160","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F160","v":"Edificações"},{"$f":"VLOOKUP(B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G108,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H108=1,I$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,I$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(I$12=16,I$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU108)*$A108","v":1.2647881688181687E-2},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H108=1,J$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,J$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(J$12=16,J$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU108)*$A108","v":1.2647881688181687E-2},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H108=1,K$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,K$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(K$12=16,K$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H108=1,L$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,L$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(L$12=16,L$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H108=1,M$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,M$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(M$12=16,M$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H108=1,N$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,N$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(N$12=16,N$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H108=1,O$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,O$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(O$12=16,O$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H108=1,P$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,P$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(P$12=16,P$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H108=1,Q$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,Q$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H108=1,R$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,R$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(R$12=16,R$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H108=1,S$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,S$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(S$12=16,S$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H108=1,T$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,T$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(T$12=16,T$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H108=1,U$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,U$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(U$12=16,U$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H108=1,V$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,V$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(V$12=16,V$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H108=1,W$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,W$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(W$12=16,W$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H108=1,X$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,X$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(X$12=16,X$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H108=1,Y$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,Y$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H108=1,Z$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,Z$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H108=1,AA$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AA$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H108=1,AB$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AB$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H108=1,AC$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AC$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H108=1,AD$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AD$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H108=1,AE$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AE$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H108=1,AF$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AF$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H108=1,AG$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AG$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H108=1,AH$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AH$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H108=1,AI$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AI$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H108=1,AJ$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AJ$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H108=1,AK$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AK$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H108=1,AL$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AL$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H108=1,AM$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AM$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H108=1,AN$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AN$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H108=1,AO$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AO$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H108=1,AP$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AP$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU108)*$A108","v":0},{"$f":"(IF($B108=\"15.1.1.2\",VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C108,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H108=1,AQ$12=21,$D108<>\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=1,AQ$12=26,$D108=\"Caminhão Elétrico\"),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H108=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B108,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU108)*$A108","v":0},null,2.5295763376363373E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E109=\"Encargo\",1,IF(E109=\"Bilheteria\",1,VLOOKUP($E109,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B161","v":"11.1.4.2"},{"$f":"VLOOKUP(VALUE(LEFT(B109,SEARCH(\".\",B109,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G161","v":"Readequação de Piso Intertravado"},{"$f":"'05. (a) CAPEX INPUT'!E161","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F161","v":"Edificações"},{"$f":"VLOOKUP(B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":20},{"$f":"IFERROR(VLOOKUP(G109,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H109=1,I$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,I$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(I$12=16,I$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU109)*$A109","v":2.6609791405909744E-2},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H109=1,J$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,J$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(J$12=16,J$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU109)*$A109","v":2.6609791405909744E-2},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H109=1,K$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,K$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(K$12=16,K$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H109=1,L$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,L$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(L$12=16,L$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H109=1,M$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,M$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(M$12=16,M$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H109=1,N$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,N$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(N$12=16,N$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H109=1,O$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,O$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(O$12=16,O$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H109=1,P$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,P$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(P$12=16,P$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H109=1,Q$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,Q$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H109=1,R$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,R$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(R$12=16,R$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H109=1,S$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,S$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(S$12=16,S$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H109=1,T$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,T$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(T$12=16,T$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H109=1,U$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,U$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(U$12=16,U$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H109=1,V$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,V$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(V$12=16,V$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H109=1,W$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,W$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(W$12=16,W$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H109=1,X$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,X$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(X$12=16,X$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H109=1,Y$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,Y$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H109=1,Z$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,Z$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H109=1,AA$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AA$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H109=1,AB$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AB$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H109=1,AC$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AC$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H109=1,AD$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AD$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H109=1,AE$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AE$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H109=1,AF$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AF$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H109=1,AG$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AG$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H109=1,AH$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AH$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H109=1,AI$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AI$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H109=1,AJ$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AJ$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H109=1,AK$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AK$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H109=1,AL$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AL$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H109=1,AM$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AM$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H109=1,AN$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AN$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H109=1,AO$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AO$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H109=1,AP$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AP$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU109)*$A109","v":0},{"$f":"(IF($B109=\"15.1.1.2\",VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C109,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H109=1,AQ$12=21,$D109<>\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=1,AQ$12=26,$D109=\"Caminhão Elétrico\"),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H109=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B109,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU109)*$A109","v":0},null,5.3219582811819488E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E110=\"Encargo\",1,IF(E110=\"Bilheteria\",1,VLOOKUP($E110,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B163","v":"11.1.5.1"},{"$f":"VLOOKUP(VALUE(LEFT(B110,SEARCH(\".\",B110,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G163","v":"Readequação de Gradis Metálicos para Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E163","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F163","v":"Edificações"},{"$f":"VLOOKUP(B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":30},{"$f":"IFERROR(VLOOKUP(G110,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H110=1,I$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,I$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(I$12=16,I$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU110)*$A110","v":1.5910941851073331E-2},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H110=1,J$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,J$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(J$12=16,J$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU110)*$A110","v":1.5910941851073331E-2},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H110=1,K$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,K$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(K$12=16,K$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H110=1,L$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,L$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(L$12=16,L$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H110=1,M$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,M$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(M$12=16,M$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H110=1,N$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,N$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(N$12=16,N$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H110=1,O$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,O$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(O$12=16,O$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H110=1,P$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,P$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(P$12=16,P$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H110=1,Q$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,Q$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H110=1,R$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,R$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(R$12=16,R$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H110=1,S$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,S$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(S$12=16,S$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H110=1,T$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,T$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(T$12=16,T$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H110=1,U$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,U$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(U$12=16,U$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H110=1,V$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,V$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(V$12=16,V$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H110=1,W$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,W$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(W$12=16,W$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H110=1,X$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,X$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(X$12=16,X$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H110=1,Y$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,Y$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H110=1,Z$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,Z$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H110=1,AA$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AA$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H110=1,AB$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AB$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H110=1,AC$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AC$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H110=1,AD$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AD$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H110=1,AE$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AE$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H110=1,AF$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AF$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H110=1,AG$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AG$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H110=1,AH$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AH$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H110=1,AI$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AI$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H110=1,AJ$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AJ$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H110=1,AK$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AK$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H110=1,AL$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AL$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H110=1,AM$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AM$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H110=1,AN$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AN$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H110=1,AO$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AO$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H110=1,AP$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AP$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU110)*$A110","v":0},{"$f":"(IF($B110=\"15.1.1.2\",VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C110,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H110=1,AQ$12=21,$D110<>\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=1,AQ$12=26,$D110=\"Caminhão Elétrico\"),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H110=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B110,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU110)*$A110","v":0},null,3.1821883702146662E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E111=\"Encargo\",1,IF(E111=\"Bilheteria\",1,VLOOKUP($E111,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B164","v":"11.1.5.2"},{"$f":"VLOOKUP(VALUE(LEFT(B111,SEARCH(\".\",B111,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G164","v":"Deck de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E164","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F164","v":"Edificações"},{"$f":"VLOOKUP(B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":39},{"$f":"IFERROR(VLOOKUP(G111,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H111=1,I$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,I$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(I$12=16,I$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU111)*$A111","v":0.38411494582206407},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H111=1,J$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,J$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(J$12=16,J$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU111)*$A111","v":0.38411494582206407},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H111=1,K$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,K$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(K$12=16,K$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H111=1,L$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,L$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(L$12=16,L$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H111=1,M$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,M$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(M$12=16,M$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H111=1,N$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,N$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(N$12=16,N$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H111=1,O$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,O$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(O$12=16,O$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H111=1,P$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,P$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(P$12=16,P$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H111=1,Q$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,Q$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H111=1,R$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,R$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(R$12=16,R$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H111=1,S$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,S$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(S$12=16,S$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H111=1,T$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,T$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(T$12=16,T$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H111=1,U$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,U$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(U$12=16,U$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H111=1,V$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,V$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(V$12=16,V$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H111=1,W$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,W$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(W$12=16,W$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H111=1,X$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,X$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(X$12=16,X$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H111=1,Y$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,Y$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H111=1,Z$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,Z$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H111=1,AA$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AA$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H111=1,AB$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AB$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H111=1,AC$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AC$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H111=1,AD$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AD$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H111=1,AE$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AE$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H111=1,AF$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AF$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H111=1,AG$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AG$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H111=1,AH$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AH$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H111=1,AI$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AI$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H111=1,AJ$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AJ$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H111=1,AK$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AK$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H111=1,AL$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AL$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H111=1,AM$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AM$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H111=1,AN$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AN$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H111=1,AO$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AO$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H111=1,AP$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AP$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU111)*$A111","v":0},{"$f":"(IF($B111=\"15.1.1.2\",VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C111,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H111=1,AQ$12=21,$D111<>\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=1,AQ$12=26,$D111=\"Caminhão Elétrico\"),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H111=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B111,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU111)*$A111","v":0},null,0.76822989164412814,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E112=\"Encargo\",1,IF(E112=\"Bilheteria\",1,VLOOKUP($E112,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B167","v":"11.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B112,SEARCH(\".\",B112,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G167","v":"Edificação em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E167","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F167","v":"Edificações"},{"$f":"VLOOKUP(B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":44},{"$f":"IFERROR(VLOOKUP(G112,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H112=1,I$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,I$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(I$12=16,I$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU112)*$A112","v":7.6092007557416047E-2},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H112=1,J$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,J$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(J$12=16,J$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU112)*$A112","v":7.6092007557416047E-2},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H112=1,K$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,K$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(K$12=16,K$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H112=1,L$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,L$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(L$12=16,L$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H112=1,M$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,M$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(M$12=16,M$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H112=1,N$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,N$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(N$12=16,N$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H112=1,O$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,O$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(O$12=16,O$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H112=1,P$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,P$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(P$12=16,P$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H112=1,Q$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,Q$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H112=1,R$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,R$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(R$12=16,R$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H112=1,S$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,S$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(S$12=16,S$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H112=1,T$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,T$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(T$12=16,T$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H112=1,U$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,U$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(U$12=16,U$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H112=1,V$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,V$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(V$12=16,V$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H112=1,W$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,W$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(W$12=16,W$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H112=1,X$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,X$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(X$12=16,X$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H112=1,Y$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,Y$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H112=1,Z$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,Z$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H112=1,AA$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AA$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H112=1,AB$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AB$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H112=1,AC$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AC$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H112=1,AD$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AD$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H112=1,AE$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AE$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H112=1,AF$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AF$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H112=1,AG$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AG$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H112=1,AH$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AH$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H112=1,AI$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AI$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H112=1,AJ$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AJ$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H112=1,AK$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AK$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H112=1,AL$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AL$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H112=1,AM$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AM$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H112=1,AN$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AN$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H112=1,AO$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AO$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H112=1,AP$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AP$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU112)*$A112","v":0},{"$f":"(IF($B112=\"15.1.1.2\",VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C112,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H112=1,AQ$12=21,$D112<>\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=1,AQ$12=26,$D112=\"Caminhão Elétrico\"),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H112=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B112,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU112)*$A112","v":0},null,0.15218401511483209,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E113=\"Encargo\",1,IF(E113=\"Bilheteria\",1,VLOOKUP($E113,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B168","v":"11.2.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B113,SEARCH(\".\",B113,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G168","v":"Elétrica"},{"$f":"'05. (a) CAPEX INPUT'!E168","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F168","v":"Instalações"},{"$f":"VLOOKUP(B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":46},{"$f":"IFERROR(VLOOKUP(G113,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H113=1,I$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,I$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(I$12=16,I$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU113)*$A113","v":6.3763691542789653E-3},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H113=1,J$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,J$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(J$12=16,J$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU113)*$A113","v":6.3763691542789653E-3},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H113=1,K$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,K$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(K$12=16,K$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H113=1,L$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,L$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(L$12=16,L$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H113=1,M$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,M$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(M$12=16,M$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H113=1,N$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,N$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(N$12=16,N$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H113=1,O$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,O$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(O$12=16,O$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H113=1,P$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,P$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(P$12=16,P$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H113=1,Q$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,Q$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H113=1,R$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,R$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(R$12=16,R$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H113=1,S$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,S$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(S$12=16,S$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H113=1,T$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,T$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(T$12=16,T$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H113=1,U$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,U$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(U$12=16,U$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H113=1,V$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,V$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(V$12=16,V$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H113=1,W$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,W$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(W$12=16,W$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H113=1,X$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,X$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(X$12=16,X$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H113=1,Y$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,Y$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H113=1,Z$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,Z$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H113=1,AA$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AA$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H113=1,AB$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AB$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H113=1,AC$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AC$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H113=1,AD$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AD$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H113=1,AE$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AE$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H113=1,AF$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AF$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H113=1,AG$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AG$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H113=1,AH$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AH$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H113=1,AI$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AI$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H113=1,AJ$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AJ$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H113=1,AK$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AK$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H113=1,AL$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AL$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H113=1,AM$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AM$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H113=1,AN$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AN$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H113=1,AO$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AO$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H113=1,AP$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AP$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU113)*$A113","v":0},{"$f":"(IF($B113=\"15.1.1.2\",VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C113,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H113=1,AQ$12=21,$D113<>\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=1,AQ$12=26,$D113=\"Caminhão Elétrico\"),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H113=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B113,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU113)*$A113","v":0},null,1.2752738308557931E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E114=\"Encargo\",1,IF(E114=\"Bilheteria\",1,VLOOKUP($E114,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B169","v":"11.2.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B114,SEARCH(\".\",B114,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G169","v":"Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E169","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F169","v":"Instalações"},{"$f":"VLOOKUP(B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":45},{"$f":"IFERROR(VLOOKUP(G114,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H114=1,I$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,I$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(I$12=16,I$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU114)*$A114","v":1.1689769873656974E-3},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H114=1,J$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,J$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(J$12=16,J$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU114)*$A114","v":1.1689769873656974E-3},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H114=1,K$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,K$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(K$12=16,K$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H114=1,L$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,L$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(L$12=16,L$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H114=1,M$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,M$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(M$12=16,M$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H114=1,N$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,N$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(N$12=16,N$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H114=1,O$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,O$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(O$12=16,O$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H114=1,P$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,P$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(P$12=16,P$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H114=1,Q$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,Q$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H114=1,R$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,R$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(R$12=16,R$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H114=1,S$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,S$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(S$12=16,S$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H114=1,T$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,T$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(T$12=16,T$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H114=1,U$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,U$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(U$12=16,U$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H114=1,V$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,V$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(V$12=16,V$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H114=1,W$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,W$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(W$12=16,W$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H114=1,X$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,X$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(X$12=16,X$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H114=1,Y$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,Y$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H114=1,Z$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,Z$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H114=1,AA$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AA$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H114=1,AB$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AB$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H114=1,AC$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AC$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H114=1,AD$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AD$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H114=1,AE$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AE$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H114=1,AF$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AF$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H114=1,AG$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AG$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H114=1,AH$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AH$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H114=1,AI$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AI$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H114=1,AJ$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AJ$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H114=1,AK$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AK$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H114=1,AL$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AL$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H114=1,AM$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AM$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H114=1,AN$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AN$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H114=1,AO$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AO$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H114=1,AP$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AP$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU114)*$A114","v":0},{"$f":"(IF($B114=\"15.1.1.2\",VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C114,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H114=1,AQ$12=21,$D114<>\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=1,AQ$12=26,$D114=\"Caminhão Elétrico\"),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H114=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B114,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU114)*$A114","v":0},null,2.3379539747313948E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E115=\"Encargo\",1,IF(E115=\"Bilheteria\",1,VLOOKUP($E115,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B170","v":"11.2.1.4"},{"$f":"VLOOKUP(VALUE(LEFT(B115,SEARCH(\".\",B115,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G170","v":"Mobiliário Restaurante"},{"$f":"'05. (a) CAPEX INPUT'!E170","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F170","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":9},{"$f":"IFERROR(VLOOKUP(G115,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H115=1,I$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,I$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(I$12=16,I$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU115)*$A115","v":2.5705795759285711E-2},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H115=1,J$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,J$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(J$12=16,J$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU115)*$A115","v":2.5705795759285711E-2},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H115=1,K$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,K$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(K$12=16,K$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H115=1,L$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,L$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(L$12=16,L$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H115=1,M$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,M$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(M$12=16,M$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H115=1,N$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,N$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(N$12=16,N$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H115=1,O$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,O$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(O$12=16,O$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H115=1,P$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,P$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(P$12=16,P$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H115=1,Q$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,Q$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H115=1,R$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,R$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(R$12=16,R$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H115=1,S$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,S$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(S$12=16,S$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H115=1,T$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,T$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(T$12=16,T$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H115=1,U$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,U$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(U$12=16,U$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H115=1,V$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,V$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(V$12=16,V$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H115=1,W$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,W$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(W$12=16,W$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H115=1,X$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,X$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(X$12=16,X$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H115=1,Y$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,Y$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H115=1,Z$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,Z$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H115=1,AA$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AA$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H115=1,AB$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AB$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H115=1,AC$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AC$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H115=1,AD$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AD$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H115=1,AE$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AE$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H115=1,AF$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AF$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H115=1,AG$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AG$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H115=1,AH$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AH$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H115=1,AI$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AI$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H115=1,AJ$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AJ$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H115=1,AK$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AK$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H115=1,AL$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AL$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H115=1,AM$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AM$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H115=1,AN$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AN$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H115=1,AO$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AO$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H115=1,AP$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AP$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU115)*$A115","v":0},{"$f":"(IF($B115=\"15.1.1.2\",VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C115,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H115=1,AQ$12=21,$D115<>\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=1,AQ$12=26,$D115=\"Caminhão Elétrico\"),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H115=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B115,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU115)*$A115","v":0},null,5.1411591518571421E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E116=\"Encargo\",1,IF(E116=\"Bilheteria\",1,VLOOKUP($E116,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B171","v":"11.2.1.5"},{"$f":"VLOOKUP(VALUE(LEFT(B116,SEARCH(\".\",B116,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G171","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E171","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F171","v":"Instalações"},{"$f":"VLOOKUP(B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G116,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H116=1,I$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,I$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(I$12=16,I$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU116)*$A116","v":3.4499442040721454E-3},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H116=1,J$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,J$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(J$12=16,J$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU116)*$A116","v":3.4499442040721454E-3},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H116=1,K$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,K$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(K$12=16,K$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H116=1,L$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,L$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(L$12=16,L$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H116=1,M$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,M$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(M$12=16,M$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H116=1,N$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,N$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(N$12=16,N$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H116=1,O$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,O$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(O$12=16,O$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H116=1,P$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,P$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(P$12=16,P$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H116=1,Q$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,Q$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H116=1,R$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,R$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(R$12=16,R$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H116=1,S$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,S$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(S$12=16,S$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H116=1,T$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,T$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(T$12=16,T$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H116=1,U$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,U$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(U$12=16,U$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H116=1,V$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,V$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(V$12=16,V$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H116=1,W$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,W$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(W$12=16,W$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H116=1,X$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,X$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(X$12=16,X$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H116=1,Y$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,Y$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H116=1,Z$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,Z$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H116=1,AA$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AA$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H116=1,AB$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AB$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H116=1,AC$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AC$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H116=1,AD$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AD$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H116=1,AE$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AE$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H116=1,AF$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AF$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H116=1,AG$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AG$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H116=1,AH$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AH$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H116=1,AI$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AI$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H116=1,AJ$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AJ$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H116=1,AK$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AK$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H116=1,AL$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AL$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H116=1,AM$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AM$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H116=1,AN$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AN$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H116=1,AO$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AO$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H116=1,AP$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AP$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU116)*$A116","v":0},{"$f":"(IF($B116=\"15.1.1.2\",VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C116,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H116=1,AQ$12=21,$D116<>\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=1,AQ$12=26,$D116=\"Caminhão Elétrico\"),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H116=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B116,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU116)*$A116","v":0},null,6.8998884081442908E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E117=\"Encargo\",1,IF(E117=\"Bilheteria\",1,VLOOKUP($E117,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B172","v":"11.2.1.6"},{"$f":"VLOOKUP(VALUE(LEFT(B117,SEARCH(\".\",B117,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G172","v":"Equipamentos de TI"},{"$f":"'05. (a) CAPEX INPUT'!E172","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F172","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":61},{"$f":"IFERROR(VLOOKUP(G117,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H117=1,I$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,I$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(I$12=16,I$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU117)*$A117","v":2.669759696735041E-3},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H117=1,J$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,J$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(J$12=16,J$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU117)*$A117","v":2.669759696735041E-3},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H117=1,K$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,K$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(K$12=16,K$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H117=1,L$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,L$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(L$12=16,L$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H117=1,M$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,M$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(M$12=16,M$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H117=1,N$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,N$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(N$12=16,N$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H117=1,O$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,O$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(O$12=16,O$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H117=1,P$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,P$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(P$12=16,P$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H117=1,Q$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,Q$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H117=1,R$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,R$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(R$12=16,R$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H117=1,S$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,S$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(S$12=16,S$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H117=1,T$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,T$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(T$12=16,T$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H117=1,U$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,U$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(U$12=16,U$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H117=1,V$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,V$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(V$12=16,V$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H117=1,W$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,W$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(W$12=16,W$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H117=1,X$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,X$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(X$12=16,X$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H117=1,Y$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,Y$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H117=1,Z$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,Z$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H117=1,AA$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AA$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H117=1,AB$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AB$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H117=1,AC$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AC$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H117=1,AD$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AD$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H117=1,AE$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AE$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H117=1,AF$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AF$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H117=1,AG$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AG$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H117=1,AH$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AH$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H117=1,AI$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AI$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H117=1,AJ$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AJ$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H117=1,AK$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AK$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H117=1,AL$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AL$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H117=1,AM$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AM$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H117=1,AN$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AN$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H117=1,AO$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AO$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H117=1,AP$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AP$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU117)*$A117","v":0},{"$f":"(IF($B117=\"15.1.1.2\",VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C117,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H117=1,AQ$12=21,$D117<>\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=1,AQ$12=26,$D117=\"Caminhão Elétrico\"),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H117=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B117,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU117)*$A117","v":0},null,5.3395193934700821E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E118=\"Encargo\",1,IF(E118=\"Bilheteria\",1,VLOOKUP($E118,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B174","v":"11.2.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B118,SEARCH(\".\",B118,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G174","v":"Edificação em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E174","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F174","v":"Edificações"},{"$f":"VLOOKUP(B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":44},{"$f":"IFERROR(VLOOKUP(G118,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H118=1,I$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,I$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(I$12=16,I$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU118)*$A118","v":7.6092007557416047E-2},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H118=1,J$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,J$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(J$12=16,J$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU118)*$A118","v":7.6092007557416047E-2},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H118=1,K$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,K$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(K$12=16,K$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H118=1,L$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,L$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(L$12=16,L$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H118=1,M$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,M$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(M$12=16,M$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H118=1,N$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,N$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(N$12=16,N$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H118=1,O$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,O$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(O$12=16,O$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H118=1,P$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,P$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(P$12=16,P$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H118=1,Q$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,Q$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H118=1,R$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,R$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(R$12=16,R$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H118=1,S$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,S$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(S$12=16,S$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H118=1,T$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,T$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(T$12=16,T$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H118=1,U$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,U$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(U$12=16,U$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H118=1,V$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,V$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(V$12=16,V$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H118=1,W$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,W$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(W$12=16,W$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H118=1,X$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,X$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(X$12=16,X$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H118=1,Y$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,Y$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H118=1,Z$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,Z$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H118=1,AA$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AA$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H118=1,AB$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AB$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H118=1,AC$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AC$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H118=1,AD$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AD$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H118=1,AE$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AE$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H118=1,AF$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AF$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H118=1,AG$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AG$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H118=1,AH$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AH$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H118=1,AI$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AI$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H118=1,AJ$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AJ$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H118=1,AK$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AK$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H118=1,AL$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AL$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H118=1,AM$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AM$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H118=1,AN$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AN$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H118=1,AO$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AO$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H118=1,AP$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AP$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU118)*$A118","v":0},{"$f":"(IF($B118=\"15.1.1.2\",VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C118,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H118=1,AQ$12=21,$D118<>\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=1,AQ$12=26,$D118=\"Caminhão Elétrico\"),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H118=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B118,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU118)*$A118","v":0},null,0.15218401511483209,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E119=\"Encargo\",1,IF(E119=\"Bilheteria\",1,VLOOKUP($E119,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B175","v":"11.2.2.2"},{"$f":"VLOOKUP(VALUE(LEFT(B119,SEARCH(\".\",B119,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G175","v":"Elétrica"},{"$f":"'05. (a) CAPEX INPUT'!E175","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F175","v":"Instalações"},{"$f":"VLOOKUP(B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":46},{"$f":"IFERROR(VLOOKUP(G119,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H119=1,I$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,I$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(I$12=16,I$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU119)*$A119","v":6.3763691542789653E-3},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H119=1,J$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,J$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(J$12=16,J$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU119)*$A119","v":6.3763691542789653E-3},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H119=1,K$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,K$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(K$12=16,K$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H119=1,L$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,L$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(L$12=16,L$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H119=1,M$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,M$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(M$12=16,M$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H119=1,N$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,N$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(N$12=16,N$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H119=1,O$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,O$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(O$12=16,O$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H119=1,P$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,P$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(P$12=16,P$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H119=1,Q$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,Q$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H119=1,R$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,R$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(R$12=16,R$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H119=1,S$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,S$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(S$12=16,S$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H119=1,T$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,T$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(T$12=16,T$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H119=1,U$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,U$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(U$12=16,U$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H119=1,V$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,V$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(V$12=16,V$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H119=1,W$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,W$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(W$12=16,W$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H119=1,X$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,X$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(X$12=16,X$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H119=1,Y$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,Y$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H119=1,Z$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,Z$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H119=1,AA$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AA$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H119=1,AB$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AB$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H119=1,AC$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AC$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H119=1,AD$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AD$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H119=1,AE$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AE$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H119=1,AF$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AF$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H119=1,AG$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AG$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H119=1,AH$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AH$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H119=1,AI$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AI$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H119=1,AJ$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AJ$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H119=1,AK$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AK$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H119=1,AL$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AL$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H119=1,AM$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AM$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H119=1,AN$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AN$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H119=1,AO$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AO$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H119=1,AP$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AP$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU119)*$A119","v":0},{"$f":"(IF($B119=\"15.1.1.2\",VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C119,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H119=1,AQ$12=21,$D119<>\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=1,AQ$12=26,$D119=\"Caminhão Elétrico\"),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H119=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B119,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU119)*$A119","v":0},null,1.2752738308557931E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E120=\"Encargo\",1,IF(E120=\"Bilheteria\",1,VLOOKUP($E120,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B176","v":"11.2.2.3"},{"$f":"VLOOKUP(VALUE(LEFT(B120,SEARCH(\".\",B120,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G176","v":"Mobiliário Loja"},{"$f":"'05. (a) CAPEX INPUT'!E176","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F176","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":36},{"$f":"IFERROR(VLOOKUP(G120,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H120=1,I$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,I$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(I$12=16,I$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU120)*$A120","v":1.3450113066880945E-2},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H120=1,J$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,J$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(J$12=16,J$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU120)*$A120","v":1.3450113066880945E-2},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H120=1,K$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,K$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(K$12=16,K$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H120=1,L$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,L$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(L$12=16,L$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H120=1,M$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,M$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(M$12=16,M$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H120=1,N$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,N$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(N$12=16,N$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H120=1,O$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,O$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(O$12=16,O$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H120=1,P$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,P$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(P$12=16,P$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H120=1,Q$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,Q$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H120=1,R$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,R$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(R$12=16,R$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H120=1,S$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,S$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(S$12=16,S$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H120=1,T$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,T$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(T$12=16,T$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H120=1,U$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,U$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(U$12=16,U$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H120=1,V$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,V$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(V$12=16,V$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H120=1,W$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,W$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(W$12=16,W$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H120=1,X$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,X$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(X$12=16,X$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H120=1,Y$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,Y$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H120=1,Z$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,Z$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H120=1,AA$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AA$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H120=1,AB$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AB$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H120=1,AC$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AC$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H120=1,AD$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AD$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H120=1,AE$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AE$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H120=1,AF$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AF$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H120=1,AG$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AG$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H120=1,AH$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AH$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H120=1,AI$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AI$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H120=1,AJ$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AJ$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H120=1,AK$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AK$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H120=1,AL$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AL$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H120=1,AM$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AM$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H120=1,AN$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AN$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H120=1,AO$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AO$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H120=1,AP$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AP$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU120)*$A120","v":0},{"$f":"(IF($B120=\"15.1.1.2\",VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C120,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H120=1,AQ$12=21,$D120<>\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=1,AQ$12=26,$D120=\"Caminhão Elétrico\"),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H120=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B120,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU120)*$A120","v":0},null,2.690022613376189E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E121=\"Encargo\",1,IF(E121=\"Bilheteria\",1,VLOOKUP($E121,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B177","v":"11.2.2.4"},{"$f":"VLOOKUP(VALUE(LEFT(B121,SEARCH(\".\",B121,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G177","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E177","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F177","v":"Instalações"},{"$f":"VLOOKUP(B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G121,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H121=1,I$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,I$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(I$12=16,I$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU121)*$A121","v":3.4499442040721454E-3},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H121=1,J$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,J$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(J$12=16,J$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU121)*$A121","v":3.4499442040721454E-3},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H121=1,K$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,K$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(K$12=16,K$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H121=1,L$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,L$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(L$12=16,L$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H121=1,M$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,M$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(M$12=16,M$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H121=1,N$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,N$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(N$12=16,N$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H121=1,O$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,O$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(O$12=16,O$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H121=1,P$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,P$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(P$12=16,P$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H121=1,Q$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,Q$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H121=1,R$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,R$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(R$12=16,R$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H121=1,S$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,S$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(S$12=16,S$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H121=1,T$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,T$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(T$12=16,T$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H121=1,U$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,U$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(U$12=16,U$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H121=1,V$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,V$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(V$12=16,V$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H121=1,W$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,W$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(W$12=16,W$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H121=1,X$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,X$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(X$12=16,X$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H121=1,Y$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,Y$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H121=1,Z$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,Z$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H121=1,AA$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AA$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H121=1,AB$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AB$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H121=1,AC$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AC$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H121=1,AD$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AD$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H121=1,AE$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AE$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H121=1,AF$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AF$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H121=1,AG$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AG$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H121=1,AH$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AH$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H121=1,AI$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AI$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H121=1,AJ$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AJ$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H121=1,AK$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AK$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H121=1,AL$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AL$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H121=1,AM$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AM$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H121=1,AN$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AN$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H121=1,AO$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AO$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H121=1,AP$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AP$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU121)*$A121","v":0},{"$f":"(IF($B121=\"15.1.1.2\",VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C121,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H121=1,AQ$12=21,$D121<>\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=1,AQ$12=26,$D121=\"Caminhão Elétrico\"),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H121=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B121,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU121)*$A121","v":0},null,6.8998884081442908E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E122=\"Encargo\",1,IF(E122=\"Bilheteria\",1,VLOOKUP($E122,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B179","v":"11.2.3.1"},{"$f":"VLOOKUP(VALUE(LEFT(B122,SEARCH(\".\",B122,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G179","v":"Edificação em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E179","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F179","v":"Edificações"},{"$f":"VLOOKUP(B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":44},{"$f":"IFERROR(VLOOKUP(G122,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H122=1,I$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,I$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(I$12=16,I$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU122)*$A122","v":8.5603510812117284E-2},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H122=1,J$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,J$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(J$12=16,J$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU122)*$A122","v":8.5603510812117284E-2},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H122=1,K$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,K$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(K$12=16,K$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H122=1,L$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,L$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(L$12=16,L$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H122=1,M$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,M$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(M$12=16,M$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H122=1,N$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,N$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(N$12=16,N$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H122=1,O$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,O$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(O$12=16,O$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H122=1,P$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,P$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(P$12=16,P$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H122=1,Q$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,Q$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H122=1,R$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,R$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(R$12=16,R$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H122=1,S$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,S$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(S$12=16,S$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H122=1,T$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,T$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(T$12=16,T$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H122=1,U$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,U$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(U$12=16,U$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H122=1,V$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,V$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(V$12=16,V$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H122=1,W$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,W$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(W$12=16,W$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H122=1,X$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,X$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(X$12=16,X$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H122=1,Y$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,Y$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H122=1,Z$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,Z$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H122=1,AA$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AA$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H122=1,AB$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AB$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H122=1,AC$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AC$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H122=1,AD$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AD$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H122=1,AE$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AE$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H122=1,AF$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AF$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H122=1,AG$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AG$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H122=1,AH$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AH$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H122=1,AI$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AI$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H122=1,AJ$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AJ$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H122=1,AK$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AK$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H122=1,AL$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AL$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H122=1,AM$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AM$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H122=1,AN$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AN$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H122=1,AO$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AO$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H122=1,AP$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AP$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU122)*$A122","v":0},{"$f":"(IF($B122=\"15.1.1.2\",VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C122,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H122=1,AQ$12=21,$D122<>\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=1,AQ$12=26,$D122=\"Caminhão Elétrico\"),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H122=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B122,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU122)*$A122","v":0},null,0.17120702162423457,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E123=\"Encargo\",1,IF(E123=\"Bilheteria\",1,VLOOKUP($E123,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B180","v":"11.2.3.2"},{"$f":"VLOOKUP(VALUE(LEFT(B123,SEARCH(\".\",B123,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G180","v":"Elétrica"},{"$f":"'05. (a) CAPEX INPUT'!E180","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F180","v":"Instalações"},{"$f":"VLOOKUP(B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":46},{"$f":"IFERROR(VLOOKUP(G123,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H123=1,I$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,I$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(I$12=16,I$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU123)*$A123","v":7.1734137585476761E-3},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H123=1,J$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,J$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(J$12=16,J$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU123)*$A123","v":7.1734137585476761E-3},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H123=1,K$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,K$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(K$12=16,K$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H123=1,L$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,L$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(L$12=16,L$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H123=1,M$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,M$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(M$12=16,M$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H123=1,N$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,N$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(N$12=16,N$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H123=1,O$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,O$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(O$12=16,O$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H123=1,P$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,P$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(P$12=16,P$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H123=1,Q$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,Q$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H123=1,R$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,R$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(R$12=16,R$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H123=1,S$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,S$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(S$12=16,S$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H123=1,T$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,T$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(T$12=16,T$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H123=1,U$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,U$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(U$12=16,U$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H123=1,V$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,V$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(V$12=16,V$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H123=1,W$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,W$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(W$12=16,W$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H123=1,X$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,X$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(X$12=16,X$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H123=1,Y$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,Y$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H123=1,Z$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,Z$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H123=1,AA$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AA$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H123=1,AB$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AB$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H123=1,AC$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AC$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H123=1,AD$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AD$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H123=1,AE$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AE$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H123=1,AF$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AF$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H123=1,AG$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AG$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H123=1,AH$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AH$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H123=1,AI$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AI$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H123=1,AJ$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AJ$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H123=1,AK$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AK$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H123=1,AL$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AL$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H123=1,AM$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AM$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H123=1,AN$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AN$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H123=1,AO$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AO$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H123=1,AP$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AP$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU123)*$A123","v":0},{"$f":"(IF($B123=\"15.1.1.2\",VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C123,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H123=1,AQ$12=21,$D123<>\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=1,AQ$12=26,$D123=\"Caminhão Elétrico\"),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H123=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B123,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU123)*$A123","v":0},null,1.4346827517095352E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E124=\"Encargo\",1,IF(E124=\"Bilheteria\",1,VLOOKUP($E124,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B181","v":"11.2.3.3"},{"$f":"VLOOKUP(VALUE(LEFT(B124,SEARCH(\".\",B124,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G181","v":"Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E181","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F181","v":"Instalações"},{"$f":"VLOOKUP(B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":45},{"$f":"IFERROR(VLOOKUP(G124,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H124=1,I$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,I$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(I$12=16,I$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU124)*$A124","v":1.461222774223283E-3},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H124=1,J$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,J$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(J$12=16,J$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU124)*$A124","v":1.461222774223283E-3},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H124=1,K$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,K$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(K$12=16,K$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H124=1,L$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,L$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(L$12=16,L$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H124=1,M$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,M$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(M$12=16,M$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H124=1,N$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,N$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(N$12=16,N$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H124=1,O$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,O$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(O$12=16,O$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H124=1,P$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,P$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(P$12=16,P$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H124=1,Q$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,Q$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H124=1,R$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,R$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(R$12=16,R$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H124=1,S$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,S$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(S$12=16,S$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H124=1,T$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,T$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(T$12=16,T$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H124=1,U$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,U$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(U$12=16,U$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H124=1,V$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,V$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(V$12=16,V$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H124=1,W$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,W$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(W$12=16,W$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H124=1,X$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,X$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(X$12=16,X$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H124=1,Y$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,Y$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H124=1,Z$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,Z$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H124=1,AA$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AA$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H124=1,AB$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AB$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H124=1,AC$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AC$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H124=1,AD$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AD$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H124=1,AE$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AE$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H124=1,AF$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AF$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H124=1,AG$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AG$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H124=1,AH$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AH$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H124=1,AI$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AI$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H124=1,AJ$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AJ$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H124=1,AK$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AK$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H124=1,AL$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AL$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H124=1,AM$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AM$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H124=1,AN$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AN$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H124=1,AO$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AO$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H124=1,AP$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AP$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU124)*$A124","v":0},{"$f":"(IF($B124=\"15.1.1.2\",VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C124,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H124=1,AQ$12=21,$D124<>\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=1,AQ$12=26,$D124=\"Caminhão Elétrico\"),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H124=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B124,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU124)*$A124","v":0},null,2.922445548446566E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E125=\"Encargo\",1,IF(E125=\"Bilheteria\",1,VLOOKUP($E125,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B182","v":"11.2.3.4"},{"$f":"VLOOKUP(VALUE(LEFT(B125,SEARCH(\".\",B125,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G182","v":"Remoção de árvores e limpeza"},{"$f":"'05. (a) CAPEX INPUT'!E182","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F182","v":"Instalações"},{"$f":"VLOOKUP(B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":12},{"$f":"IFERROR(VLOOKUP(G125,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H125=1,I$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,I$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(I$12=16,I$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU125)*$A125","v":3.8811918496296466E-3},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H125=1,J$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,J$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(J$12=16,J$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU125)*$A125","v":3.8811918496296466E-3},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H125=1,K$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,K$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(K$12=16,K$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H125=1,L$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,L$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(L$12=16,L$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H125=1,M$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,M$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(M$12=16,M$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H125=1,N$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,N$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(N$12=16,N$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H125=1,O$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,O$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(O$12=16,O$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H125=1,P$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,P$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(P$12=16,P$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H125=1,Q$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,Q$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H125=1,R$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,R$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(R$12=16,R$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H125=1,S$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,S$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(S$12=16,S$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H125=1,T$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,T$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(T$12=16,T$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H125=1,U$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,U$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(U$12=16,U$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H125=1,V$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,V$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(V$12=16,V$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H125=1,W$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,W$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(W$12=16,W$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H125=1,X$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,X$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(X$12=16,X$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H125=1,Y$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,Y$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H125=1,Z$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,Z$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H125=1,AA$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AA$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H125=1,AB$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AB$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H125=1,AC$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AC$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H125=1,AD$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AD$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H125=1,AE$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AE$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H125=1,AF$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AF$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H125=1,AG$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AG$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H125=1,AH$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AH$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H125=1,AI$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AI$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H125=1,AJ$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AJ$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H125=1,AK$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AK$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H125=1,AL$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AL$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H125=1,AM$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AM$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H125=1,AN$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AN$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H125=1,AO$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AO$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H125=1,AP$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AP$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU125)*$A125","v":0},{"$f":"(IF($B125=\"15.1.1.2\",VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C125,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H125=1,AQ$12=21,$D125<>\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=1,AQ$12=26,$D125=\"Caminhão Elétrico\"),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H125=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B125,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU125)*$A125","v":0},null,7.7623836992592931E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E126=\"Encargo\",1,IF(E126=\"Bilheteria\",1,VLOOKUP($E126,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B185","v":"11.3.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B126,SEARCH(\".\",B126,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G185","v":"Deck de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E185","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F185","v":"Edificações"},{"$f":"VLOOKUP(B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":39},{"$f":"IFERROR(VLOOKUP(G126,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H126=1,I$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,I$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(I$12=16,I$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU126)*$A126","v":0.28105971314976824},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H126=1,J$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,J$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(J$12=16,J$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU126)*$A126","v":0.28105971314976824},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H126=1,K$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,K$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(K$12=16,K$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H126=1,L$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,L$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(L$12=16,L$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H126=1,M$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,M$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(M$12=16,M$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H126=1,N$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,N$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(N$12=16,N$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H126=1,O$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,O$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(O$12=16,O$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H126=1,P$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,P$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(P$12=16,P$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H126=1,Q$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,Q$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H126=1,R$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,R$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(R$12=16,R$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H126=1,S$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,S$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(S$12=16,S$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H126=1,T$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,T$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(T$12=16,T$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H126=1,U$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,U$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(U$12=16,U$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H126=1,V$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,V$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(V$12=16,V$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H126=1,W$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,W$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(W$12=16,W$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H126=1,X$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,X$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(X$12=16,X$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H126=1,Y$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,Y$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H126=1,Z$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,Z$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H126=1,AA$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AA$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H126=1,AB$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AB$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H126=1,AC$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AC$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H126=1,AD$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AD$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H126=1,AE$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AE$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H126=1,AF$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AF$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H126=1,AG$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AG$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H126=1,AH$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AH$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H126=1,AI$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AI$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H126=1,AJ$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AJ$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H126=1,AK$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AK$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H126=1,AL$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AL$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H126=1,AM$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AM$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H126=1,AN$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AN$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H126=1,AO$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AO$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H126=1,AP$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AP$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU126)*$A126","v":0},{"$f":"(IF($B126=\"15.1.1.2\",VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C126,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H126=1,AQ$12=21,$D126<>\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=1,AQ$12=26,$D126=\"Caminhão Elétrico\"),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H126=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B126,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU126)*$A126","v":0},null,0.56211942629953648,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E127=\"Encargo\",1,IF(E127=\"Bilheteria\",1,VLOOKUP($E127,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B186","v":"11.3.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B127,SEARCH(\".\",B127,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G186","v":"Paisagismo"},{"$f":"'05. (a) CAPEX INPUT'!E186","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F186","v":"Instalações"},{"$f":"VLOOKUP(B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":3},{"$f":"IFERROR(VLOOKUP(G127,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H127=1,I$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,I$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(I$12=16,I$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU127)*$A127","v":2.4157789994352724E-2},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H127=1,J$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,J$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(J$12=16,J$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU127)*$A127","v":2.4157789994352724E-2},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H127=1,K$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,K$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(K$12=16,K$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H127=1,L$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,L$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(L$12=16,L$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H127=1,M$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,M$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(M$12=16,M$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H127=1,N$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,N$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(N$12=16,N$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H127=1,O$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,O$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(O$12=16,O$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H127=1,P$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,P$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(P$12=16,P$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H127=1,Q$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,Q$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H127=1,R$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,R$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(R$12=16,R$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H127=1,S$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,S$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(S$12=16,S$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H127=1,T$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,T$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(T$12=16,T$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H127=1,U$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,U$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(U$12=16,U$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H127=1,V$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,V$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(V$12=16,V$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H127=1,W$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,W$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(W$12=16,W$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H127=1,X$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,X$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(X$12=16,X$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H127=1,Y$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,Y$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H127=1,Z$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,Z$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H127=1,AA$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AA$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H127=1,AB$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AB$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H127=1,AC$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AC$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H127=1,AD$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AD$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H127=1,AE$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AE$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H127=1,AF$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AF$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H127=1,AG$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AG$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H127=1,AH$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AH$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H127=1,AI$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AI$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H127=1,AJ$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AJ$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H127=1,AK$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AK$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H127=1,AL$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AL$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H127=1,AM$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AM$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H127=1,AN$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AN$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H127=1,AO$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AO$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H127=1,AP$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AP$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU127)*$A127","v":0},{"$f":"(IF($B127=\"15.1.1.2\",VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C127,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H127=1,AQ$12=21,$D127<>\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=1,AQ$12=26,$D127=\"Caminhão Elétrico\"),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H127=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B127,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU127)*$A127","v":0},null,4.8315579988705448E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E128=\"Encargo\",1,IF(E128=\"Bilheteria\",1,VLOOKUP($E128,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B187","v":"11.3.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B128,SEARCH(\".\",B128,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G187","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E187","v":"A&B"},{"$f":"'05. (a) CAPEX INPUT'!F187","v":"Instalações"},{"$f":"VLOOKUP(B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G128,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H128=1,I$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,I$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(I$12=16,I$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU128)*$A128","v":1.2107483857190823E-3},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H128=1,J$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,J$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(J$12=16,J$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU128)*$A128","v":1.2107483857190823E-3},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H128=1,K$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,K$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(K$12=16,K$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H128=1,L$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,L$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(L$12=16,L$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H128=1,M$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,M$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(M$12=16,M$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H128=1,N$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,N$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(N$12=16,N$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H128=1,O$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,O$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(O$12=16,O$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H128=1,P$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,P$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(P$12=16,P$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H128=1,Q$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,Q$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H128=1,R$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,R$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(R$12=16,R$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H128=1,S$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,S$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(S$12=16,S$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H128=1,T$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,T$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(T$12=16,T$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H128=1,U$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,U$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(U$12=16,U$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H128=1,V$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,V$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(V$12=16,V$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H128=1,W$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,W$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(W$12=16,W$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H128=1,X$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,X$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(X$12=16,X$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H128=1,Y$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,Y$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H128=1,Z$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,Z$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H128=1,AA$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AA$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H128=1,AB$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AB$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H128=1,AC$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AC$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H128=1,AD$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AD$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H128=1,AE$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AE$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H128=1,AF$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AF$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H128=1,AG$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AG$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H128=1,AH$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AH$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H128=1,AI$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AI$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H128=1,AJ$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AJ$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H128=1,AK$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AK$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H128=1,AL$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AL$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H128=1,AM$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AM$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H128=1,AN$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AN$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H128=1,AO$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AO$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H128=1,AP$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AP$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU128)*$A128","v":0},{"$f":"(IF($B128=\"15.1.1.2\",VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C128,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H128=1,AQ$12=21,$D128<>\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=1,AQ$12=26,$D128=\"Caminhão Elétrico\"),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H128=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B128,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU128)*$A128","v":0},null,2.4214967714381646E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E129=\"Encargo\",1,IF(E129=\"Bilheteria\",1,VLOOKUP($E129,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B188","v":"11.3.1.4"},{"$f":"VLOOKUP(VALUE(LEFT(B129,SEARCH(\".\",B129,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G188","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E188","v":"Souvenir"},{"$f":"'05. (a) CAPEX INPUT'!F188","v":"Instalações"},{"$f":"VLOOKUP(B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G129,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H129=1,I$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,I$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(I$12=16,I$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU129)*$A129","v":1.2107483857190823E-3},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H129=1,J$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,J$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(J$12=16,J$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU129)*$A129","v":1.2107483857190823E-3},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H129=1,K$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,K$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(K$12=16,K$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H129=1,L$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,L$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(L$12=16,L$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H129=1,M$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,M$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(M$12=16,M$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H129=1,N$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,N$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(N$12=16,N$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H129=1,O$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,O$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(O$12=16,O$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H129=1,P$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,P$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(P$12=16,P$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H129=1,Q$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,Q$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H129=1,R$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,R$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(R$12=16,R$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H129=1,S$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,S$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(S$12=16,S$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H129=1,T$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,T$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(T$12=16,T$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H129=1,U$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,U$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(U$12=16,U$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H129=1,V$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,V$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(V$12=16,V$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H129=1,W$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,W$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(W$12=16,W$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H129=1,X$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,X$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(X$12=16,X$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H129=1,Y$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,Y$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H129=1,Z$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,Z$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H129=1,AA$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AA$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H129=1,AB$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AB$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H129=1,AC$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AC$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H129=1,AD$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AD$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H129=1,AE$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AE$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H129=1,AF$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AF$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H129=1,AG$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AG$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H129=1,AH$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AH$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H129=1,AI$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AI$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H129=1,AJ$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AJ$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H129=1,AK$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AK$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H129=1,AL$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AL$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H129=1,AM$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AM$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H129=1,AN$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AN$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H129=1,AO$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AO$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H129=1,AP$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AP$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU129)*$A129","v":0},{"$f":"(IF($B129=\"15.1.1.2\",VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C129,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H129=1,AQ$12=21,$D129<>\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=1,AQ$12=26,$D129=\"Caminhão Elétrico\"),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H129=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B129,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU129)*$A129","v":0},null,2.4214967714381646E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E130=\"Encargo\",1,IF(E130=\"Bilheteria\",1,VLOOKUP($E130,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B189","v":"11.3.1.5"},{"$f":"VLOOKUP(VALUE(LEFT(B130,SEARCH(\".\",B130,1)-1)),$B$158:$F$174,2,0)","v":"Receptivo Orla"},{"$f":"'05. (a) CAPEX INPUT'!G189","v":"Comunicação Visual Interna"},{"$f":"'05. (a) CAPEX INPUT'!E189","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F189","v":"Instalações"},{"$f":"VLOOKUP(B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":4},{"$f":"IFERROR(VLOOKUP(G130,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H130=1,I$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,I$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(I$12=16,I$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU130)*$A130","v":2.6818063191535457E-2},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H130=1,J$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,J$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(J$12=16,J$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU130)*$A130","v":2.6818063191535457E-2},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H130=1,K$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,K$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(K$12=16,K$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H130=1,L$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,L$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(L$12=16,L$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H130=1,M$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,M$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(M$12=16,M$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H130=1,N$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,N$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(N$12=16,N$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H130=1,O$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,O$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(O$12=16,O$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H130=1,P$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,P$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(P$12=16,P$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H130=1,Q$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,Q$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H130=1,R$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,R$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(R$12=16,R$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H130=1,S$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,S$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(S$12=16,S$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H130=1,T$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,T$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(T$12=16,T$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H130=1,U$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,U$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(U$12=16,U$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H130=1,V$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,V$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(V$12=16,V$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H130=1,W$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,W$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(W$12=16,W$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H130=1,X$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,X$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(X$12=16,X$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H130=1,Y$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,Y$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H130=1,Z$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,Z$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H130=1,AA$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AA$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H130=1,AB$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AB$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H130=1,AC$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AC$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H130=1,AD$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AD$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H130=1,AE$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AE$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H130=1,AF$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AF$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H130=1,AG$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AG$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H130=1,AH$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AH$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H130=1,AI$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AI$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H130=1,AJ$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AJ$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H130=1,AK$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AK$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H130=1,AL$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AL$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H130=1,AM$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AM$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H130=1,AN$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AN$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H130=1,AO$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AO$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H130=1,AP$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AP$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU130)*$A130","v":0},{"$f":"(IF($B130=\"15.1.1.2\",VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C130,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H130=1,AQ$12=21,$D130<>\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=1,AQ$12=26,$D130=\"Caminhão Elétrico\"),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H130=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B130,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU130)*$A130","v":0},null,5.3636126383070915E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E131=\"Encargo\",1,IF(E131=\"Bilheteria\",1,VLOOKUP($E131,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B193","v":"12.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B131,SEARCH(\".\",B131,1)-1)),$B$158:$F$174,2,0)","v":"Funicular"},{"$f":"'05. (a) CAPEX INPUT'!G193","v":"Readequação do funicular"},{"$f":"'05. (a) CAPEX INPUT'!E193","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F193","v":"Instalações"},{"$f":"VLOOKUP(B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":56},{"$f":"IFERROR(VLOOKUP(G131,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H131=1,I$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,I$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(I$12=16,I$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU131)*$A131","v":0.74411145038270499},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H131=1,J$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,J$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(J$12=16,J$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU131)*$A131","v":1.8602786259567625},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H131=1,K$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,K$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(K$12=16,K$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H131=1,L$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,L$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(L$12=16,L$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H131=1,M$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,M$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(M$12=16,M$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H131=1,N$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,N$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(N$12=16,N$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H131=1,O$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,O$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(O$12=16,O$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H131=1,P$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,P$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(P$12=16,P$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H131=1,Q$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,Q$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H131=1,R$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,R$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(R$12=16,R$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H131=1,S$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,S$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(S$12=16,S$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H131=1,T$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,T$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(T$12=16,T$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H131=1,U$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,U$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(U$12=16,U$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H131=1,V$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,V$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(V$12=16,V$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H131=1,W$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,W$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(W$12=16,W$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H131=1,X$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,X$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(X$12=16,X$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H131=1,Y$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,Y$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H131=1,Z$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,Z$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H131=1,AA$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AA$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H131=1,AB$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AB$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H131=1,AC$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AC$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H131=1,AD$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AD$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H131=1,AE$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AE$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H131=1,AF$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AF$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H131=1,AG$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AG$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H131=1,AH$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AH$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H131=1,AI$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AI$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H131=1,AJ$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AJ$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H131=1,AK$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AK$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H131=1,AL$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AL$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H131=1,AM$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AM$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H131=1,AN$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AN$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H131=1,AO$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AO$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H131=1,AP$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AP$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU131)*$A131","v":0},{"$f":"(IF($B131=\"15.1.1.2\",VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C131,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H131=1,AQ$12=21,$D131<>\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=1,AQ$12=26,$D131=\"Caminhão Elétrico\"),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H131=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B131,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU131)*$A131","v":0},null,2.6043900763394676,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E132=\"Encargo\",1,IF(E132=\"Bilheteria\",1,VLOOKUP($E132,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B194","v":"12.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B132,SEARCH(\".\",B132,1)-1)),$B$158:$F$174,2,0)","v":"Funicular"},{"$f":"'05. (a) CAPEX INPUT'!G194","v":"Retirada de Estrutura Metálica"},{"$f":"'05. (a) CAPEX INPUT'!E194","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F194","v":"Instalações"},{"$f":"VLOOKUP(B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":47},{"$f":"IFERROR(VLOOKUP(G132,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H132=1,I$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,I$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(I$12=16,I$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU132)*$A132","v":4.4215183998724829E-5},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H132=1,J$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,J$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(J$12=16,J$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU132)*$A132","v":1.1053795999681208E-4},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H132=1,K$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,K$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(K$12=16,K$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H132=1,L$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,L$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(L$12=16,L$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H132=1,M$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,M$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(M$12=16,M$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H132=1,N$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,N$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(N$12=16,N$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H132=1,O$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,O$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(O$12=16,O$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H132=1,P$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,P$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(P$12=16,P$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H132=1,Q$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,Q$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H132=1,R$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,R$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(R$12=16,R$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H132=1,S$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,S$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(S$12=16,S$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H132=1,T$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,T$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(T$12=16,T$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H132=1,U$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,U$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(U$12=16,U$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H132=1,V$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,V$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(V$12=16,V$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H132=1,W$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,W$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(W$12=16,W$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H132=1,X$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,X$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(X$12=16,X$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H132=1,Y$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,Y$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H132=1,Z$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,Z$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H132=1,AA$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AA$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H132=1,AB$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AB$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H132=1,AC$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AC$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H132=1,AD$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AD$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H132=1,AE$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AE$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H132=1,AF$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AF$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H132=1,AG$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AG$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H132=1,AH$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AH$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H132=1,AI$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AI$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H132=1,AJ$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AJ$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H132=1,AK$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AK$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H132=1,AL$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AL$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H132=1,AM$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AM$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H132=1,AN$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AN$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H132=1,AO$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AO$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H132=1,AP$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AP$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU132)*$A132","v":0},{"$f":"(IF($B132=\"15.1.1.2\",VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C132,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H132=1,AQ$12=21,$D132<>\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=1,AQ$12=26,$D132=\"Caminhão Elétrico\"),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H132=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B132,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU132)*$A132","v":0},null,1.5475314399553692E-4,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E133=\"Encargo\",1,IF(E133=\"Bilheteria\",1,VLOOKUP($E133,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B198","v":"13.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B133,SEARCH(\".\",B133,1)-1)),$B$158:$F$174,2,0)","v":"Cais"},{"$f":"'05. (a) CAPEX INPUT'!G198","v":"Reparo em Estruturas Metálicas"},{"$f":"'05. (a) CAPEX INPUT'!E198","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F198","v":"Edificações"},{"$f":"VLOOKUP(B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":16},{"$f":"IFERROR(VLOOKUP(G133,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H133=1,I$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,I$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(I$12=16,I$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU133)*$A133","v":2.9673811666722687E-3},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H133=1,J$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,J$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(J$12=16,J$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU133)*$A133","v":5.9347623333445374E-3},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H133=1,K$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,K$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(K$12=16,K$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H133=1,L$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,L$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(L$12=16,L$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H133=1,M$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,M$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(M$12=16,M$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H133=1,N$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,N$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(N$12=16,N$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H133=1,O$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,O$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(O$12=16,O$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H133=1,P$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,P$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(P$12=16,P$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H133=1,Q$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,Q$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H133=1,R$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,R$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(R$12=16,R$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H133=1,S$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,S$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(S$12=16,S$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H133=1,T$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,T$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(T$12=16,T$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H133=1,U$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,U$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(U$12=16,U$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H133=1,V$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,V$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(V$12=16,V$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H133=1,W$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,W$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(W$12=16,W$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H133=1,X$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,X$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(X$12=16,X$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H133=1,Y$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,Y$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H133=1,Z$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,Z$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H133=1,AA$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AA$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H133=1,AB$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AB$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H133=1,AC$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AC$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H133=1,AD$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AD$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H133=1,AE$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AE$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H133=1,AF$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AF$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H133=1,AG$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AG$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H133=1,AH$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AH$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H133=1,AI$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AI$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H133=1,AJ$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AJ$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H133=1,AK$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AK$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H133=1,AL$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AL$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H133=1,AM$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AM$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H133=1,AN$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AN$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H133=1,AO$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AO$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H133=1,AP$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AP$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU133)*$A133","v":0},{"$f":"(IF($B133=\"15.1.1.2\",VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C133,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H133=1,AQ$12=21,$D133<>\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=1,AQ$12=26,$D133=\"Caminhão Elétrico\"),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H133=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B133,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU133)*$A133","v":0},null,8.902143500016807E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E134=\"Encargo\",1,IF(E134=\"Bilheteria\",1,VLOOKUP($E134,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B199","v":"13.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B134,SEARCH(\".\",B134,1)-1)),$B$158:$F$174,2,0)","v":"Cais"},{"$f":"'05. (a) CAPEX INPUT'!G199","v":"Reparo de Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E199","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F199","v":"Edificações"},{"$f":"VLOOKUP(B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":5},{"$f":"IFERROR(VLOOKUP(G134,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H134=1,I$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,I$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(I$12=16,I$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU134)*$A134","v":6.940910331965945E-3},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H134=1,J$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,J$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(J$12=16,J$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU134)*$A134","v":1.388182066393189E-2},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H134=1,K$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,K$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(K$12=16,K$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H134=1,L$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,L$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(L$12=16,L$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H134=1,M$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,M$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(M$12=16,M$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H134=1,N$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,N$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(N$12=16,N$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H134=1,O$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,O$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(O$12=16,O$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H134=1,P$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,P$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(P$12=16,P$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H134=1,Q$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,Q$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H134=1,R$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,R$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(R$12=16,R$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H134=1,S$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,S$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(S$12=16,S$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H134=1,T$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,T$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(T$12=16,T$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H134=1,U$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,U$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(U$12=16,U$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H134=1,V$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,V$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(V$12=16,V$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H134=1,W$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,W$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(W$12=16,W$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H134=1,X$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,X$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(X$12=16,X$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H134=1,Y$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,Y$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H134=1,Z$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,Z$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H134=1,AA$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AA$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H134=1,AB$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AB$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H134=1,AC$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AC$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H134=1,AD$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AD$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H134=1,AE$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AE$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H134=1,AF$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AF$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H134=1,AG$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AG$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H134=1,AH$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AH$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H134=1,AI$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AI$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H134=1,AJ$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AJ$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H134=1,AK$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AK$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H134=1,AL$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AL$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H134=1,AM$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AM$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H134=1,AN$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AN$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H134=1,AO$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AO$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H134=1,AP$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AP$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU134)*$A134","v":0},{"$f":"(IF($B134=\"15.1.1.2\",VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C134,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H134=1,AQ$12=21,$D134<>\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=1,AQ$12=26,$D134=\"Caminhão Elétrico\"),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H134=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B134,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU134)*$A134","v":0},null,2.0822730995897834E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E135=\"Encargo\",1,IF(E135=\"Bilheteria\",1,VLOOKUP($E135,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B200","v":"13.1.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B135,SEARCH(\".\",B135,1)-1)),$B$158:$F$174,2,0)","v":"Cais"},{"$f":"'05. (a) CAPEX INPUT'!G200","v":"Retirada de Estrutura Metálica"},{"$f":"'05. (a) CAPEX INPUT'!E200","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F200","v":"Edificações"},{"$f":"VLOOKUP(B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":47},{"$f":"IFERROR(VLOOKUP(G135,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H135=1,I$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,I$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(I$12=16,I$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU135)*$A135","v":5.1584381331845637E-5},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H135=1,J$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,J$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(J$12=16,J$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU135)*$A135","v":1.0316876266369127E-4},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H135=1,K$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,K$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(K$12=16,K$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H135=1,L$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,L$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(L$12=16,L$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H135=1,M$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,M$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(M$12=16,M$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H135=1,N$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,N$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(N$12=16,N$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H135=1,O$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,O$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(O$12=16,O$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H135=1,P$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,P$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(P$12=16,P$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H135=1,Q$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,Q$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H135=1,R$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,R$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(R$12=16,R$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H135=1,S$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,S$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(S$12=16,S$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H135=1,T$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,T$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(T$12=16,T$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H135=1,U$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,U$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(U$12=16,U$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H135=1,V$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,V$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(V$12=16,V$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H135=1,W$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,W$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(W$12=16,W$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H135=1,X$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,X$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(X$12=16,X$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H135=1,Y$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,Y$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H135=1,Z$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,Z$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H135=1,AA$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AA$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H135=1,AB$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AB$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H135=1,AC$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AC$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H135=1,AD$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AD$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H135=1,AE$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AE$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H135=1,AF$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AF$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H135=1,AG$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AG$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H135=1,AH$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AH$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H135=1,AI$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AI$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H135=1,AJ$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AJ$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H135=1,AK$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AK$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H135=1,AL$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AL$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H135=1,AM$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AM$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H135=1,AN$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AN$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H135=1,AO$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AO$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H135=1,AP$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AP$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU135)*$A135","v":0},{"$f":"(IF($B135=\"15.1.1.2\",VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C135,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H135=1,AQ$12=21,$D135<>\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=1,AQ$12=26,$D135=\"Caminhão Elétrico\"),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H135=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B135,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU135)*$A135","v":0},null,1.5475314399553692E-4,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E136=\"Encargo\",1,IF(E136=\"Bilheteria\",1,VLOOKUP($E136,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B203","v":"13.2.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B136,SEARCH(\".\",B136,1)-1)),$B$158:$F$174,2,0)","v":"Cais"},{"$f":"'05. (a) CAPEX INPUT'!G203","v":"Estrutura Flutuante"},{"$f":"'05. (a) CAPEX INPUT'!E203","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F203","v":"Edificações"},{"$f":"VLOOKUP(B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":22},{"$f":"IFERROR(VLOOKUP(G136,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H136=1,I$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,I$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(I$12=16,I$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU136)*$A136","v":3.948406368319108E-2},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H136=1,J$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,J$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(J$12=16,J$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU136)*$A136","v":7.896812736638216E-2},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H136=1,K$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,K$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(K$12=16,K$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H136=1,L$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,L$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(L$12=16,L$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H136=1,M$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,M$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(M$12=16,M$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H136=1,N$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,N$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(N$12=16,N$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H136=1,O$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,O$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(O$12=16,O$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H136=1,P$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,P$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(P$12=16,P$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H136=1,Q$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,Q$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H136=1,R$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,R$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(R$12=16,R$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H136=1,S$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,S$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(S$12=16,S$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H136=1,T$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,T$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(T$12=16,T$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H136=1,U$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,U$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(U$12=16,U$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H136=1,V$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,V$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(V$12=16,V$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H136=1,W$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,W$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(W$12=16,W$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H136=1,X$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,X$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(X$12=16,X$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H136=1,Y$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,Y$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H136=1,Z$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,Z$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H136=1,AA$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AA$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H136=1,AB$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AB$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H136=1,AC$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AC$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H136=1,AD$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AD$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H136=1,AE$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AE$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H136=1,AF$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AF$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H136=1,AG$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AG$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H136=1,AH$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AH$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H136=1,AI$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AI$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H136=1,AJ$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AJ$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H136=1,AK$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AK$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H136=1,AL$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AL$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H136=1,AM$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AM$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H136=1,AN$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AN$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H136=1,AO$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AO$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H136=1,AP$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AP$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU136)*$A136","v":0},{"$f":"(IF($B136=\"15.1.1.2\",VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C136,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H136=1,AQ$12=21,$D136<>\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=1,AQ$12=26,$D136=\"Caminhão Elétrico\"),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H136=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B136,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU136)*$A136","v":0},null,0.11845219104957325,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E137=\"Encargo\",1,IF(E137=\"Bilheteria\",1,VLOOKUP($E137,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B205","v":"13.2.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B137,SEARCH(\".\",B137,1)-1)),$B$158:$F$174,2,0)","v":"Cais"},{"$f":"'05. (a) CAPEX INPUT'!G205","v":"Passarela Articulável"},{"$f":"'05. (a) CAPEX INPUT'!E205","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F205","v":"Edificações"},{"$f":"VLOOKUP(B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":49},{"$f":"IFERROR(VLOOKUP(G137,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H137=1,I$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,I$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(I$12=16,I$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU137)*$A137","v":1.4804257490746249E-2},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H137=1,J$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,J$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(J$12=16,J$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU137)*$A137","v":2.9608514981492497E-2},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H137=1,K$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,K$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(K$12=16,K$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H137=1,L$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,L$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(L$12=16,L$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H137=1,M$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,M$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(M$12=16,M$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H137=1,N$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,N$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(N$12=16,N$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H137=1,O$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,O$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(O$12=16,O$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H137=1,P$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,P$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(P$12=16,P$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H137=1,Q$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,Q$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H137=1,R$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,R$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(R$12=16,R$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H137=1,S$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,S$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(S$12=16,S$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H137=1,T$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,T$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(T$12=16,T$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H137=1,U$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,U$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(U$12=16,U$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H137=1,V$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,V$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(V$12=16,V$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H137=1,W$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,W$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(W$12=16,W$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H137=1,X$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,X$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(X$12=16,X$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H137=1,Y$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,Y$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H137=1,Z$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,Z$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H137=1,AA$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AA$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H137=1,AB$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AB$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H137=1,AC$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AC$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H137=1,AD$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AD$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H137=1,AE$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AE$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H137=1,AF$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AF$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H137=1,AG$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AG$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H137=1,AH$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AH$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H137=1,AI$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AI$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H137=1,AJ$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AJ$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H137=1,AK$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AK$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H137=1,AL$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AL$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H137=1,AM$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AM$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H137=1,AN$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AN$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H137=1,AO$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AO$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H137=1,AP$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AP$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU137)*$A137","v":0},{"$f":"(IF($B137=\"15.1.1.2\",VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C137,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H137=1,AQ$12=21,$D137<>\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=1,AQ$12=26,$D137=\"Caminhão Elétrico\"),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H137=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B137,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU137)*$A137","v":0},null,4.4412772472238744E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E138=\"Encargo\",1,IF(E138=\"Bilheteria\",1,VLOOKUP($E138,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B207","v":"13.2.3.1"},{"$f":"VLOOKUP(VALUE(LEFT(B138,SEARCH(\".\",B138,1)-1)),$B$158:$F$174,2,0)","v":"Cais"},{"$f":"'05. (a) CAPEX INPUT'!G207","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E207","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F207","v":"Instalações"},{"$f":"VLOOKUP(B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G138,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H138=1,I$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,I$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(I$12=16,I$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU138)*$A138","v":2.4353733437270193E-3},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H138=1,J$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,J$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(J$12=16,J$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU138)*$A138","v":4.8707466874540386E-3},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H138=1,K$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,K$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(K$12=16,K$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H138=1,L$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,L$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(L$12=16,L$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H138=1,M$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,M$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(M$12=16,M$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H138=1,N$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,N$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(N$12=16,N$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H138=1,O$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,O$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(O$12=16,O$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H138=1,P$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,P$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(P$12=16,P$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H138=1,Q$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,Q$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H138=1,R$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,R$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(R$12=16,R$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H138=1,S$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,S$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(S$12=16,S$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H138=1,T$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,T$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(T$12=16,T$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H138=1,U$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,U$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(U$12=16,U$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H138=1,V$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,V$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(V$12=16,V$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H138=1,W$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,W$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(W$12=16,W$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H138=1,X$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,X$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(X$12=16,X$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H138=1,Y$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,Y$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H138=1,Z$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,Z$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H138=1,AA$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AA$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H138=1,AB$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AB$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H138=1,AC$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AC$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H138=1,AD$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AD$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H138=1,AE$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AE$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H138=1,AF$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AF$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H138=1,AG$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AG$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H138=1,AH$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AH$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H138=1,AI$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AI$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H138=1,AJ$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AJ$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H138=1,AK$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AK$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H138=1,AL$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AL$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H138=1,AM$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AM$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H138=1,AN$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AN$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H138=1,AO$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AO$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H138=1,AP$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AP$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU138)*$A138","v":0},{"$f":"(IF($B138=\"15.1.1.2\",VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C138,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H138=1,AQ$12=21,$D138<>\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=1,AQ$12=26,$D138=\"Caminhão Elétrico\"),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H138=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B138,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU138)*$A138","v":0},null,7.3061200311810579E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E139=\"Encargo\",1,IF(E139=\"Bilheteria\",1,VLOOKUP($E139,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B211","v":"14.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B139,SEARCH(\".\",B139,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G211","v":"Edificação em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E211","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F211","v":"Edificações"},{"$f":"VLOOKUP(B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":44},{"$f":"IFERROR(VLOOKUP(G139,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H139=1,I$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,I$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(I$12=16,I$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU139)*$A139","v":3.8046003162701549E-2},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H139=1,J$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,J$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(J$12=16,J$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU139)*$A139","v":5.7069004744052326E-2},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H139=1,K$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,K$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(K$12=16,K$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H139=1,L$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,L$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(L$12=16,L$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H139=1,M$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,M$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(M$12=16,M$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H139=1,N$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,N$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(N$12=16,N$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H139=1,O$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,O$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(O$12=16,O$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H139=1,P$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,P$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(P$12=16,P$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H139=1,Q$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,Q$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H139=1,R$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,R$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(R$12=16,R$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H139=1,S$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,S$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(S$12=16,S$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H139=1,T$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,T$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(T$12=16,T$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H139=1,U$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,U$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(U$12=16,U$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H139=1,V$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,V$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(V$12=16,V$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H139=1,W$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,W$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(W$12=16,W$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H139=1,X$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,X$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(X$12=16,X$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H139=1,Y$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,Y$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H139=1,Z$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,Z$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H139=1,AA$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AA$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H139=1,AB$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AB$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H139=1,AC$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AC$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H139=1,AD$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AD$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H139=1,AE$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AE$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H139=1,AF$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AF$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H139=1,AG$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AG$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H139=1,AH$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AH$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H139=1,AI$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AI$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H139=1,AJ$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AJ$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H139=1,AK$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AK$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H139=1,AL$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AL$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H139=1,AM$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AM$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H139=1,AN$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AN$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H139=1,AO$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AO$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H139=1,AP$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AP$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU139)*$A139","v":0},{"$f":"(IF($B139=\"15.1.1.2\",VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C139,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H139=1,AQ$12=21,$D139<>\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=1,AQ$12=26,$D139=\"Caminhão Elétrico\"),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H139=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B139,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU139)*$A139","v":0},null,9.5115007906753868E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E140=\"Encargo\",1,IF(E140=\"Bilheteria\",1,VLOOKUP($E140,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B212","v":"14.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B140,SEARCH(\".\",B140,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G212","v":"Hidráulica"},{"$f":"'05. (a) CAPEX INPUT'!E212","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F212","v":"Instalações"},{"$f":"VLOOKUP(B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":45},{"$f":"IFERROR(VLOOKUP(G140,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H140=1,I$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,I$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(I$12=16,I$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU140)*$A140","v":4.6759325897213679E-4},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H140=1,J$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,J$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(J$12=16,J$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU140)*$A140","v":7.0138988845820508E-4},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H140=1,K$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,K$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(K$12=16,K$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H140=1,L$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,L$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(L$12=16,L$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H140=1,M$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,M$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(M$12=16,M$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H140=1,N$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,N$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(N$12=16,N$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H140=1,O$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,O$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(O$12=16,O$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H140=1,P$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,P$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(P$12=16,P$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H140=1,Q$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,Q$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H140=1,R$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,R$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(R$12=16,R$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H140=1,S$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,S$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(S$12=16,S$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H140=1,T$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,T$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(T$12=16,T$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H140=1,U$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,U$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(U$12=16,U$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H140=1,V$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,V$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(V$12=16,V$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H140=1,W$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,W$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(W$12=16,W$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H140=1,X$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,X$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(X$12=16,X$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H140=1,Y$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,Y$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H140=1,Z$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,Z$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H140=1,AA$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AA$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H140=1,AB$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AB$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H140=1,AC$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AC$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H140=1,AD$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AD$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H140=1,AE$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AE$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H140=1,AF$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AF$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H140=1,AG$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AG$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H140=1,AH$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AH$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H140=1,AI$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AI$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H140=1,AJ$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AJ$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H140=1,AK$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AK$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H140=1,AL$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AL$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H140=1,AM$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AM$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H140=1,AN$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AN$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H140=1,AO$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AO$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H140=1,AP$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AP$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU140)*$A140","v":0},{"$f":"(IF($B140=\"15.1.1.2\",VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C140,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H140=1,AQ$12=21,$D140<>\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=1,AQ$12=26,$D140=\"Caminhão Elétrico\"),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H140=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B140,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU140)*$A140","v":0},null,1.168983147430342E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E141=\"Encargo\",1,IF(E141=\"Bilheteria\",1,VLOOKUP($E141,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B213","v":"14.1.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B141,SEARCH(\".\",B141,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G213","v":"Elétrica"},{"$f":"'05. (a) CAPEX INPUT'!E213","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F213","v":"Instalações"},{"$f":"VLOOKUP(B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":46},{"$f":"IFERROR(VLOOKUP(G141,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H141=1,I$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,I$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(I$12=16,I$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU141)*$A141","v":3.1881833451265543E-3},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H141=1,J$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,J$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(J$12=16,J$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU141)*$A141","v":4.7822750176898304E-3},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H141=1,K$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,K$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(K$12=16,K$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H141=1,L$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,L$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(L$12=16,L$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H141=1,M$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,M$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(M$12=16,M$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H141=1,N$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,N$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(N$12=16,N$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H141=1,O$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,O$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(O$12=16,O$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H141=1,P$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,P$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(P$12=16,P$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H141=1,Q$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,Q$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H141=1,R$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,R$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(R$12=16,R$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H141=1,S$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,S$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(S$12=16,S$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H141=1,T$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,T$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(T$12=16,T$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H141=1,U$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,U$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(U$12=16,U$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H141=1,V$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,V$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(V$12=16,V$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H141=1,W$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,W$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(W$12=16,W$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H141=1,X$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,X$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(X$12=16,X$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H141=1,Y$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,Y$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H141=1,Z$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,Z$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H141=1,AA$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AA$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H141=1,AB$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AB$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H141=1,AC$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AC$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H141=1,AD$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AD$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H141=1,AE$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AE$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H141=1,AF$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AF$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H141=1,AG$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AG$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H141=1,AH$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AH$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H141=1,AI$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AI$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H141=1,AJ$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AJ$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H141=1,AK$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AK$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H141=1,AL$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AL$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H141=1,AM$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AM$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H141=1,AN$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AN$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H141=1,AO$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AO$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H141=1,AP$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AP$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU141)*$A141","v":0},{"$f":"(IF($B141=\"15.1.1.2\",VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C141,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H141=1,AQ$12=21,$D141<>\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=1,AQ$12=26,$D141=\"Caminhão Elétrico\"),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H141=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B141,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU141)*$A141","v":0},null,7.9704583628163843E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E142=\"Encargo\",1,IF(E142=\"Bilheteria\",1,VLOOKUP($E142,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B214","v":"14.1.1.4"},{"$f":"VLOOKUP(VALUE(LEFT(B142,SEARCH(\".\",B142,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G214","v":"Mobiliário Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!E214","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F214","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":34},{"$f":"IFERROR(VLOOKUP(G142,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H142=1,I$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,I$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(I$12=16,I$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU142)*$A142","v":1.8273166480503489E-3},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H142=1,J$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,J$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(J$12=16,J$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU142)*$A142","v":2.7409749720755231E-3},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H142=1,K$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,K$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(K$12=16,K$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H142=1,L$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,L$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(L$12=16,L$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H142=1,M$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,M$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(M$12=16,M$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H142=1,N$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,N$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(N$12=16,N$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H142=1,O$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,O$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(O$12=16,O$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H142=1,P$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,P$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(P$12=16,P$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H142=1,Q$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,Q$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H142=1,R$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,R$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(R$12=16,R$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H142=1,S$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,S$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(S$12=16,S$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H142=1,T$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,T$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(T$12=16,T$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H142=1,U$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,U$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(U$12=16,U$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H142=1,V$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,V$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(V$12=16,V$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H142=1,W$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,W$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(W$12=16,W$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H142=1,X$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,X$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(X$12=16,X$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H142=1,Y$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,Y$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H142=1,Z$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,Z$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H142=1,AA$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AA$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H142=1,AB$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AB$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H142=1,AC$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AC$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H142=1,AD$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AD$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H142=1,AE$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AE$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H142=1,AF$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AF$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H142=1,AG$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AG$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H142=1,AH$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AH$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H142=1,AI$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AI$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H142=1,AJ$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AJ$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H142=1,AK$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AK$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H142=1,AL$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AL$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H142=1,AM$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AM$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H142=1,AN$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AN$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H142=1,AO$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AO$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H142=1,AP$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AP$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU142)*$A142","v":0},{"$f":"(IF($B142=\"15.1.1.2\",VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C142,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H142=1,AQ$12=21,$D142<>\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=1,AQ$12=26,$D142=\"Caminhão Elétrico\"),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H142=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B142,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU142)*$A142","v":0},null,4.568291620125872E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E143=\"Encargo\",1,IF(E143=\"Bilheteria\",1,VLOOKUP($E143,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B215","v":"14.1.1.5"},{"$f":"VLOOKUP(VALUE(LEFT(B143,SEARCH(\".\",B143,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G215","v":"Equipamentos de TI"},{"$f":"'05. (a) CAPEX INPUT'!E215","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F215","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":61},{"$f":"IFERROR(VLOOKUP(G143,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H143=1,I$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,I$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(I$12=16,I$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU143)*$A143","v":1.3348810803804493E-3},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H143=1,J$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,J$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(J$12=16,J$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU143)*$A143","v":2.0023216205706739E-3},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H143=1,K$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,K$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(K$12=16,K$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H143=1,L$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,L$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(L$12=16,L$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H143=1,M$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,M$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(M$12=16,M$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H143=1,N$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,N$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(N$12=16,N$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H143=1,O$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,O$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(O$12=16,O$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H143=1,P$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,P$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(P$12=16,P$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H143=1,Q$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,Q$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H143=1,R$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,R$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(R$12=16,R$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H143=1,S$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,S$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(S$12=16,S$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H143=1,T$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,T$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(T$12=16,T$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H143=1,U$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,U$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(U$12=16,U$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H143=1,V$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,V$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(V$12=16,V$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H143=1,W$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,W$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(W$12=16,W$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H143=1,X$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,X$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(X$12=16,X$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H143=1,Y$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,Y$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H143=1,Z$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,Z$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H143=1,AA$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AA$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H143=1,AB$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AB$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H143=1,AC$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AC$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H143=1,AD$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AD$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H143=1,AE$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AE$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H143=1,AF$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AF$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H143=1,AG$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AG$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H143=1,AH$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AH$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H143=1,AI$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AI$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H143=1,AJ$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AJ$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H143=1,AK$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AK$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H143=1,AL$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AL$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H143=1,AM$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AM$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H143=1,AN$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AN$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H143=1,AO$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AO$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H143=1,AP$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AP$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU143)*$A143","v":0},{"$f":"(IF($B143=\"15.1.1.2\",VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C143,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H143=1,AQ$12=21,$D143<>\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=1,AQ$12=26,$D143=\"Caminhão Elétrico\"),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H143=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B143,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU143)*$A143","v":0},null,3.3372027009511232E-3,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E144=\"Encargo\",1,IF(E144=\"Bilheteria\",1,VLOOKUP($E144,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B217","v":"14.1.2.1"},{"$f":"VLOOKUP(VALUE(LEFT(B144,SEARCH(\".\",B144,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G217","v":"Estrutura Flutuante"},{"$f":"'05. (a) CAPEX INPUT'!E217","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F217","v":"Instalações"},{"$f":"VLOOKUP(B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":22},{"$f":"IFERROR(VLOOKUP(G144,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H144=1,I$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,I$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(I$12=16,I$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU144)*$A144","v":4.4222148039806196E-2},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H144=1,J$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,J$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(J$12=16,J$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU144)*$A144","v":6.633322205970929E-2},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H144=1,K$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,K$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(K$12=16,K$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H144=1,L$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,L$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(L$12=16,L$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H144=1,M$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,M$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(M$12=16,M$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H144=1,N$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,N$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(N$12=16,N$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H144=1,O$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,O$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(O$12=16,O$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H144=1,P$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,P$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(P$12=16,P$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H144=1,Q$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,Q$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H144=1,R$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,R$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(R$12=16,R$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H144=1,S$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,S$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(S$12=16,S$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H144=1,T$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,T$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(T$12=16,T$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H144=1,U$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,U$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(U$12=16,U$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H144=1,V$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,V$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(V$12=16,V$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H144=1,W$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,W$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(W$12=16,W$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H144=1,X$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,X$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(X$12=16,X$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H144=1,Y$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,Y$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H144=1,Z$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,Z$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H144=1,AA$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AA$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H144=1,AB$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AB$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H144=1,AC$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AC$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H144=1,AD$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AD$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H144=1,AE$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AE$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H144=1,AF$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AF$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H144=1,AG$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AG$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H144=1,AH$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AH$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H144=1,AI$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AI$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H144=1,AJ$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AJ$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H144=1,AK$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AK$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H144=1,AL$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AL$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H144=1,AM$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AM$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H144=1,AN$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AN$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H144=1,AO$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AO$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H144=1,AP$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AP$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU144)*$A144","v":0},{"$f":"(IF($B144=\"15.1.1.2\",VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C144,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H144=1,AQ$12=21,$D144<>\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=1,AQ$12=26,$D144=\"Caminhão Elétrico\"),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H144=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B144,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU144)*$A144","v":0},null,0.11055537009951549,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E145=\"Encargo\",1,IF(E145=\"Bilheteria\",1,VLOOKUP($E145,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B218","v":"14.1.2.2"},{"$f":"VLOOKUP(VALUE(LEFT(B145,SEARCH(\".\",B145,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G218","v":"Comunicação Visual Externa / Sinalização Viária"},{"$f":"'05. (a) CAPEX INPUT'!E218","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F218","v":"Instalações"},{"$f":"VLOOKUP(B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":6},{"$f":"IFERROR(VLOOKUP(G145,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H145=1,I$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,I$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(I$12=16,I$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU145)*$A145","v":8.3926691935406138E-4},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H145=1,J$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,J$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(J$12=16,J$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU145)*$A145","v":1.2589003790310922E-3},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H145=1,K$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,K$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(K$12=16,K$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H145=1,L$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,L$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(L$12=16,L$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H145=1,M$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,M$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(M$12=16,M$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H145=1,N$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,N$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(N$12=16,N$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H145=1,O$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,O$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(O$12=16,O$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H145=1,P$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,P$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(P$12=16,P$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H145=1,Q$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,Q$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H145=1,R$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,R$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(R$12=16,R$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H145=1,S$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,S$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(S$12=16,S$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H145=1,T$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,T$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(T$12=16,T$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H145=1,U$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,U$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(U$12=16,U$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H145=1,V$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,V$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(V$12=16,V$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H145=1,W$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,W$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(W$12=16,W$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H145=1,X$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,X$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(X$12=16,X$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H145=1,Y$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,Y$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H145=1,Z$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,Z$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H145=1,AA$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AA$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H145=1,AB$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AB$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H145=1,AC$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AC$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H145=1,AD$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AD$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H145=1,AE$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AE$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H145=1,AF$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AF$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H145=1,AG$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AG$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H145=1,AH$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AH$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H145=1,AI$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AI$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H145=1,AJ$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AJ$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H145=1,AK$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AK$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H145=1,AL$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AL$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H145=1,AM$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AM$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H145=1,AN$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AN$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H145=1,AO$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AO$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H145=1,AP$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AP$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU145)*$A145","v":0},{"$f":"(IF($B145=\"15.1.1.2\",VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C145,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H145=1,AQ$12=21,$D145<>\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=1,AQ$12=26,$D145=\"Caminhão Elétrico\"),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H145=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B145,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU145)*$A145","v":0},null,{"$f":"SUM(I145:AQ145)","v":2.0981672983851536E-3},null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E146=\"Encargo\",1,IF(E146=\"Bilheteria\",1,VLOOKUP($E146,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B220","v":"14.1.3.1"},{"$f":"VLOOKUP(VALUE(LEFT(B146,SEARCH(\".\",B146,1)-1)),$B$158:$F$174,2,0)","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!G220","v":"Escada Metálica com Pisadas em Madeira"},{"$f":"'05. (a) CAPEX INPUT'!E220","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F220","v":"Instalações"},{"$f":"VLOOKUP(B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":63},{"$f":"IFERROR(VLOOKUP(G146,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H146=1,I$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,I$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(I$12=16,I$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU146)*$A146","v":0.19195558790584022},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H146=1,J$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,J$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(J$12=16,J$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU146)*$A146","v":0.28793338185876033},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H146=1,K$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,K$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(K$12=16,K$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H146=1,L$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,L$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(L$12=16,L$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H146=1,M$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,M$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(M$12=16,M$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H146=1,N$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,N$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(N$12=16,N$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H146=1,O$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,O$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(O$12=16,O$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H146=1,P$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,P$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(P$12=16,P$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H146=1,Q$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,Q$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H146=1,R$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,R$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(R$12=16,R$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H146=1,S$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,S$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(S$12=16,S$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H146=1,T$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,T$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(T$12=16,T$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H146=1,U$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,U$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(U$12=16,U$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H146=1,V$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,V$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(V$12=16,V$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H146=1,W$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,W$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(W$12=16,W$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H146=1,X$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,X$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(X$12=16,X$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H146=1,Y$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,Y$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H146=1,Z$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,Z$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H146=1,AA$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AA$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H146=1,AB$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AB$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H146=1,AC$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AC$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H146=1,AD$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AD$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H146=1,AE$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AE$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H146=1,AF$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AF$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H146=1,AG$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AG$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H146=1,AH$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AH$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H146=1,AI$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AI$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H146=1,AJ$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AJ$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H146=1,AK$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AK$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H146=1,AL$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AL$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H146=1,AM$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AM$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H146=1,AN$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AN$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H146=1,AO$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AO$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H146=1,AP$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AP$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU146)*$A146","v":0},{"$f":"(IF($B146=\"15.1.1.2\",VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C146,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H146=1,AQ$12=21,$D146<>\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=1,AQ$12=26,$D146=\"Caminhão Elétrico\"),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H146=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B146,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU146)*$A146","v":0},null,0.47988896976460055,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E147=\"Encargo\",1,IF(E147=\"Bilheteria\",1,VLOOKUP($E147,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B224","v":"15.1.1.1"},{"$f":"VLOOKUP(VALUE(LEFT(B147,SEARCH(\".\",B147,1)-1)),$B$158:$F$174,2,0)","v":"Aquisição de Ativos"},{"$f":"'05. (a) CAPEX INPUT'!G224","v":"Cadeira Julietti"},{"$f":"'05. (a) CAPEX INPUT'!E224","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F224","v":"Equipamentos e Mobiliário"},{"$f":"VLOOKUP(B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":24},{"$f":"IFERROR(VLOOKUP(G147,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":2},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H147=1,I$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,I$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(I$12=16,I$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU147)*$A147","v":9.3308733333333331E-3},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H147=1,J$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,J$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(J$12=16,J$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU147)*$A147","v":9.3308733333333331E-3},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H147=1,K$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,K$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(K$12=16,K$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU147)*$A147","v":9.3308733333333348E-3},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H147=1,L$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,L$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(L$12=16,L$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H147=1,M$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,M$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(M$12=16,M$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H147=1,N$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,N$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(N$12=16,N$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H147=1,O$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,O$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(O$12=16,O$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H147=1,P$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,P$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(P$12=16,P$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H147=1,Q$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,Q$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H147=1,R$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,R$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(R$12=16,R$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H147=1,S$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,S$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(S$12=16,S$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H147=1,T$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,T$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(T$12=16,T$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H147=1,U$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,U$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(U$12=16,U$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H147=1,V$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,V$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(V$12=16,V$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H147=1,W$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,W$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(W$12=16,W$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H147=1,X$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,X$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(X$12=16,X$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H147=1,Y$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,Y$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H147=1,Z$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,Z$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H147=1,AA$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AA$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H147=1,AB$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AB$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H147=1,AC$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AC$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H147=1,AD$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AD$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H147=1,AE$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AE$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H147=1,AF$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AF$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H147=1,AG$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AG$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H147=1,AH$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AH$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H147=1,AI$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AI$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H147=1,AJ$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AJ$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H147=1,AK$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AK$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H147=1,AL$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AL$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H147=1,AM$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AM$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H147=1,AN$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AN$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H147=1,AO$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AO$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H147=1,AP$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AP$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU147)*$A147","v":0},{"$f":"(IF($B147=\"15.1.1.2\",VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C147,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H147=1,AQ$12=21,$D147<>\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=1,AQ$12=26,$D147=\"Caminhão Elétrico\"),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H147=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B147,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU147)*$A147","v":0},null,{"$f":"SUM(I147:AQ147)","v":2.7992620000000003E-2},null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E148=\"Encargo\",1,IF(E148=\"Bilheteria\",1,VLOOKUP($E148,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B225","v":"15.1.1.2"},{"$f":"VLOOKUP(VALUE(LEFT(B148,SEARCH(\".\",B148,1)-1)),$B$158:$F$174,2,0)","v":"Aquisição de Ativos"},{"$f":"'05. (a) CAPEX INPUT'!G225","v":"Embarcação Motorizada 62 Passageiros"},{"$f":"'05. (a) CAPEX INPUT'!E225","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F225","v":"Veículos"},{"$f":"VLOOKUP(B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":53},{"$f":"IFERROR(VLOOKUP(G148,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":1},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H148=1,I$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,I$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(I$12=16,I$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU148)*$A148","v":14.76559},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H148=1,J$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,J$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(J$12=16,J$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU148)*$A148","v":2.9531179999999999},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H148=1,K$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,K$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(K$12=16,K$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU148)*$A148","v":2.9531179999999999},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H148=1,L$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,L$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(L$12=16,L$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H148=1,M$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,M$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(M$12=16,M$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H148=1,N$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,N$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(N$12=16,N$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H148=1,O$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,O$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(O$12=16,O$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H148=1,P$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,P$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(P$12=16,P$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H148=1,Q$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,Q$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H148=1,R$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,R$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(R$12=16,R$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H148=1,S$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,S$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(S$12=16,S$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H148=1,T$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,T$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(T$12=16,T$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H148=1,U$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,U$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(U$12=16,U$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H148=1,V$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,V$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(V$12=16,V$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H148=1,W$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,W$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(W$12=16,W$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H148=1,X$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,X$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(X$12=16,X$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H148=1,Y$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,Y$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H148=1,Z$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,Z$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H148=1,AA$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AA$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H148=1,AB$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AB$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H148=1,AC$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AC$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H148=1,AD$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AD$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H148=1,AE$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AE$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H148=1,AF$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AF$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H148=1,AG$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AG$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H148=1,AH$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AH$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H148=1,AI$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AI$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H148=1,AJ$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AJ$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H148=1,AK$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AK$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H148=1,AL$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AL$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H148=1,AM$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AM$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H148=1,AN$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AN$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H148=1,AO$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AO$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H148=1,AP$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AP$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU148)*$A148","v":0},{"$f":"(IF($B148=\"15.1.1.2\",VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C148,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H148=1,AQ$12=21,$D148<>\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=1,AQ$12=26,$D148=\"Caminhão Elétrico\"),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H148=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B148,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU148)*$A148","v":0},null,20.671825999999999,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E149=\"Encargo\",1,IF(E149=\"Bilheteria\",1,VLOOKUP($E149,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B226","v":"15.1.1.3"},{"$f":"VLOOKUP(VALUE(LEFT(B149,SEARCH(\".\",B149,1)-1)),$B$158:$F$174,2,0)","v":"Aquisição de Ativos"},{"$f":"'05. (a) CAPEX INPUT'!G226","v":"Embarcação Motorizada 8 Passageiros"},{"$f":"'05. (a) CAPEX INPUT'!E226","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F226","v":"Veículos"},{"$f":"VLOOKUP(B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":54},{"$f":"IFERROR(VLOOKUP(G149,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":1},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H149=1,I$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,I$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(I$12=16,I$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU149)*$A149","v":0.25738190666666666},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H149=1,J$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,J$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(J$12=16,J$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU149)*$A149","v":0.25738190666666666},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H149=1,K$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,K$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(K$12=16,K$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU149)*$A149","v":0.25738190666666672},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H149=1,L$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,L$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(L$12=16,L$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H149=1,M$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,M$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(M$12=16,M$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H149=1,N$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,N$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(N$12=16,N$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H149=1,O$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,O$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(O$12=16,O$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H149=1,P$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,P$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(P$12=16,P$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H149=1,Q$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,Q$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H149=1,R$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,R$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(R$12=16,R$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H149=1,S$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,S$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(S$12=16,S$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H149=1,T$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,T$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(T$12=16,T$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H149=1,U$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,U$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(U$12=16,U$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H149=1,V$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,V$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(V$12=16,V$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H149=1,W$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,W$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(W$12=16,W$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H149=1,X$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,X$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(X$12=16,X$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H149=1,Y$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,Y$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H149=1,Z$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,Z$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H149=1,AA$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AA$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H149=1,AB$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AB$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H149=1,AC$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AC$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H149=1,AD$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AD$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H149=1,AE$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AE$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H149=1,AF$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AF$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H149=1,AG$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AG$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H149=1,AH$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AH$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H149=1,AI$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AI$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H149=1,AJ$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AJ$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H149=1,AK$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AK$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H149=1,AL$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AL$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H149=1,AM$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AM$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H149=1,AN$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AN$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H149=1,AO$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AO$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H149=1,AP$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AP$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU149)*$A149","v":0},{"$f":"(IF($B149=\"15.1.1.2\",VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C149,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H149=1,AQ$12=21,$D149<>\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=1,AQ$12=26,$D149=\"Caminhão Elétrico\"),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H149=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B149,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU149)*$A149","v":0},null,0.77214572000000004,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E150=\"Encargo\",1,IF(E150=\"Bilheteria\",1,VLOOKUP($E150,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B227","v":"15.1.1.4"},{"$f":"VLOOKUP(VALUE(LEFT(B150,SEARCH(\".\",B150,1)-1)),$B$158:$F$174,2,0)","v":"Aquisição de Ativos"},{"$f":"'05. (a) CAPEX INPUT'!G227","v":"Bote de rafting"},{"$f":"'05. (a) CAPEX INPUT'!E227","v":"Rafting"},{"$f":"'05. (a) CAPEX INPUT'!F227","v":"Veículos"},{"$f":"VLOOKUP(B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":50},{"$f":"IFERROR(VLOOKUP(G150,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":5},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H150=1,I$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,I$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(I$12=16,I$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU150)*$A150","v":2.2307289999999997E-2},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H150=1,J$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,J$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(J$12=16,J$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU150)*$A150","v":2.2307289999999997E-2},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H150=1,K$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,K$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(K$12=16,K$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU150)*$A150","v":2.2307290000000004E-2},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H150=1,L$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,L$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(L$12=16,L$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H150=1,M$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,M$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(M$12=16,M$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H150=1,N$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,N$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(N$12=16,N$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU150)*$A150","v":6.6921869999999994E-2},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H150=1,O$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,O$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(O$12=16,O$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H150=1,P$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,P$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(P$12=16,P$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H150=1,Q$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,Q$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H150=1,R$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,R$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(R$12=16,R$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H150=1,S$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,S$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(S$12=16,S$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU150)*$A150","v":6.6921869999999994E-2},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H150=1,T$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,T$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(T$12=16,T$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H150=1,U$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,U$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(U$12=16,U$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H150=1,V$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,V$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(V$12=16,V$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H150=1,W$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,W$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(W$12=16,W$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H150=1,X$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,X$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(X$12=16,X$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H150=1,Y$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,Y$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H150=1,Z$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,Z$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H150=1,AA$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AA$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H150=1,AB$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AB$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H150=1,AC$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AC$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H150=1,AD$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AD$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H150=1,AE$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AE$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H150=1,AF$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AF$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H150=1,AG$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AG$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H150=1,AH$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AH$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H150=1,AI$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AI$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H150=1,AJ$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AJ$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H150=1,AK$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AK$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H150=1,AL$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AL$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H150=1,AM$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AM$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H150=1,AN$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AN$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H150=1,AO$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AO$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H150=1,AP$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AP$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU150)*$A150","v":0},{"$f":"(IF($B150=\"15.1.1.2\",VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C150,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H150=1,AQ$12=21,$D150<>\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=1,AQ$12=26,$D150=\"Caminhão Elétrico\"),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H150=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B150,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU150)*$A150","v":0},null,0.20076560999999998,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E151=\"Encargo\",1,IF(E151=\"Bilheteria\",1,VLOOKUP($E151,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B228","v":"15.1.1.5"},{"$f":"VLOOKUP(VALUE(LEFT(B151,SEARCH(\".\",B151,1)-1)),$B$158:$F$174,2,0)","v":"Aquisição de Ativos"},{"$f":"'05. (a) CAPEX INPUT'!G228","v":"Minibus"},{"$f":"'05. (a) CAPEX INPUT'!E228","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F228","v":"Veículos"},{"$f":"VLOOKUP(B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":51},{"$f":"IFERROR(VLOOKUP(G151,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":5},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H151=1,I$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,I$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(I$12=16,I$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU151)*$A151","v":0.14248699333333331},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H151=1,J$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,J$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(J$12=16,J$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU151)*$A151","v":0.14248699333333331},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H151=1,K$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,K$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(K$12=16,K$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU151)*$A151","v":0.14248699333333337},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H151=1,L$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,L$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(L$12=16,L$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H151=1,M$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,M$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(M$12=16,M$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H151=1,N$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,N$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(N$12=16,N$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU151)*$A151","v":0.42746097999999999},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H151=1,O$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,O$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(O$12=16,O$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H151=1,P$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,P$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(P$12=16,P$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H151=1,Q$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,Q$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H151=1,R$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,R$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(R$12=16,R$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H151=1,S$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,S$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(S$12=16,S$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU151)*$A151","v":0.42746097999999999},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H151=1,T$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,T$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(T$12=16,T$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H151=1,U$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,U$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(U$12=16,U$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H151=1,V$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,V$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(V$12=16,V$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H151=1,W$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,W$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(W$12=16,W$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H151=1,X$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,X$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(X$12=16,X$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H151=1,Y$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,Y$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H151=1,Z$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,Z$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H151=1,AA$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AA$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H151=1,AB$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AB$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H151=1,AC$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AC$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H151=1,AD$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AD$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H151=1,AE$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AE$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H151=1,AF$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AF$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H151=1,AG$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AG$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H151=1,AH$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AH$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H151=1,AI$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AI$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H151=1,AJ$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AJ$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H151=1,AK$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AK$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H151=1,AL$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AL$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H151=1,AM$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AM$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H151=1,AN$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AN$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H151=1,AO$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AO$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H151=1,AP$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AP$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU151)*$A151","v":0},{"$f":"(IF($B151=\"15.1.1.2\",VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C151,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H151=1,AQ$12=21,$D151<>\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=1,AQ$12=26,$D151=\"Caminhão Elétrico\"),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H151=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B151,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU151)*$A151","v":0},null,1.28238294,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E152=\"Encargo\",1,IF(E152=\"Bilheteria\",1,VLOOKUP($E152,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B229","v":"15.1.1.6"},{"$f":"VLOOKUP(VALUE(LEFT(B152,SEARCH(\".\",B152,1)-1)),$B$158:$F$174,2,0)","v":"Aquisição de Ativos"},{"$f":"'05. (a) CAPEX INPUT'!G229","v":"Caminhão Elétrico"},{"$f":"'05. (a) CAPEX INPUT'!E229","v":"Bilheteria"},{"$f":"'05. (a) CAPEX INPUT'!F229","v":"Veículos"},{"$f":"VLOOKUP(B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":52},{"$f":"IFERROR(VLOOKUP(G152,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":1},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H152=1,I$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,I$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(I$12=16,I$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU152)*$A152","v":2.5193479133333332},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H152=1,J$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,J$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(J$12=16,J$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU152)*$A152","v":2.5193479133333332},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H152=1,K$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,K$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(K$12=16,K$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU152)*$A152","v":2.5193479133333341},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H152=1,L$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,L$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(L$12=16,L$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H152=1,M$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,M$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(M$12=16,M$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H152=1,N$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,N$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(N$12=16,N$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H152=1,O$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,O$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(O$12=16,O$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H152=1,P$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,P$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(P$12=16,P$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H152=1,Q$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,Q$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H152=1,R$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,R$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(R$12=16,R$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H152=1,S$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,S$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(S$12=16,S$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H152=1,T$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,T$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(T$12=16,T$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H152=1,U$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,U$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(U$12=16,U$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H152=1,V$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,V$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(V$12=16,V$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H152=1,W$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,W$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(W$12=16,W$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H152=1,X$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,X$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(X$12=16,X$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H152=1,Y$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,Y$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H152=1,Z$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,Z$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H152=1,AA$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AA$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H152=1,AB$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AB$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H152=1,AC$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AC$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H152=1,AD$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AD$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H152=1,AE$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AE$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H152=1,AF$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AF$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H152=1,AG$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AG$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H152=1,AH$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AH$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H152=1,AI$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AI$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H152=1,AJ$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AJ$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H152=1,AK$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AK$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H152=1,AL$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AL$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H152=1,AM$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AM$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H152=1,AN$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AN$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H152=1,AO$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AO$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H152=1,AP$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AP$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU152)*$A152","v":0},{"$f":"(IF($B152=\"15.1.1.2\",VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C152,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H152=1,AQ$12=21,$D152<>\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=1,AQ$12=26,$D152=\"Caminhão Elétrico\"),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H152=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B152,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU152)*$A152","v":0},null,7.5580437400000005,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E153=\"Encargo\",1,IF(E153=\"Bilheteria\",1,VLOOKUP($E153,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B230","v":"15.1.1.7"},{"$f":"VLOOKUP(VALUE(LEFT(B153,SEARCH(\".\",B153,1)-1)),$B$158:$F$174,2,0)","v":"Aquisição de Ativos"},{"$f":"'05. (a) CAPEX INPUT'!G230","v":"Ambulância UTI - Furgão"},{"$f":"'05. (a) CAPEX INPUT'!E230","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F230","v":"Veículos"},{"$f":"VLOOKUP(B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":59},{"$f":"IFERROR(VLOOKUP(G153,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":5},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H153=1,I$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,I$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(I$12=16,I$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU153)*$A153","v":0.10413826666666666},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H153=1,J$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,J$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(J$12=16,J$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU153)*$A153","v":0.10413826666666666},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H153=1,K$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,K$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(K$12=16,K$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU153)*$A153","v":0.10413826666666669},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H153=1,L$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,L$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(L$12=16,L$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H153=1,M$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,M$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(M$12=16,M$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H153=1,N$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,N$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(N$12=16,N$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU153)*$A153","v":0.31241479999999999},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H153=1,O$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,O$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(O$12=16,O$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H153=1,P$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,P$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(P$12=16,P$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H153=1,Q$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,Q$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H153=1,R$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,R$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(R$12=16,R$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H153=1,S$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,S$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(S$12=16,S$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU153)*$A153","v":0.31241479999999999},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H153=1,T$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,T$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(T$12=16,T$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H153=1,U$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,U$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(U$12=16,U$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H153=1,V$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,V$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(V$12=16,V$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H153=1,W$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,W$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(W$12=16,W$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H153=1,X$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,X$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(X$12=16,X$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H153=1,Y$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,Y$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H153=1,Z$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,Z$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H153=1,AA$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AA$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H153=1,AB$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AB$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H153=1,AC$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AC$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H153=1,AD$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AD$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H153=1,AE$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AE$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H153=1,AF$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AF$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H153=1,AG$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AG$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H153=1,AH$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AH$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H153=1,AI$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AI$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H153=1,AJ$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AJ$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H153=1,AK$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AK$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H153=1,AL$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AL$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H153=1,AM$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AM$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H153=1,AN$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AN$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H153=1,AO$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AO$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H153=1,AP$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AP$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU153)*$A153","v":0},{"$f":"(IF($B153=\"15.1.1.2\",VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C153,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H153=1,AQ$12=21,$D153<>\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=1,AQ$12=26,$D153=\"Caminhão Elétrico\"),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H153=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B153,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU153)*$A153","v":0},null,0.93724439999999998,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E154=\"Encargo\",1,IF(E154=\"Bilheteria\",1,VLOOKUP($E154,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B232","v":"16.1"},{"$f":"VLOOKUP(VALUE(LEFT(B154,SEARCH(\".\",B154,1)-1)),$B$158:$F$174,2,0)","v":"Infraestrutura Geral"},{"$f":"'05. (a) CAPEX INPUT'!G232","v":"Esgotamento Sanitário"},{"$f":"'05. (a) CAPEX INPUT'!E232","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F232","v":"Instalações"},{"$f":"VLOOKUP(B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":41},{"$f":"IFERROR(VLOOKUP(G154,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H154=1,I$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,I$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(I$12=16,I$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU154)*$A154","v":9.5469278152502585E-2},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H154=1,J$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,J$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(J$12=16,J$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU154)*$A154","v":0.14320391722875386},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H154=1,K$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,K$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(K$12=16,K$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H154=1,L$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,L$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(L$12=16,L$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H154=1,M$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,M$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(M$12=16,M$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H154=1,N$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,N$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(N$12=16,N$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H154=1,O$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,O$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(O$12=16,O$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H154=1,P$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,P$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(P$12=16,P$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H154=1,Q$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,Q$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H154=1,R$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,R$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(R$12=16,R$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H154=1,S$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,S$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(S$12=16,S$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H154=1,T$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,T$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(T$12=16,T$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H154=1,U$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,U$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(U$12=16,U$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H154=1,V$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,V$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(V$12=16,V$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H154=1,W$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,W$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(W$12=16,W$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H154=1,X$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,X$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(X$12=16,X$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H154=1,Y$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,Y$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H154=1,Z$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,Z$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H154=1,AA$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AA$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H154=1,AB$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AB$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H154=1,AC$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AC$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H154=1,AD$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AD$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H154=1,AE$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AE$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H154=1,AF$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AF$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H154=1,AG$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AG$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H154=1,AH$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AH$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H154=1,AI$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AI$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H154=1,AJ$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AJ$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H154=1,AK$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AK$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H154=1,AL$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AL$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H154=1,AM$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AM$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H154=1,AN$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AN$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H154=1,AO$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AO$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H154=1,AP$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AP$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU154)*$A154","v":0},{"$f":"(IF($B154=\"15.1.1.2\",VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C154,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H154=1,AQ$12=21,$D154<>\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=1,AQ$12=26,$D154=\"Caminhão Elétrico\"),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H154=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B154,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU154)*$A154","v":0},null,0.23867319538125645,null,{"$f":"'01. PC'!$Q$25","v":0}]
[{"$f":"IF(E155=\"Encargo\",1,IF(E155=\"Bilheteria\",1,VLOOKUP($E155,'01. PC'!$O$10:$P$18,2,0)))","v":1},{"$f":"'05. (a) CAPEX INPUT'!B233","v":"16.2"},{"$f":"VLOOKUP(VALUE(LEFT(B155,SEARCH(\".\",B155,1)-1)),$B$158:$F$174,2,0)","v":"Infraestrutura Geral"},{"$f":"'05. (a) CAPEX INPUT'!G233","v":"Abastecimento de Água"},{"$f":"'05. (a) CAPEX INPUT'!E233","v":"Encargo"},{"$f":"'05. (a) CAPEX INPUT'!F233","v":"Instalações"},{"$f":"VLOOKUP(B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,3,0)","v":42},{"$f":"IFERROR(VLOOKUP(G155,'05. (c) RECAPEX INPUT'!$B$7:$H$26,4,0),\"-\")","v":"-"},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,I$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,I$12+1,0),0)/10^6)+IF(AND($H155=1,I$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,I$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(I$12=16,I$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(I$12=6,I$12=11,I$12=16,I$12=21,I$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*I$8*(1+$AU155)*$A155","v":3.3768020605109084E-2},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,J$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,J$12+1,0),0)/10^6)+IF(AND($H155=1,J$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,J$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(J$12=16,J$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(J$12=6,J$12=11,J$12=16,J$12=21,J$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*J$8*(1+$AU155)*$A155","v":5.0652030907663625E-2},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,K$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,K$12+1,0),0)/10^6)+IF(AND($H155=1,K$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,K$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(K$12=16,K$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(K$12=6,K$12=11,K$12=16,K$12=21,K$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*K$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,L$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,L$12+1,0),0)/10^6)+IF(AND($H155=1,L$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,L$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(L$12=16,L$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(L$12=6,L$12=11,L$12=16,L$12=21,L$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*L$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,M$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,M$12+1,0),0)/10^6)+IF(AND($H155=1,M$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,M$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(M$12=16,M$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(M$12=6,M$12=11,M$12=16,M$12=21,M$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*M$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,N$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,N$12+1,0),0)/10^6)+IF(AND($H155=1,N$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,N$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(N$12=16,N$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(N$12=6,N$12=11,N$12=16,N$12=21,N$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*N$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,O$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,O$12+1,0),0)/10^6)+IF(AND($H155=1,O$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,O$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(O$12=16,O$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(O$12=6,O$12=11,O$12=16,O$12=21,O$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*O$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,P$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,P$12+1,0),0)/10^6)+IF(AND($H155=1,P$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,P$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(P$12=16,P$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(P$12=6,P$12=11,P$12=16,P$12=21,P$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*P$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Q$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,Q$12+1,0),0)/10^6)+IF(AND($H155=1,Q$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,Q$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(Q$12=16,Q$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(Q$12=6,Q$12=11,Q$12=16,Q$12=21,Q$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Q$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,R$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,R$12+1,0),0)/10^6)+IF(AND($H155=1,R$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,R$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(R$12=16,R$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(R$12=6,R$12=11,R$12=16,R$12=21,R$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*R$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,S$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,S$12+1,0),0)/10^6)+IF(AND($H155=1,S$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,S$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(S$12=16,S$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(S$12=6,S$12=11,S$12=16,S$12=21,S$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*S$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,T$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,T$12+1,0),0)/10^6)+IF(AND($H155=1,T$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,T$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(T$12=16,T$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(T$12=6,T$12=11,T$12=16,T$12=21,T$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*T$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,U$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,U$12+1,0),0)/10^6)+IF(AND($H155=1,U$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,U$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(U$12=16,U$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(U$12=6,U$12=11,U$12=16,U$12=21,U$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*U$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,V$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,V$12+1,0),0)/10^6)+IF(AND($H155=1,V$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,V$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(V$12=16,V$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(V$12=6,V$12=11,V$12=16,V$12=21,V$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*V$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,W$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,W$12+1,0),0)/10^6)+IF(AND($H155=1,W$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,W$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(W$12=16,W$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(W$12=6,W$12=11,W$12=16,W$12=21,W$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*W$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,X$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,X$12+1,0),0)/10^6)+IF(AND($H155=1,X$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,X$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(X$12=16,X$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(X$12=6,X$12=11,X$12=16,X$12=21,X$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*X$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Y$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,Y$12+1,0),0)/10^6)+IF(AND($H155=1,Y$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,Y$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(Y$12=16,Y$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(Y$12=6,Y$12=11,Y$12=16,Y$12=21,Y$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Y$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,Z$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,Z$12+1,0),0)/10^6)+IF(AND($H155=1,Z$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,Z$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(Z$12=16,Z$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(Z$12=6,Z$12=11,Z$12=16,Z$12=21,Z$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*Z$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AA$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AA$12+1,0),0)/10^6)+IF(AND($H155=1,AA$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AA$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AA$12=16,AA$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AA$12=6,AA$12=11,AA$12=16,AA$12=21,AA$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AA$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AB$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AB$12+1,0),0)/10^6)+IF(AND($H155=1,AB$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AB$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AB$12=16,AB$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AB$12=6,AB$12=11,AB$12=16,AB$12=21,AB$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AB$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AC$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AC$12+1,0),0)/10^6)+IF(AND($H155=1,AC$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AC$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AC$12=16,AC$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AC$12=6,AC$12=11,AC$12=16,AC$12=21,AC$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AC$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AD$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AD$12+1,0),0)/10^6)+IF(AND($H155=1,AD$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AD$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AD$12=16,AD$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AD$12=6,AD$12=11,AD$12=16,AD$12=21,AD$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AD$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AE$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AE$12+1,0),0)/10^6)+IF(AND($H155=1,AE$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AE$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AE$12=16,AE$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AE$12=6,AE$12=11,AE$12=16,AE$12=21,AE$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AE$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AF$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AF$12+1,0),0)/10^6)+IF(AND($H155=1,AF$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AF$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AF$12=16,AF$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AF$12=6,AF$12=11,AF$12=16,AF$12=21,AF$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AF$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AG$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AG$12+1,0),0)/10^6)+IF(AND($H155=1,AG$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AG$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AG$12=16,AG$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AG$12=6,AG$12=11,AG$12=16,AG$12=21,AG$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AG$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AH$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AH$12+1,0),0)/10^6)+IF(AND($H155=1,AH$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AH$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AH$12=16,AH$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AH$12=6,AH$12=11,AH$12=16,AH$12=21,AH$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AH$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AI$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AI$12+1,0),0)/10^6)+IF(AND($H155=1,AI$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AI$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AI$12=16,AI$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AI$12=6,AI$12=11,AI$12=16,AI$12=21,AI$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AI$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AJ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AJ$12+1,0),0)/10^6)+IF(AND($H155=1,AJ$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AJ$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AJ$12=16,AJ$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AJ$12=6,AJ$12=11,AJ$12=16,AJ$12=21,AJ$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AJ$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AK$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AK$12+1,0),0)/10^6)+IF(AND($H155=1,AK$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AK$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AK$12=16,AK$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AK$12=6,AK$12=11,AK$12=16,AK$12=21,AK$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AK$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AL$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AL$12+1,0),0)/10^6)+IF(AND($H155=1,AL$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AL$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AL$12=16,AL$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AL$12=6,AL$12=11,AL$12=16,AL$12=21,AL$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AL$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AM$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AM$12+1,0),0)/10^6)+IF(AND($H155=1,AM$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AM$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AM$12=16,AM$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AM$12=6,AM$12=11,AM$12=16,AM$12=21,AM$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AM$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AN$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AN$12+1,0),0)/10^6)+IF(AND($H155=1,AN$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AN$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AN$12=16,AN$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AN$12=6,AN$12=11,AN$12=16,AN$12=21,AN$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AN$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AO$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AO$12+1,0),0)/10^6)+IF(AND($H155=1,AO$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AO$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AO$12=16,AO$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AO$12=6,AO$12=11,AO$12=16,AO$12=21,AO$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AO$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AP$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AP$12+1,0),0)/10^6)+IF(AND($H155=1,AP$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AP$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AP$12=16,AP$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AP$12=6,AP$12=11,AP$12=16,AP$12=21,AP$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AP$8*(1+$AU155)*$A155","v":0},{"$f":"(IF($B155=\"15.1.1.2\",VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,9,0)*SUMIF('05. (b) CAPEX INPUT'!$B$7:$B$42,AQ$12,'05. (b) CAPEX INPUT'!$C$7:$C$42)/10^6,IFERROR(VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,13,0)*VLOOKUP($C155,$C$158:$F$174,AQ$12+1,0),0)/10^6)+IF(AND($H155=1,AQ$12=21,$D155<>\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=1,AQ$12=26,$D155=\"Caminhão Elétrico\"),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=2,OR(AQ$12=16,AQ$12=30)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6+IF(AND($H155=5,OR(AQ$12=6,AQ$12=11,AQ$12=16,AQ$12=21,AQ$12=26)),VLOOKUP($B155,'05. (a) CAPEX INPUT'!$B$7:$N$237,10,0),0)/10^6)*AQ$8*(1+$AU155)*$A155","v":0},null,8.4420051512772709E-2,null,{"$f":"'01. PC'!$Q$25","v":0}]
[]
[null,"Cronograma Capex"]
[null,"ITEM","DESCRIÇÃO","% OBRAS ANO 1","% OBRAS ANO 2","% OBRAS ANO 3"]
[null,1,"Centro de Apoio aos Visitantes (CAV)",0.2857142857142857,0.7142857142857143,0,null,null,{"$f":"SUMIF($C$16:$C$155,$C159,I$16:I$155)*10^6","v":445206.67236497602},{"$f":"SUMIF($C$16:$C$155,$C159,J$16:J$155)*10^6","v":1113016.6809124397},0]
[null,2,"Estacionamento de Serviço",0.66666666666666663,0.33333333333333331,0,null,null,{"$f":"SUMIF($C$16:$C$155,$C160,I$16:I$155)*10^6","v":173833.70604226648},86916.85302113324,0]
[null,3,"Garagem de apoio",0.66666666666666663,0.33333333333333331,0,null,null,45635.393355882399,22817.6966779412,0]
[null,4,"Estacionamento de Visitantes",0.5,0.5,0,null,null,213250.13426901744,213250.13426901744,0]
[null,5,"Caminho do Macuco",0.2857142857142857,0.7142857142857143,0,null,null,762478.05272373406,1906195.1318093352,0]
[null,6,"Trilha para Pedestres",0.2857142857142857,0.7142857142857143,0,null,null,634650.93497270823,1586627.3374317703,0]
[null,7,"Trilha da Cachoeirinha",0.4,0.6,0,null,null,662416.39639433892,993624.59459150815,0]
[null,8,"Cachoeirismo / Salto do Macuco",0.66666666666666663,0.33333333333333331,0,null,null,69873.186163126287,34936.593081563144,0]
[null,9,"Viradouro",0.5,0.5,0,null,null,20574.061506334438,20574.061506334438,0]
[null,10,"Via pavimentada",0.2857142857142857,0.7142857142857143,0,null,null,50988.787561622863,127471.96890405715,0]
[null,11,"Receptivo Orla",0.5,0.5,0,null,null,1538607.3419849598,1538607.3419849598,0]
[null,12,"Funicular",0.2857142857142857,0.7142857142857143,0,null,null,744155.66556670377,1860389.1639167594,0]
[null,13,"Cais",0.33333333333333331,0.66666666666666663,0,null,null,66683.570397634408,133367.14079526882,0]
[null,14,"Rafting",0.4,0.6,0,null,null,281880.98036023154,422821.47054034722,0]
[null,15,"Aquisição de Ativos",0.33333333333333331,0.33333333333333331,0.33333333333333343,null,null,17820583.243333332,6008111.2433333332,6008111.2433333332]
[null,16,"Infraestrutura Geral",0.4,0.6,0,null,null,129237.29875761167,193855.94813641749,0]

{"sheet":"05. (a) CAPEX INPUT","index":7,"n_rows":240,"n_cols":14,"rows_kept":240,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Capex - Input"]
[null,"Item","Fonte","Código","UGC","Classe","Descrição","Unid.","Quant. (un)","Preço (R$)","Subtotal (R$)","Serviços Gerais (% total do Capex)","Serviços Gerais (R$)","Total (R$)"]
[null,1,null,null,null,null,"Centro de Apoio aos Visitantes (CAV)",null,null,null,{"$f":"K9+K38+K59","v":1264778.4099999999},{"$f":"IF(OR(B8=15,B8=17,IFERROR(LEFT(B8,SEARCH(\".\",B8,1)-1)=\"15\",\"FALSO\"),IFERROR(LEFT(B8,SEARCH(\".\",B8,1)-1)=\"17\",\"FALSO\")),0,K8/($K$239-$K$221))","v":9.6820476337638128E-2},{"$f":"L8*$K$234","v":293444.94327741582},{"$f":"M8+K8","v":1558223.3532774157}]
[null,"1.1",null,null,null,null,"Edificações Existentes",null,null,null,{"$f":"K10+K14+K26+K31+K34","v":353069.31999999995},2.7027927953487112E-2,{"$f":"L9*$K$234","v":81916.647027834537},{"$f":"M9+K9","v":434985.9670278345}]
[null,"1.1.1",null,null,null,null,"Bilheteria",null,null,"",{"$f":"SUM(K11:K13)","v":6509.36},4.9830020094442323E-4,1510.2556786783541,8019.615678678354]
[null,"1.1.1.1","COMPOSIÇÃO",32,"A&B","Edificações","Demolição de Edificação","m²",10,325.46800000000002,{"$f":"ROUND(I11*J11,2)","v":3254.68},2.4915010047221162E-4,755.12783933917706,4009.807839339177]
[null,"1.1.1.2","COMPOSIÇÃO",32,"Souvenir","Edificações","Demolição de Edificação","m²",5,325.46800000000002,{"$f":"ROUND(I12*J12,2)","v":1627.34},1.2457505023610581E-4,377.56391966958853,2004.9039196695885]
[null,"1.1.1.3","COMPOSIÇÃO",32,"Encargo","Edificações","Demolição de Edificação","m²",5,325.46800000000002,{"$f":"ROUND(I13*J13,2)","v":1627.34},1.2457505023610581E-4,377.56391966958853,2004.9039196695885]
[null,"1.1.2",null,null,null,null,"Edifício Central",null,null,"",{"$f":"SUM(K15:K25)","v":138152.78},1.0575779805546276E-2,32053.231119526554,170206.01111952655]
[null,"1.1.2.1","COMPOSIÇÃO",32,"Encargo","Edificações","Demolição de Edificação","m²",48,325.46800000000002,{"$f":"ROUND(I15*J15,2)","v":15622.46},1.1959201760612739E-3,3624.6127007763343,19247.072700776334]
[null,"1.1.2.2","COMPOSIÇÃO",15,"Encargo","Edificações","Reparo em Alvenaria","m²",142,314.76965000000001,44697.29,3.421637240630594E-3,10370.349165514463,55067.639165514462]
[null,"1.1.2.3","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",142,125.19546,17777.759999999998,1.3609112693631525E-3,4124.6701663728691,21902.430166372869]
[null,"1.1.2.4","COMPOSIÇÃO",18,"Encargo","Instalações","Readequação Hidráulica","m²",42.6,337.97140000000002,14397.58,1.1021539762915878E-3,3340.4247044603308,17738.004704460331]
[null,"1.1.2.5","COMPOSIÇÃO",7,"Encargo","Instalações","Paraciclos","un",10,88.268699999999995,882.69,6.7571098291019862E-5,204.79549218549852,1087.4854921854985]
[null,"1.1.2.6","COMPOSIÇÃO",57,"Encargo","Equipamentos e Mobiliário","Mobiliário Sala de Primeiros Socorros","m²",10,471.561540583333,4715.62,3.6098700848893612E-4,1094.0848076445643,5809.7048076445644]
[null,"1.1.2.7","COMPOSIÇÃO",58,"Encargo","Edificações","Revestimento em Chapa Cimentícia","m²",10,721.60407499999997,7216.04,5.5239749868235836E-4,1674.2145752531972,8890.2545752531969]
[null,"1.1.2.8","COMPOSIÇÃO",34,"Encargo","Equipamentos e Mobiliário","Mobiliário Bilheteria","m²",24,148.31960353000002,3559.67,2.72497492272026E-4,825.8894625156662,4385.5594625156664]
[null,"1.1.2.9","COMPOSIÇÃO",61,"Encargo","Equipamentos e Mobiliário","Equipamentos de TI","m²",{"$f":"I22*0.2","v":4.8000000000000007},541.74789499999997,2600.39,1.990633271986599E-4,603.32410010790704,3203.7141001079071]
[null,"1.1.2.10","COMPOSIÇÃO",8,"Encargo","Equipamentos e Mobiliário","Mobiliário Interno","m²",108,174.83435349000004,18882.11,1.4454507366706872E-3,4380.8936443720022,23263.003644372002]
[null,"1.1.2.11","COMPOSIÇÃO",61,"Encargo","Equipamentos e Mobiliário","Equipamentos de TI","m²",{"$f":"72*0.2","v":14.4},541.74789499999997,7801.17,5.9718998159597977E-4,1809.9723003237211,9611.1423003237214]
[null,"1.1.3",null,null,null,null,"Loja",null,null,"",{"$f":"SUM(K27:K30)","v":60978.15},4.6679588159541313E-3,14147.719178659729,75125.869178659734]
[null,"1.1.3.1","COMPOSIÇÃO",15,"Encargo","Edificações","Reparo em Alvenaria","m²",88,314.76965000000001,{"$f":"ROUND(I27*J27,2)","v":27699.73},2.1204513231878816E-3,6426.6954862470602,34126.425486247063]
[null,"1.1.3.2","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",88,125.19546,{"$f":"ROUND(I28*J28,2)","v":11017.2},8.4338137295293246E-4,2556.1328399620184,13573.332839962019]
[null,"1.1.3.3","COMPOSIÇÃO",35,"Encargo","Equipamentos e Mobiliário","Mobiliário Sala Expositiva","m²",58,334.67720500000007,{"$f":"ROUND(I29*J29,2)","v":19411.28},1.4859594068523578E-3,4503.6679259428829,23914.947925942881]
[null,"1.1.3.4","COMPOSIÇÃO",4,"Encargo","Instalações","Comunicação Visual Interna","m²",58,49.136970999999996,{"$f":"ROUND(I30*J30,2)","v":2849.94},2.1816671296095926E-4,661.22292650776558,3511.1629265077654]
[null,"1.1.4",null,null,null,null,"Praça Coberta",null,null,"",{"$f":"SUM(K32:K33)","v":84090.31},6.4372255291578351E-3,19510.039112804207,103600.34911280421]
[null,"1.1.4.1","COMPOSIÇÃO",20,"Encargo","Edificações","Readequação de Piso Intertravado","m²",288,166.78479999999999,{"$f":"ROUND(I32*J32,2)","v":48034.02},3.6770683781767247E-3,11144.513665667537,59178.533665667535]
[null,"1.1.4.2","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",288,125.19546,{"$f":"ROUND(I33*J33,2)","v":36056.29},2.7601571509811105E-3,8365.5254471366716,44421.815447136672]
[null,"1.1.5",null,null,null,null,"Edificação de Serviço",null,null,"",{"$f":"SUM(K35:K37)","v":63338.720000000001},4.8486636018844499E-3,14695.401938165696,78034.121938165699]
[null,"1.1.5.1","COMPOSIÇÃO",15,"Encargo","Edificações","Reparo em Alvenaria","m²",117,314.76965000000001,{"$f":"ROUND(I35*J35,2)","v":36828.050000000003},2.8192364096303276E-3,8544.5837451224652,45372.633745122468]
[null,"1.1.5.2","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",117,125.19546,{"$f":"ROUND(I36*J36,2)","v":14647.87},1.1213140100421225E-3,3398.4952204275546,18046.365220427557]
[null,"1.1.5.3","COMPOSIÇÃO",18,"Encargo","Instalações","Readequação Hidráulica","m²",35.1,337.97140000000002,{"$f":"ROUND(I37*J37,2)","v":11862.8},9.0811318221199993E-4,2752.3229726156765,14615.122972615676]
[null,"1.2",null,null,null,null,"Novas Edificações",null,null,"",{"$f":"K39","v":686879.07},5.2581510103223442E-2,159364.82481116525,846243.89481116517]
[null,"1.2.1",null,null,null,null,"Café / Restaurante",null,null,"",{"$f":"SUM(K40:K58)","v":686879.07},5.2581510103223442E-2,159364.82481116525,846243.89481116517]
[null,"1.2.1.1","COMPOSIÇÃO",44,"A&B","Edificações","Edificação em Madeira","m²",60,3088.1172400000005,{"$f":"ROUND(I40*J40,2)","v":185287.03},1.4183969588622444E-2,42988.986512183474,228276.01651218347]
[null,"1.2.1.2","COMPOSIÇÃO",44,"Souvenir","Edificações","Edificação em Madeira","m²",40,3088.1172400000005,123524.69,9.4559799809194132E-3,28659.325114832074,152184.01511483209]
[null,"1.2.1.3","COMPOSIÇÃO",44,"Encargo","Edificações","Edificação em Madeira","m²",40,3088.1172400000005,123524.69,9.4559799809194132E-3,28659.325114832074,152184.01511483209]
[null,"1.2.1.4","COMPOSIÇÃO",46,"A&B","Instalações","Elétrica","m",80,258.77839000000006,20702.27,1.5847864154088429E-3,4803.194296986575,25505.464296986574]
[null,"1.2.1.5","COMPOSIÇÃO",46,"Souvenir","Instalações","Elétrica","m",60,258.77839000000006,15526.7,1.1885896201782936E-3,3602.395142707609,19129.095142707611]
[null,"1.2.1.6","COMPOSIÇÃO",46,"Encargo","Instalações","Elétrica","m",60,258.77839000000006,15526.7,1.1885896201782936E-3,3602.395142707609,19129.095142707611]
[null,"1.2.1.7","COMPOSIÇÃO",45,"A&B","Instalações","Hidráulica","m",40,94.883620000000008,3795.34,2.9053834549823757E-4,880.56794946278978,4675.9079494627895]
[null,"1.2.1.8","COMPOSIÇÃO",45,"Souvenir","Instalações","Hidráulica","m",30,94.883620000000008,2846.51,2.1790414188035544E-4,660.42712216173675,3506.9371221617371]
[null,"1.2.1.9","COMPOSIÇÃO",45,"Encargo","Instalações","Hidráulica","m",30,94.883620000000008,2846.51,2.1790414188035544E-4,660.42712216173675,3506.9371221617371]
[null,"1.2.1.10","COMPOSIÇÃO",9,"A&B","Equipamentos e Mobiliário","Mobiliário Restaurante","m²",110,1043.2436448000003,114756.8,8.7847862923142971E-3,26625.061275909793,141381.86127590979]
[null,"1.2.1.11","COMPOSIÇÃO",61,"A&B","Equipamentos e Mobiliário","Equipamentos de TI","m²",22,541.74789499999997,11918.45,9.1237326402996029E-4,2765.2344921073704,14683.684492107372]
[null,"1.2.1.12","COMPOSIÇÃO",10,"Encargo","Instalações","Peças Hidráulicas","m²",40,457.70179000000002,18308.07,1.4015072080672396E-3,4247.7089426826624,22555.778942682664]
[null,"1.2.1.13","COMPOSIÇÃO",36,"Souvenir","Equipamentos e Mobiliário","Mobiliário Loja","m²",40,545.85934800000007,21834.37,1.6714501822751987E-3,5065.8561337618903,26900.226133761891]
[null,"1.2.1.14","COMPOSIÇÃO",4,"A&B","Instalações","Comunicação Visual Interna","m²",60,49.136970999999996,2948.22,2.2569017820928133E-4,684.02515715724701,3632.2451571572469]
[null,"1.2.1.15","COMPOSIÇÃO",4,"Souvenir","Instalações","Comunicação Visual Interna","m²",40,49.136970999999996,1965.48,1.5046011880618756E-4,456.01677143816471,2421.4967714381646]
[null,"1.2.1.16","COMPOSIÇÃO",4,"Encargo","Instalações","Comunicação Visual Interna","m²",40,49.136970999999996,1965.48,1.5046011880618756E-4,456.01677143816471,2421.4967714381646]
[null,"1.2.1.17","COMPOSIÇÃO",12,"A&B","Instalações","Remoção de árvores e limpeza","m²",60,140.01260000000002,8400.76,6.4308939682025169E-4,1949.0849323457255,10349.844932345726]
[null,"1.2.1.18","COMPOSIÇÃO",12,"Souvenir","Instalações","Remoção de árvores e limpeza","m²",40,140.01260000000002,5600.5,4.2872575420459811E-4,1299.3884081442911,6899.8884081442911]
[null,"1.2.1.19","COMPOSIÇÃO",12,"Encargo","Instalações","Remoção de árvores e limpeza","m²",40,140.01260000000002,5600.5,4.2872575420459811E-4,1299.3884081442911,6899.8884081442911]
[null,"1.3",null,null,null,null,"Novas Infraestruturas",null,null,"",{"$f":"K60","v":224830.01999999996},1.7211038280927571E-2,52163.471438416054,276993.49143841601]
[null,"1.3.1",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K61:K63)","v":224830.01999999996},1.7211038280927571E-2,52163.471438416054,276993.49143841601]
[null,"1.3.1.1","COMPOSIÇÃO",39,"A&B","Edificações","Deck de Madeira","m²",50,3802.1748530434779,{"$f":"ROUND(I61*J61,2)","v":190108.74},1.4553077928289589E-2,44107.685571451999,234216.42557145198]
[null,"1.3.1.2","COMPOSIÇÃO",3,"A&B","Instalações","Paisagismo","m²",50,156.86709999999999,{"$f":"ROUND(I62*J62,2)","v":7843.36},6.0041968243874227E-4,1819.7609257928054,9663.1209257928058]
[null,"1.3.1.3","COMPOSIÇÃO",4,"Encargo","Instalações","Comunicação Visual Interna","m²",547,49.136970999999996,{"$f":"ROUND(I63*J63,2)","v":26877.919999999998},2.0575406701992412E-3,6236.024941171253,33113.944941171249]
[null,2,null,null,null,null,"Estacionamento de Serviço",null,null,"",{"$f":"K65+K68","v":211645.96},1.6201780881234924E-2,49104.59906339975,260750.55906339973]
[null,"2.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K66","v":23024.95},1.7625906712388467E-3,5342.0860866176054,28367.036086617605]
[null,"2.1.1",null,null,null,null,"Estacionamento",null,null,"",{"$f":"SUM(K67)","v":23024.95},1.7625906712388467E-3,5342.0860866176054,28367.036086617605]
[null,"2.1.1.1","COMPOSIÇÃO",21,"Encargo","Edificações","Piso Natural","m²",250,92.099800000000002,{"$f":"ROUND(I67*J67,2)","v":23024.95},1.7625906712388467E-3,5342.0860866176054,28367.036086617605]
[null,"2.2",null,null,null,null,"Nova Infraestrutura",null,null,"",{"$f":"K69+K71","v":188621.00999999998},1.4439190209996077E-2,43762.512976782142,232383.52297678211]
[null,"2.2.1",null,null,null,null,"Estacionamento",null,null,"",{"$f":"SUM(K70)","v":181018.15},1.3857181123733785E-2,41998.551160382915,223016.70116038292]
[null,"2.2.1.1","COMPOSIÇÃO",55,"Bilheteria","Instalações","Carregadores elétricos","UN",1,181018.152,{"$f":"ROUND(I70*J70,2)","v":181018.15},1.3857181123733785E-2,41998.551160382915,223016.70116038292]
[null,"2.2.2",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K72)","v":7602.86},5.8200908626229275E-4,1763.9618163992332,9366.8218163992333]
[null,"2.2.2.1","COMPOSIÇÃO",6,"Encargo","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",250,30.411419999999996,{"$f":"ROUND(I72*J72,2)","v":7602.86},{"$f":"IF(OR(B72=15,B72=17,IFERROR(LEFT(B72,SEARCH(\".\",B72,1)-1)=\"15\",\"FALSO\"),IFERROR(LEFT(B72,SEARCH(\".\",B72,1)-1)=\"17\",\"FALSO\")),0,K72/($K$239-$K$221))","v":5.8200908626229275E-4},1763.9618163992332,9366.8218163992333]
[null,3,null,null,null,null,"Garagem de apoio",null,null,"",{"$f":"K74+K78","v":55561.99},4.2533445349269413E-3,{"$f":"L73*$K$234","v":12891.10003382359},{"$f":"M73+K73","v":68453.090033823595}]
[null,"3.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K75","v":49980.03},3.8260380424816423E-3,11596.013145380575,61576.043145380572]
[null,"3.1.1",null,null,null,null,"Edificação",null,null,"",{"$f":"SUM(K76:K77)","v":49980.03},3.8260380424816423E-3,11596.013145380575,61576.043145380572]
[null,"3.1.1.1","COMPOSIÇÃO",15,"Encargo","Edificações","Reparo em Alvenaria","m²",113.6,314.76965000000001,{"$f":"ROUND(I76*J76,2)","v":35757.83},2.7373096394018043E-3,8296.2788683857125,44054.108868385716]
[null,"3.1.1.2","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",113.6,125.19546,{"$f":"ROUND(I77*J77,2)","v":14222.2},1.0887284030798383E-3,3299.7342769948641,17521.934276994863]
[null,"3.2",null,null,null,null,"Nova Infraestrutura",null,null,"",{"$f":"K79","v":5581.96},4.2730649244529924E-4,1295.0868884430154,6877.0468884430156]
[null,"3.2.1.1","COMPOSIÇÃO",4,"Encargo","Instalações","Comunicação Visual Interna","m²",113.6,49.136970999999996,{"$f":"ROUND(I79*J79,2)","v":5581.96},4.2730649244529924E-4,1295.0868884430154,6877.0468884430156]
[null,4,null,null,null,null,"Estacionamento de Visitantes",null,null,"",{"$f":"K81+K85","v":346181.64999999997},2.6500667616827459E-2,80318.618538034832,426500.26853803481]
[null,"4.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K82","v":278972.40999999997},2.1355710540045415E-2,64725.205918413798,343697.61591841379]
[null,"4.1.1",null,null,null,null,"Estacionamento",null,null,"",{"$f":"SUM(K83:K84)","v":278972.40999999997},2.1355710540045415E-2,64725.205918413798,343697.61591841379]
[null,"4.1.1.1","COMPOSIÇÃO",20,"Encargo","Edificações","Readequação de Piso Intertravado","m²",1010,166.78479999999999,{"$f":"ROUND(I83*J83,2)","v":168452.65},1.2895275318098953E-2,39083.192702649299,207535.8427026493]
[null,"4.1.1.2","COMPOSIÇÃO",21,"Encargo","Edificações","Piso Natural","m²",1200,92.099800000000002,{"$f":"ROUND(I84*J84,2)","v":110519.76},8.4604352219464635E-3,25642.013215764502,136161.77321576449]
[null,"4.2",null,null,null,null,"Nova infraestrutura",null,null,"",{"$f":"K86","v":67209.240000000005},5.1449570767820455E-3,15593.412619621038,82802.652619621047]
[null,"4.2.1",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K87)","v":67209.240000000005},5.1449570767820455E-3,15593.412619621038,82802.652619621047]
[null,"4.2.1.1","COMPOSIÇÃO",6,"Encargo","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",2210,30.411419999999996,{"$f":"ROUND(I87*J87,2)","v":67209.240000000005},5.1449570767820455E-3,15593.412619621038,82802.652619621047]
[null,5,null,null,null,null,"Caminho do Macuco",null,null,"",{"$f":"K89","v":2166108.1},0.16581846779058818,502565.0845330694,2668673.1845330694]
[null,"5.1",null,null,null,null,"Nova Infraestrutura",null,null,"",{"$f":"K90","v":2166108.1},0.16581846779058818,502565.0845330694,2668673.1845330694]
[null,"5.1.1",null,null,null,null,"Trilha",null,null,"",{"$f":"SUM(K91:K93)","v":2166108.1},0.16581846779058818,502565.0845330694,2668673.1845330694]
[null,"5.1.1.1","COMPOSIÇÃO",27,"Encargo","Edificações","Ciclovia Bidirecional em Piso Natural","m",2000,656.99399999999991,{"$f":"ROUND(I91*J91,2)","v":1313988},0.10058753616923335,304862.20438187674,1618850.2043818766]
[null,"5.1.1.2","COMPOSIÇÃO",6,"Encargo","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",5000,30.411419999999996,{"$f":"ROUND(I92*J92,2)","v":152057.1},1.164017407011231E-2,35279.213126691779,187336.31312669179]
[null,"5.1.1.3","COMPOSIÇÃO",12,"Encargo","Instalações","Remoção de árvores e limpeza","m²",5000,140.01260000000002,{"$f":"ROUND(I93*J93,2)","v":700063},5.3590757551242485E-2,162423.66702450081,862486.66702450078]
[null,6,null,null,null,null,"Trilha para Pedestres",null,null,"",{"$f":"K95","v":1802966.6900000002},0.13801950789679812,418311.58240447851,2221278.2724044789]
[null,"6.1",null,null,null,null,"Nova Infraestrutura",null,null,"",{"$f":"K96","v":1802966.6900000002},0.13801950789679812,418311.58240447851,2221278.2724044789]
[null,"6.1.1",null,null,null,null,"Trilha",null,null,"",{"$f":"SUM(K97:K99)","v":1802966.6900000002},0.13801950789679812,418311.58240447851,2221278.2724044789]
[null,"6.1.1.1","COMPOSIÇÃO",11,"Encargo","Edificações","Trilhas Rústicas","m",3000,528.07501500000001,{"$f":"ROUND(I97*J97,2)","v":1584225.05},0.12127454323561596,367560.69384194451,1951785.7438419445]
[null,"6.1.1.2","COMPOSIÇÃO",13,"Encargo","Equipamentos e Mobiliário","Mobiliário Externo","m²",3000,42.502459999999999,{"$f":"ROUND(I98*J98,2)","v":127507.38},9.7608602191147729E-3,29583.360686518921,157090.74068651893]
[null,"6.1.1.3","COMPOSIÇÃO",6,"Encargo","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",3000,30.41142,{"$f":"ROUND(I99*J99,2)","v":91234.26},6.9841044420673858E-3,21167.527876015065,112401.78787601506]
[null,7,null,null,null,null,"Trilha da Cachoeirinha",null,null,"",{"$f":"K101+K105","v":1344175.01},0.10289839209806681,311865.98098584707,1656040.9909858471]
[null,"7.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K102","v":1119548.8999999999},8.5702963399951454E-2,259749.81930375716,1379298.719303757]
[null,"7.1.1",null,null,null,null,"Trilha",null,null,"",{"$f":"SUM(K103:K104)","v":1119548.8999999999},8.5702963399951454E-2,259749.81930375716,1379298.719303757]
[null,"7.1.1.1",{"$f":"IF(AND(D103>0,D103<100),\"COMPOSIÇÃO\",\"-\")","v":"COMPOSIÇÃO"},47,"Encargo","Edificações","Retirada de Estrutura Metálica","m²",150,62.803000000000004,{"$f":"ROUND(I103*J103,2)","v":9420.4500000000007},7.2114802806833435E-4,2185.6661957866063,11606.116195786606]
[null,"7.1.1.2","COMPOSIÇÃO",26,"Encargo","Edificações","Readequação da Trilha Elevada","m",300,3700.4281599999999,{"$f":"ROUND(I104*J104,2)","v":1110128.45},8.4981815371883124E-2,257564.15310797057,1367692.6031079704]
[null,"7.2",null,null,null,null,"Nova Infraestrutura",null,null,"",{"$f":"K106+K109","v":224626.11000000002},1.7195428698115349E-2,52116.161682089893,276742.27168208989]
[null,"7.2.1",null,null,null,null,"Trilha",null,null,"",{"$f":"SUM(K107:K108)","v":184523.48},1.4125518816437296E-2,42811.833040343714,227335.31304034372]
[null,"7.2.1.1","COMPOSIÇÃO",11,"Encargo","Edificações","Trilhas Rústicas","m",250,528.07501500000001,{"$f":"ROUND(I107*J107,2)","v":132018.75},1.0106211617337432E-2,30630.056853441503,162648.80685344149]
[null,"7.2.1.2","COMPOSIÇÃO",12,"Encargo","Instalações","Remoção de árvores e limpeza","m²",375,140.01259999999999,{"$f":"ROUND(I108*J108,2)","v":52504.73},4.0193071990998639E-3,12181.776186902207,64686.50618690221]
[null,"7.2.2",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K110:K111)","v":40102.629999999997},3.0699098816780539E-3,9304.3286417461823,49406.958641746183]
[null,"7.2.2.1","COMPOSIÇÃO",13,"Encargo","Equipamentos e Mobiliário","Mobiliário Externo","m²",550,42.502459999999999,{"$f":"ROUND(I110*J110,2)","v":23376.35},1.7894908105170351E-3,5423.6154298230149,28799.965429823013]
[null,"7.2.2.2","COMPOSIÇÃO",6,"Encargo","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",550,30.41142,{"$f":"ROUND(I111*J111,2)","v":16726.28},1.2804190711610186E-3,3880.7132119231665,20606.993211923167]
[null,8,null,null,null,null,"Cachoeirismo",null,null,"",{"$f":"K113+K117","v":85071.98},6.5123736786319945E-3,19737.799244689399,104809.77924468939]
[null,"8.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K114","v":84311.69},6.4541724638004236E-3,19561.402134997759,103873.09213499776]
[null,"8.1.1",null,null,null,null,"Base de Cachoeirismo",null,null,"",{"$f":"SUM(K115:K116)","v":84311.69},6.4541724638004236E-3,19561.402134997759,103873.09213499776]
[null,"8.1.1.1","COMPOSIÇÃO",29,"Cachoeirismo","Edificações","Readequação da Base de Cachoeirismo","m²",25,3074.3169600000001,{"$f":"ROUND(I115*J115,2)","v":76857.919999999998},5.8835764161408203E-3,17832.031126163965,94689.951126163971]
[null,"8.1.1.2","COMPOSIÇÃO",14,"Cachoeirismo","Equipamentos e Mobiliário","Equipamentos de Cachoeirismo","m",30,248.4589594,{"$f":"ROUND(I116*J116,2)","v":7453.77},5.7059604765960308E-4,1729.3710088337957,9183.1410088337961]
[null,"8.2",null,null,null,null,"Nova Infraestrutura",null,null,"",{"$f":"K118","v":760.29},5.8201214831571085E-5,176.3971096916388,936.68710969163874]
[null,"8.2.1",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K119)","v":760.29},5.8201214831571085E-5,176.3971096916388,936.68710969163874]
[null,"8.2.1.1","COMPOSIÇÃO",6,"Cachoeirismo","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",25,30.41142,{"$f":"ROUND(I119*J119,2)","v":760.29},5.8201214831571085E-5,176.3971096916388,936.68710969163874]
[null,9,null,null,null,null,"Viradouro",null,null,"",{"$f":"K121+K124+K134","v":33399.1},2.5567457079287191E-3,7749.0230126688675,41148.123012668868]
[null,"9.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K122","v":1776.27},1.3597584062512302E-4,412.11760516640658,2188.3876051664065]
[null,"9.1.1",null,null,null,null,"Ponto de Abastecimento",null,null,"",{"$f":"SUM(K123)","v":1776.27},1.3597584062512302E-4,412.11760516640658,2188.3876051664065]
[null,"9.1.1.1","COMPOSIÇÃO",17,"Bilheteria","Instalações","Remoção de Pontos Elétricos","un",4,444.06700000000006,{"$f":"ROUND(I123*J123,2)","v":1776.27},1.3597584062512302E-4,412.11760516640658,2188.3876051664065]
[null,"9.2",null,null,null,null,"Edificações Existentes",null,null,"",{"$f":"K125+K131","v":30193.489999999998},2.3113519814871868E-3,7005.2800477494102,37198.770047749407]
[null,"9.2.1",null,null,null,null,"Abrigos",null,null,"",{"$f":"SUM(K126:K130)","v":28433.629999999997},2.1766323482768474E-3,6596.9697747457822,35030.59977474578]
[null,"9.2.1.1","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",43,125.19546,{"$f":"ROUND(I126*J126,2)","v":5383.4},4.12106459277749E-4,1249.0184012863097,6632.4184012863097]
[null,"9.2.1.2","COMPOSIÇÃO",48,"Encargo","Edificações","Retirada de Estrutura em Madeira","m",21.5,61.698,{"$f":"ROUND(I127*J127,2)","v":1326.51},1.0154611199177598E-4,307.76747027720444,1634.2774702772044]
[null,"9.2.1.3","COMPOSIÇÃO",33,"Encargo","Edificações","Readequação dos Espaços","m²",43,463.42399999999998,{"$f":"ROUND(I128*J128,2)","v":19927.23},1.5254560683793399E-3,4623.3749965940833,24550.604996594084]
[null,"9.2.1.4","COMPOSIÇÃO",13,"Encargo","Equipamentos e Mobiliário","Mobiliário Externo","m²",21.5,42.502459999999999,{"$f":"ROUND(I129*J129,2)","v":913.8},6.9952610336963082E-5,212.01341440268783,1125.8134144026878]
[null,"9.2.1.5","COMPOSIÇÃO",7,"Encargo","Instalações","Paraciclos","un",10,88.268699999999995,{"$f":"ROUND(I130*J130,2)","v":882.69},6.7571098291019862E-5,204.79549218549852,1087.4854921854985]
[null,"9.2.2",null,null,null,null,"Banheiro Seco",null,null,"",{"$f":"SUM(K132:K133)","v":1759.86},1.3471963321033906E-4,408.31027300362678,2168.1702730036268]
[null,"9.2.2.1","COMPOSIÇÃO",15,"Encargo","Edificações","Reparo em Alvenaria","m²",4,314.76965000000001,{"$f":"ROUND(I132*J132,2)","v":1259.08},9.6384255442179322E-5,292.12283848340576,1551.2028384834057]
[null,"9.2.2.2","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",4,125.19546,{"$f":"ROUND(I133*J133,2)","v":500.78},3.8335377768159742E-5,116.18743452022107,616.9674345202211]
[null,"9.3",null,null,null,null,"Novas Infraestruturas",null,null,"",{"$f":"K135","v":1429.34},1.0941788581640928E-4,331.62535975305076,1760.9653597530507]
[null,"9.3.1",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K136:K136)","v":1429.34},1.0941788581640928E-4,331.62535975305076,1760.9653597530507]
[null,"9.3.1.1","COMPOSIÇÃO",6,"Encargo","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",47,30.41142,{"$f":"ROUND(I136*J136,2)","v":1429.34},{"$f":"IF(OR(B136=15,B136=17,IFERROR(LEFT(B136,SEARCH(\".\",B136,1)-1)=\"15\",\"FALSO\"),IFERROR(LEFT(B136,SEARCH(\".\",B136,1)-1)=\"17\",\"FALSO\")),0,K136/($K$239-$K$221))","v":1.0941788581640928E-4},331.62535975305076,1760.9653597530507]
[null,10,null,null,null,null,"Via pavimentada",null,null,"",{"$f":"K138","v":144852.99},1.1088689828861905E-2,{"$f":"L137*$K$234","v":33607.766465680012},{"$f":"M137+K137","v":178460.75646568}]
[null,"10.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K139","v":144852.99},1.1088689828861905E-2,33607.766465680012,178460.75646568]
[null,"10.1.1",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K140:K141)","v":144852.99},1.1088689828861905E-2,33607.766465680012,178460.75646568]
[null,"10.1.1.1","COMPOSIÇÃO",25,"Bilheteria","Instalações","Readequação da Pavimentação","m²",2200,35.430850000000007,{"$f":"ROUND(I140*J140,2)","v":77947.87},5.9670135442178307E-3,18084.913617987346,96032.783617987341]
[null,"10.1.1.2","COMPOSIÇÃO",6,"Bilheteria","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",2200,30.411419999999996,{"$f":"ROUND(I141*J141,2)","v":66905.119999999995},5.1216762846440743E-3,15522.852847692666,82427.972847692668]
[null,11,null,null,null,null,"Receptivo Orla",null,null,"",{"$f":"K143+K165+K183","v":2497712.98},0.1912032641973242,579501.70396991936,3077214.6839699196]
[null,"11.1",null,null,null,null,"Edificações Existentes",null,null,"",{"$f":"K144+K154+K156+K159+K162","v":1446737.5},0.11074968767495308,335661.80468309106,1782399.3046830911]
[null,"11.1.1",null,null,null,null,"Edificação - Subsolo",null,null,"",{"$f":"SUM(K145:K153)","v":668315.42999999993},5.1160438670354476E-2,155057.82032425093,823373.2503242509]
[null,"11.1.1.1","COMPOSIÇÃO",15,"Encargo","Edificações","Reparo em Alvenaria","m²",257,314.76965000000001,{"$f":"ROUND(I145*J145,2)","v":80895.8},6.1926815225398319E-3,18768.871491395224,99664.671491395231]
[null,"11.1.1.2","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",257,125.19546,32175.23,2.4630568250078406E-3,7465.0693494110246,39640.299349411027]
[null,"11.1.1.3","COMPOSIÇÃO",37,"Encargo","Edificações","Readequação do Revestimento Cerâmico","m²",257,211.12,54257.84,4.153510110795895E-3,12588.52037263595,66846.360372635943]
[null,"11.1.1.4","COMPOSIÇÃO",18,"Encargo","Instalações","Readequação Hidráulica","m²",77.099999999999994,337.97140000000002,26057.59,1.9947433131870715E-3,6045.6977752301764,32103.287775230176]
[null,"11.1.1.5","COMPOSIÇÃO",39,"Encargo","Edificações","Deck de Madeira","m²",115,3802.1748530434779,437250.11,3.3472079847476736E-2,101447.67867044303,538697.788670443]
[null,"11.1.1.6","COMPOSIÇÃO",30,"Encargo","Edificações","Readequação de Gradis Metálicos para Madeira","m²",115,157.495,18111.93,1.3864924291314858E-3,4202.2019268138256,22314.131926813825]
[null,"11.1.1.7","COMPOSIÇÃO",62,"Encargo","Equipamentos e Mobiliário","Mobiliário Copa","m²",20,695.16264999999999,13903.25,1.0643123546371001E-3,3225.7337533313307,17128.983753331329]
[null,"11.1.1.8","COMPOSIÇÃO",8,"Encargo","Instalações","Mobiliário Interno","m²",20,174.83435349000001,3496.69,2.6767628916519526E-4,811.2772882553453,4307.967288255345]
[null,"11.1.1.9","COMPOSIÇÃO",61,"Encargo","Equipamentos e Mobiliário","Equipamentos de TI","m²",{"$f":"20*0.2","v":4},541.74789499999997,2166.9899999999998,1.6588597841332416E-4,502.76969673504101,2669.759696735041]
[null,"11.1.2",null,null,null,null,"Loja de conveniência",null,null,"",{"$f":"SUM(K155)","v":6560.19},5.0219130532549994E-4,1522.0488958528877,8082.2388958528873]
[null,"11.1.2.1","COMPOSIÇÃO",38,"Encargo","Edificações","Demolição de Parede","m²",45,145.78200000000001,{"$f":"ROUND(I155*J155,2)","v":6560.19},5.0219130532549994E-4,1522.0488958528877,8082.2388958528873]
[null,"11.1.3",null,null,null,null,"Banheiros e Vestiários",null,null,"",{"$f":"SUM(K157:K158)","v":58746.7},4.4971383384575054E-3,13629.993928529635,72376.693928529625]
[null,"11.1.3.1","COMPOSIÇÃO",15,"Encargo","Edificações","Reparo em Alvenaria","m²",90,314.76965000000001,{"$f":"ROUND(I157*J157,2)","v":28329.27},2.1686434509089717E-3,6572.7569054887645,34902.026905488761]
[null,"11.1.3.2","COMPOSIÇÃO",18,"Encargo","Instalações","Readequação Hidráulica","m²",90,337.97140000000002,{"$f":"ROUND(I158*J158,2)","v":30417.43},2.3284948875485346E-3,7057.2370230408724,37474.667023040871]
[null,"11.1.4",null,null,null,null,"Área de Circulação",null,null,"",{"$f":"SUM(K160:K161)","v":63729.320000000007},4.8785645535123967E-3,14786.026188182865,78515.34618818287]
[null,"11.1.4.1","COMPOSIÇÃO",5,"Encargo","Edificações","Reparo de Madeira","m²",164,125.19546,{"$f":"ROUND(I160*J160,2)","v":20532.060000000001},1.5717566126013857E-3,4763.7033763633744,25295.763376363375]
[null,"11.1.4.2","COMPOSIÇÃO",20,"Encargo","Edificações","Readequação de Piso Intertravado","m²",259,166.78479999999999,{"$f":"ROUND(I161*J161,2)","v":43197.26},3.3068079409110111E-3,10022.322811819493,53219.582811819491]
[null,"11.1.5",null,null,null,null,"Decks",null,null,"",{"$f":"SUM(K163:K164)","v":649385.8600000001},4.9711354807303203E-2,150665.91534627473,800051.77534627484]
[null,"11.1.5.1","COMPOSIÇÃO",30,"Encargo","Edificações","Readequação de Gradis Metálicos para Madeira","m²",164,157.495,{"$f":"ROUND(I163*J163,2)","v":25829.18},1.9772582226562489E-3,5992.7037021466595,31821.883702146661]
[null,"11.1.5.2","COMPOSIÇÃO",39,"Encargo","Edificações","Deck de Madeira","m²",164,3802.1748530434779,{"$f":"ROUND(I164*J164,2)","v":623556.68000000005},4.7734096584646953E-2,144673.21164412808,768229.89164412813]
[null,"11.2",null,null,null,null,"Novas Edificações",null,null,"",{"$f":"K166+K173+K178","v":508031.4},3.8890482122063717E-2,117869.85307263916,625901.25307263923]
[null,"11.2.1",null,null,null,null,"Espaço de alimentação",null,null,"",{"$f":"SUM(K167:K172)","v":187437.73000000004},1.434860854578124E-2,43487.976718307204,230925.70671830725]
[null,"11.2.1.1","COMPOSIÇÃO",44,"A&B","Edificações","Edificação em Madeira","m²",40,3088.1172400000005,{"$f":"ROUND(I167*J167,2)","v":123524.69},9.4559799809194132E-3,28659.325114832074,152184.01511483209]
[null,"11.2.1.2","COMPOSIÇÃO",46,"A&B","Instalações","Elétrica","m",40,258.77839000000006,{"$f":"ROUND(I168*J168,2)","v":10351.14},7.923935904610987E-4,2401.5983085579319,12752.738308557931]
[null,"11.2.1.3","COMPOSIÇÃO",45,"A&B","Instalações","Hidráulica","m",20,94.883620000000008,{"$f":"ROUND(I169*J169,2)","v":1897.67},1.4526917274911878E-4,440.28397473139489,2337.9539747313947]
[null,"11.2.1.4","COMPOSIÇÃO",9,"A&B","Equipamentos e Mobiliário","Mobiliário Restaurante","m²",40,1043.2436448000003,{"$f":"ROUND(I170*J170,2)","v":41729.75},3.19446809062036E-3,9681.8415185714184,51411.591518571418]
[null,"11.2.1.5","COMPOSIÇÃO",12,"A&B","Instalações","Remoção de árvores e limpeza","m²",40,140.01260000000002,{"$f":"ROUND(I171*J171,2)","v":5600.5},4.2872575420459811E-4,1299.3884081442911,6899.8884081442911]
[null,"11.2.1.6","COMPOSIÇÃO",61,"A&B","Equipamentos e Mobiliário","Equipamentos de TI","m²",8,541.74789499999997,{"$f":"ROUND(I172*J172,2)","v":4333.9799999999996},3.3177195682664831E-4,1005.539393470082,5339.5193934700819]
[null,"11.2.2",null,null,null,null,"Loja de souvenir",null,null,"",{"$f":"SUM(K174:K177)","v":161310.70000000001},1.234854950786031E-2,37426.16796529619,198736.8679652962]
[null,"11.2.2.1","COMPOSIÇÃO",44,"Souvenir","Edificações","Edificação em Madeira","m²",40,3088.1172400000005,{"$f":"ROUND(I174*J174,2)","v":123524.69},9.4559799809194132E-3,28659.325114832074,152184.01511483209]
[null,"11.2.2.2","COMPOSIÇÃO",46,"Souvenir","Instalações","Elétrica","m",40,258.77839000000006,{"$f":"ROUND(I175*J175,2)","v":10351.14},7.923935904610987E-4,2401.5983085579319,12752.738308557931]
[null,"11.2.2.3","COMPOSIÇÃO",36,"Souvenir","Equipamentos e Mobiliário","Mobiliário Loja","m²",40,545.85934800000007,{"$f":"ROUND(I176*J176,2)","v":21834.37},1.6714501822751987E-3,5065.8561337618903,26900.226133761891]
[null,"11.2.2.4","COMPOSIÇÃO",12,"Souvenir","Instalações","Remoção de árvores e limpeza","m²",40,140.01260000000002,{"$f":"ROUND(I177*J177,2)","v":5600.5},4.2872575420459811E-4,1299.3884081442911,6899.8884081442911]
[null,"11.2.3",null,null,null,null,"Vestiários",null,null,"",{"$f":"SUM(K179:K182)","v":159282.97},1.2193324068422171E-2,36955.708389035775,196238.67838903578]
[null,"11.2.3.1","COMPOSIÇÃO",44,"Encargo","Edificações","Edificação em Madeira","m²",45,3088.1172400000005,{"$f":"ROUND(I179*J179,2)","v":138965.28},1.0637977765601847E-2,32241.741624234564,171207.02162423456]
[null,"11.2.3.2","COMPOSIÇÃO",46,"Encargo","Instalações","Elétrica","m",45,258.77839000000006,{"$f":"ROUND(I180*J180,2)","v":11645.03},8.9144259789039745E-4,2701.7975170953514,14346.827517095353]
[null,"11.2.3.3","COMPOSIÇÃO",45,"Encargo","Instalações","Hidráulica","m",25,94.883620000000008,{"$f":"ROUND(I181*J181,2)","v":2372.09},1.8158665731473711E-4,550.35554844656588,2922.4455484465661]
[null,"11.2.3.4",{"$f":"IF(AND(D182>0,D182<100),\"COMPOSIÇÃO\",\"-\")","v":"COMPOSIÇÃO"},12,"Encargo","Instalações","Remoção de árvores e limpeza","m²",45,140.01260000000002,{"$f":"ROUND(I182*J182,2)","v":6300.57},4.8231704761518871E-4,1461.813699259294,7762.3836992592933]
[null,"11.3",null,null,null,null,"Novas Infraestruturas",null,null,"",{"$f":"K184","v":542944.07999999996},4.1563094400307407E-2,125970.04621418921,668914.12621418922]
[null,"11.3.1",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K185:K189)","v":542944.07999999996},4.1563094400307407E-2,125970.04621418921,668914.12621418922]
[null,"11.3.1.1","COMPOSIÇÃO",39,"Encargo","Edificações","Deck de Madeira","m²",120,3802.1748530434779,{"$f":"ROUND(I185*J185,2)","v":456260.98},3.4927387334100356E-2,105858.44629953652,562119.42629953648]
[null,"11.3.1.2","COMPOSIÇÃO",3,"Encargo","Instalações","Paisagismo","m²",250,156.86709999999999,39216.78,3.0020968811670023E-3,9098.7999887054484,48315.579988705445]
[null,"11.3.1.3","COMPOSIÇÃO",4,"A&B","Instalações","Comunicação Visual Interna","m²",40,49.136970999999996,1965.48,1.5046011880618756E-4,456.01677143816471,2421.4967714381646]
[null,"11.3.1.4","COMPOSIÇÃO",4,"Souvenir","Instalações","Comunicação Visual Interna","m²",40,49.136970999999996,1965.48,1.5046011880618756E-4,456.01677143816471,2421.4967714381646]
[null,"11.3.1.5","COMPOSIÇÃO",4,"Encargo","Instalações","Comunicação Visual Interna","m²",886,49.136970999999996,43535.360000000001,3.3326899474276747E-3,10100.766383070913,53636.126383070914]
[null,12,null,null,null,null,"Funicular",null,null,"",{"$f":"K191","v":2114056.4099999997},0.16183384140850191,490488.41948346299,2604544.8294834625]
[null,"12.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K192","v":2114056.4099999997},0.16183384140850191,490488.41948346299,2604544.8294834625]
[null,"12.1.1",null,null,null,null,"Trajeto",null,null,"",{"$f":"SUM(K193:K194)","v":2114056.4099999997},0.16183384140850191,490488.41948346299,2604544.8294834625]
[null,"12.1.1.1","COMPOSIÇÃO",56,"Bilheteria","Instalações","Readequação do funicular","UN",1,2113930.7999999998,{"$f":"ROUND(I193*J193,2)","v":2113930.7999999998},0.16182422579525566,490459.2763394675,2604390.0763394674]
[null,"12.1.1.2","COMPOSIÇÃO",47,"Bilheteria","Instalações","Retirada de Estrutura Metálica","m²",2,62.803000000000004,{"$f":"ROUND(I194*J194,2)","v":125.61},9.6156132462529358E-6,29.143143995536899,154.7531439955369]
[null,13,null,null,null,null,"Cais",null,null,"",{"$f":"K196+K201","v":162377.12000000002},1.2430185383014113E-2,37673.591192903237,200050.71119290325]
[null,"13.1",null,null,null,null,"Infraestrutura Existente",null,null,"",{"$f":"K197","v":24252.69},1.8565758078279285E-3,5626.9376399101811,29879.627639910181]
[null,"13.1.1",null,null,null,null,"Plataforma  ",null,null,"",{"$f":"SUM(K198:K200)","v":24252.69},1.8565758078279285E-3,5626.9376399101811,29879.627639910181]
[null,"13.1.1.1","COMPOSIÇÃO",16,"Bilheteria","Edificações","Reparo em Estruturas Metálicas","m²",135,53.523600000000002,{"$f":"ROUND(I198*J198,2)","v":7225.69},5.5313621906947987E-4,1676.4535000168059,8902.1435000168058]
[null,"13.1.1.2","COMPOSIÇÃO",5,"Bilheteria","Edificações","Reparo de Madeira","m²",135,125.19546,{"$f":"ROUND(I199*J199,2)","v":16901.39},1.2938239755121957E-3,3921.3409958978377,20822.730995897837]
[null,"13.1.1.3","COMPOSIÇÃO",47,"Bilheteria","Edificações","Retirada de Estrutura Metálica","m²",2,62.803000000000004,{"$f":"ROUND(I200*J200,2)","v":125.61},{"$f":"IF(OR(B200=15,B200=17,IFERROR(LEFT(B200,SEARCH(\".\",B200,1)-1)=\"15\",\"FALSO\"),IFERROR(LEFT(B200,SEARCH(\".\",B200,1)-1)=\"17\",\"FALSO\")),0,K200/($K$239-$K$221))","v":9.6156132462529358E-6},29.143143995536899,154.7531439955369]
[null,"13.2",null,null,null,null,"Novas Infraestruturas",null,null,"",{"$f":"K202+K204+K206","v":138124.43000000002},1.0573609575186185E-2,{"$f":"L201*$K$234","v":32046.653552993055},{"$f":"M201+K201","v":170171.08355299308}]
[null,"13.2.1",null,null,null,null,"Ampliação da Plataforma  ",null,null,"",{"$f":"SUM(K203)","v":96145.25},7.3600472849637772E-3,22306.941049573237,118452.19104957324]
[null,"13.2.1.1","COMPOSIÇÃO",22,"Bilheteria","Edificações","Estrutura Flutuante","m²",60,1602.420754,{"$f":"ROUND(I203*J203,2)","v":96145.25},7.3600472849637772E-3,22306.941049573237,118452.19104957324]
[null,"13.2.2",null,null,null,null,"Passarela",null,null,"",{"$f":"SUM(K205)","v":36048.949999999997},2.759595264178885E-3,8363.8224722387549,44412.77247223875]
[null,"13.2.2.1","COMPOSIÇÃO",49,"Bilheteria","Edificações","Passarela Articulável","m²",15,2403.2634599999997,{"$f":"ROUND(I205*J205,2)","v":36048.949999999997},2.759595264178885E-3,8363.8224722387549,44412.77247223875]
[null,"13.2.3",null,null,null,null,"Área Externa",null,null,"",{"$f":"SUM(K207)","v":5930.23},4.5396702604351993E-4,1375.8900311810587,7306.120031181058]
[null,"13.2.3.1","COMPOSIÇÃO",6,"Bilheteria","Instalações","Comunicação Visual Externa / Sinalização Viária","m²",195,30.411419999999996,{"$f":"ROUND(I207*J207,2)","v":5930.23},4.5396702604351993E-4,1375.8900311810587,7306.120031181058]
[null,14,null,null,null,null,"Quiosque do Rafting",null,null,"",{"$f":"K209","v":571992.74},4.3786808116427919E-2,132709.71090057876,704702.45090057875]
[null,"14.1",null,null,null,null,"Novas Edificações",null,null,"",{"$f":"K210+K216+K219","v":571992.74},4.3786808116427919E-2,132709.71090057876,704702.45090057875]
[null,"14.1.1",null,null,null,null,"Edificação",null,null,"",{"$f":"SUM(K211:K215)","v":91037.96},6.96907741491796E-3,21121.983738077612,112159.94373807762]
[null,"14.1.1.1","COMPOSIÇÃO",44,"Rafting","Edificações","Edificação em Madeira","m²",25,3088.1172400000005,{"$f":"ROUND(I211*J211,2)","v":77202.929999999993},5.9099873923854638E-3,17912.077906753886,95115.007906753875]
[null,"14.1.1.2","COMPOSIÇÃO",45,"Rafting","Instalações","Hidráulica","m",10,94.883620000000008,{"$f":"ROUND(I212*J212,2)","v":948.84},7.2634969131236656E-5,220.14314743034183,1168.9831474303419]
[null,"14.1.1.3","COMPOSIÇÃO",46,"Rafting","Instalações","Elétrica","m",25,258.77839000000006,{"$f":"ROUND(I213*J213,2)","v":6469.46},4.9524580265984804E-4,1500.9983628163852,7970.4583628163855]
[null,"14.1.1.4","COMPOSIÇÃO",34,"Rafting","Equipamentos e Mobiliário","Mobiliário Bilheteria","m²",25,148.31960353000002,{"$f":"ROUND(I214*J214,2)","v":3707.99},2.8385158634641684E-4,860.30162012587266,4568.2916201258722]
[null,"14.1.1.5","COMPOSIÇÃO",61,"Rafting","Equipamentos e Mobiliário","Equipamentos de TI","m²",5,541.74789499999997,{"$f":"ROUND(I215*J215,2)","v":2708.74},2.0735766439499383E-4,628.46270095112345,3337.202700951123]
[null,"14.1.2",null,null,null,null,"Cais do Rafting",null,null,null,{"$f":"SUM(K217:K218)","v":91438.599999999991},6.9997469419538537E-3,21214.937397900645,112653.53739790064]
[null,"14.1.2.1","COMPOSIÇÃO",22,"Rafting","Instalações","Estrutura Flutuante",null,56,1602.420754,89735.56,6.8693769556239558E-3,20819.810099515496,110555.37009951549]
[null,"14.1.2.2","COMPOSIÇÃO",6,"Rafting","Instalações","Comunicação Visual Externa / Sinalização Viária",{"$f":"VLOOKUP([19]!PEP_2[[#This Row],[CÓDIGO]],[19]COMPOSIÇÃO!$A:$I,6,FALSE)","v":{"$error":"#REF!"}},56,30.41142,1703.04,1.3036998632989888E-4,395.12729838515372,2098.1672983851536]
[null,"14.1.3",null,null,null,null,"Escadaria do Rafting",null,null,"",{"$f":"K220","v":389516.18},2.9817983759556108E-2,90372.789764600515,479888.96976460051]
[null,"14.1.3.1","COMPOSIÇÃO",63,"Rafting","Instalações","Escada Metálica com Pisadas em Madeira",{"$f":"VLOOKUP([19]!PEP_2[[#This Row],[CÓDIGO]],[19]COMPOSIÇÃO!$A:$I,6,FALSE)","v":{"$error":"#REF!"}},300,1298.3872577,389516.18,2.9817983759556108E-2,90372.789764600515,479888.96976460051]
[null,15,null,null,null,null,"Aquisição de Ativos",null,null,"",{"$f":"K222","v":29836805.73},{"$f":"IF(OR(B221=15,B221=17,IFERROR(LEFT(B221,SEARCH(\".\",B221,1)-1)=\"15\",\"FALSO\"),IFERROR(LEFT(B221,SEARCH(\".\",B221,1)-1)=\"17\",\"FALSO\")),0,K221/($K$239-$K$221))","v":0},0,29836805.73]
[null,"15.1",null,null,null,null,"Novas Infraestruturas",null,null,"",{"$f":"K223","v":29836805.73},0,0,29836805.73]
[null,"15.1.1",null,null,null,null,"Ativos",null,null,"",{"$f":"SUM(K224:K230)","v":29836805.73},0,0,29836805.73]
[null,"15.1.1.1","COMPOSIÇÃO",24,"Encargo","Equipamentos e Mobiliário","Cadeira Julietti","un.",3,9330.872308,{"$f":"ROUND(I224*J224,2)","v":27992.62},0,0,27992.62]
[null,"15.1.1.2","COMPOSIÇÃO",53,"Bilheteria","Veículos","Embarcação Motorizada 62 Passageiros","UN",7,2953118,20671826,0,0,20671826]
[null,"15.1.1.3","COMPOSIÇÃO",54,"Rafting","Veículos","Embarcação Motorizada 8 Passageiros","UN",3,257381.9068,772145.72,0,0,772145.72]
[null,"15.1.1.4","COMPOSIÇÃO",50,"Rafting","Veículos","Bote de rafting","UN",4,16730.468154999999,66921.87,0,0,66921.87]
[null,"15.1.1.5","COMPOSIÇÃO",51,"Encargo","Veículos","Minibus","UN",1,427460.98,427460.98,0,0,427460.98]
[null,"15.1.1.6","COMPOSIÇÃO",52,"Bilheteria","Veículos","Caminhão Elétrico","UN",10,755804.37399999995,7558043.7400000002,0,0,7558043.7400000002]
[null,"15.1.1.7","COMPOSIÇÃO",59,"Encargo","Veículos","Ambulância UTI - Furgão","UN",1,312414.8,312414.8,0,0,312414.8]
[null,16,null,null,null,null,"Infraestrutura Geral",null,null,"",{"$f":"K232+K233","v":262248.26},2.0075454523228915E-2,60844.986894029142,323093.24689402914]
[null,"16.1","COMPOSIÇÃO",41,"Encargo","Instalações","Esgotamento Sanitário","m",400,484.31551688851891,{"$f":"ROUND(I232*J232,2)","v":193726.21},1.4830000087750799E-2,44946.985381256432,238673.19538125643]
[null,"16.2","COMPOSIÇÃO",42,"Encargo","Instalações","Abastecimento de Água","m",400,171.30512918953738,{"$f":"ROUND(I233*J233,2)","v":68522.05},5.2454544354781146E-3,15898.001512772704,84420.051512772712]
[null,17,null,null,null,null,"Serviços Gerais",null,null,"",{"$f":"K235+K237+K236","v":3030814.91},0,0,3030814.91]
[null,"17.1","COMPOSIÇÃO",1,"Encargo","Edificações","Serviços Preliminares","m²",12765.6,85.860112000000001,{"$f":"ROUND(I235*J235,2)","v":1096055.8500000001},0,0,1096055.8500000001]
[null,"17.2","COMPOSIÇÃO",64,"Encargo","Edificações","Análise Geológica","UN",1,232500,{"$f":"J236*I236","v":232500},0,0,232500]
[null,"17.3","COMPOSIÇÃO",2,"Encargo","Edificações","Serviços Técnicos","m²",12765.6,133.347359888889,1702259.06,0,0,1702259.06]
[]
[null,null,null,null,null,null,null,null,null," Total sem Serviços Gerais: ",{"$f":"SUM(K8,K64,K73,K80,K88,K94,K100,K112,K120,K137,K142,K190,K195,K208,K221,K231)","v":42899935.119999997},null," Total com Serviços Gerais: ",{"$f":"SUM(N8,N64,N73,N80,N88,N94,N100,N112,N120,N137,N142,N190,N195,N208,N221,N231)","v":45930750.030000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valor da Obra",{"$f":"N239-N221","v":16093944.300000008}]

{"sheet":"05. (b) CAPEX INPUT","index":8,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Capex - Input - Cronograma de aquisição de embarcações"]
[null,"Ano","Quantidade de embarcações"]
[null,1,5]
[null,{"$f":"B8+1","v":2},1]
[null,3,1]
[null,4,0]
[null,5,0]
[null,6,0]
[null,7,0]
[null,8,0]
[null,9,0]
[null,10,0]
[null,11,0]
[null,12,0]
[null,13,0]
[null,14,0]
[null,15,0]
[null,16,0]
[null,17,0]
[null,18,0]
[null,19,0]
[null,20,0]
[null,21,0]
[null,22,0]
[null,23,0]
[null,24,0]
[null,25,0]
[null,26,0]
[null,27,0]
[null,28,0]
[null,29,0]
[null,30,0]
[null,31,0]
[null,32,0]
[null,33,0]
[null,34,0]
[null,35,0]

{"sheet":"05. (c) RECAPEX INPUT","index":9,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Recapex - Input"]
[null,"CÓDIGO","DESCRIÇÃO","UNIDADE","N° INTERVENÇÕES","PREÇO","QTD.","SUBTOTAL"]
[null,4,"COMUNICAÇÃO VISUAL INTERNA","m²",2,{"$f":"VLOOKUP(B8,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":49.136970999999996},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D7:D237,B8,'05. (a) CAPEX INPUT'!I7:I237)","v":1824.6},{"$f":"G8*F8*E8","v":179310.63457319996}]
[null,6,"COMUNICAÇÃO VISUAL EXTERNA / SINALIZAÇÃO VIÁRIA","m²",2,{"$f":"VLOOKUP(B9,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":30.411419999999996},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D8:D238,B9,'05. (a) CAPEX INPUT'!I8:I238)","v":13533},{"$f":"G9*F9*E9","v":823115.49371999991}]
[null,7,"PARACICLOS","un",2,{"$f":"VLOOKUP(B10,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":88.268699999999995},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D9:D239,B10,'05. (a) CAPEX INPUT'!I9:I239)","v":20},3530.7479999999996]
[null,8,"MOBILIÁRIO INTERNO","m²",2,{"$f":"VLOOKUP(B11,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":174.83435349000004},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D10:D240,B11,'05. (a) CAPEX INPUT'!I10:I240)","v":128},44757.59449344001]
[null,9,"MOBILIÁRIO RESTAURANTE","m²",2,{"$f":"VLOOKUP(B12,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":1043.2436448000003},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D11:D241,B12,'05. (a) CAPEX INPUT'!I11:I241)","v":150},312973.09344000008]
[null,10,"PEÇAS HIDRÁULICAS","m²",2,{"$f":"VLOOKUP(B13,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":457.70179000000002},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D12:D242,B13,'05. (a) CAPEX INPUT'!I12:I242)","v":40},36616.143199999999]
[null,13,"MOBILIÁRIO EXTERNO","m²",2,{"$f":"VLOOKUP(B14,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":42.502459999999999},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D13:D243,B14,'05. (a) CAPEX INPUT'!I13:I243)","v":3571.5},303595.07178]
[null,14,"EQUIPAMENTOS DE RAPEL","un",5,{"$f":"VLOOKUP(B15,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":248.4589594},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D14:D244,B15,'05. (a) CAPEX INPUT'!I14:I244)","v":30},37268.843910000003]
[null,24,"CADEIRA JULIETTI","un.",2,{"$f":"VLOOKUP(B16,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":9330.872308},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D15:D245,B16,'05. (a) CAPEX INPUT'!I15:I245)","v":3},55985.233848000003]
[null,34,"MOBILIÁRIO BILHETERIA","m²",2,{"$f":"VLOOKUP(B17,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":148.31960353000002},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D16:D246,B17,'05. (a) CAPEX INPUT'!I16:I246)","v":49},14535.321145940003]
[null,35,"MOBILIÁRIO SALA EXPOSITIVA","m²",2,{"$f":"VLOOKUP(B18,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":334.67720500000007},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D17:D247,B18,'05. (a) CAPEX INPUT'!I17:I247)","v":58},38822.55578000001]
[null,36,"MOBILIÁRIO LOJA","m²",2,{"$f":"VLOOKUP(B19,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":545.85934800000007},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D18:D248,B19,'05. (a) CAPEX INPUT'!I18:I248)","v":80},87337.495680000007]
[null,50,"BOTE DE RAFTING","un",5,{"$f":"VLOOKUP(B20,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":16730.468154999999},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D19:D249,B20,'05. (a) CAPEX INPUT'!I19:I249)","v":4},334609.36309999996]
[null,51,"MINIBUS","un",5,{"$f":"VLOOKUP(B21,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":427460.98},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D20:D250,B21,'05. (a) CAPEX INPUT'!I20:I250)","v":1},2137304.9]
[null,52,"CAMINHÃO ELÉTRICO","un",1,{"$f":"VLOOKUP(B22,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":755804.37399999995},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D21:D251,B22,'05. (a) CAPEX INPUT'!I21:I251)","v":10},7558043.7399999993]
[null,53,"EMBARCAÇÃO MOTORIZADA 62 PASSAGEIROS","un",1,{"$f":"VLOOKUP(B23,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":2953118},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D22:D252,B23,'05. (a) CAPEX INPUT'!I22:I252)","v":7},20671826]
[null,54,"EMBARCAÇÃO MOTORIZADA 8 PASSAGEIROS","un",1,{"$f":"VLOOKUP(B24,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":257381.9068},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D23:D253,B24,'05. (a) CAPEX INPUT'!I23:I253)","v":3},772145.72039999999]
[null,59,"AMBULÂNCIA UTI - FURGÃO","un",5,{"$f":"VLOOKUP(B25,'05. (a) CAPEX INPUT'!$D$7:$N$237,7,0)","v":312414.8},{"$f":"SUMIF('05. (a) CAPEX INPUT'!D24:D254,B25,'05. (a) CAPEX INPUT'!I24:I254)","v":1},1562074]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H8:H25)","v":34973851.953070581}]

{"sheet":"06. D&A FISCAL","index":10,"n_rows":505,"n_cols":42,"rows_kept":505,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"D&A Fiscal (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"AK11+1","v":35},null,"Total"]
[]
[null,"Total",null,{"$f":"SUM(D14:D18)","v":63.523972116568785},{"$f":"SUM(E14:E18)","v":16.262583360912188},6.0081112433333335,0,0,0.81425142000000006,0,0,0,0,0.81425142000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":87.423169560814316}]
[null,"Edificações",null,{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!I:I)","v":3.7276630109727642},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!J:J)","v":6.0572118881988617},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!K:K)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!L:L)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!M:M)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!N:N)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!O:O)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!P:P)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!Q:Q)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!R:R)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!S:S)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!T:T)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!U:U)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!V:V)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!W:W)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!X:X)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!Y:Y)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!Z:Z)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AA:AA)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AB:AB)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AC:AC)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AD:AD)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AE:AE)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AF:AF)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AG:AG)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AH:AH)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AI:AI)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AK:AK)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AL:AL)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AM:AM)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AN:AN)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AO:AO)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AP:AP)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B14,'05. CAPEX'!AQ:AQ)","v":0},null,9.7848748991716263]
[null,"Instalações",null,{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!I:I)","v":1.9215042080643689},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!J:J)","v":3.8268561132647969},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!K:K)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!L:L)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!M:M)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!N:N)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!O:O)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!P:P)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!Q:Q)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!R:R)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!S:S)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!T:T)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!U:U)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!V:V)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!W:W)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!X:X)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!Y:Y)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!Z:Z)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AA:AA)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AB:AB)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AC:AC)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AD:AD)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AE:AE)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AF:AF)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AG:AG)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AH:AH)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AI:AI)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AK:AK)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AL:AL)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AM:AM)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AN:AN)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AO:AO)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AP:AP)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B15,'05. CAPEX'!AQ:AQ)","v":0},null,5.7483603213291659]
[null,"Veículos",null,{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!I:I)","v":17.811252369999998},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!J:J)","v":5.9987803699999995},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!K:K)","v":5.9987803700000004},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!L:L)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!M:M)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!N:N)","v":0.80679765000000003},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!O:O)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!P:P)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!Q:Q)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!R:R)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!S:S)","v":0.80679765000000003},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!T:T)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!U:U)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!V:V)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!W:W)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!X:X)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!Y:Y)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!Z:Z)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AA:AA)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AB:AB)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AC:AC)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AD:AD)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AE:AE)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AF:AF)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AG:AG)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AH:AH)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AI:AI)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AK:AK)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AL:AL)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AM:AM)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AN:AN)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AO:AO)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AP:AP)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B16,'05. CAPEX'!AQ:AQ)","v":0},null,31.422408409999996]
[null,"Equipamentos e Mobiliário",null,{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!I:I)","v":0.19963583671734872},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!J:J)","v":0.37973498944852885},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!K:K)","v":9.3308733333333348E-3},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!L:L)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!M:M)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!N:N)","v":7.4537700000000002E-3},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!O:O)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!P:P)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!Q:Q)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!R:R)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!S:S)","v":7.4537700000000002E-3},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!T:T)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!U:U)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!V:V)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!W:W)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!X:X)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!Y:Y)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!Z:Z)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AA:AA)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AB:AB)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AC:AC)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AD:AD)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AE:AE)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AF:AF)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AG:AG)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AH:AH)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AI:AI)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AK:AK)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AL:AL)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AM:AM)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AN:AN)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AO:AO)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AP:AP)","v":0},{"$f":"SUMIF('05. CAPEX'!$F:$F,$B17,'05. CAPEX'!AQ:AQ)","v":0},null,0.60360923949921097]
[null,"Outorga Fixa e Ressarcimentos",null,{"$f":"'09. OUTORGAS E REEMBOLSOS'!D15+'09. OUTORGAS E REEMBOLSOS'!D27","v":39.863916690814307},{"$f":"'09. OUTORGAS E REEMBOLSOS'!E15+'09. OUTORGAS E REEMBOLSOS'!E27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!F15+'09. OUTORGAS E REEMBOLSOS'!F27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!G15+'09. OUTORGAS E REEMBOLSOS'!G27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!H15+'09. OUTORGAS E REEMBOLSOS'!H27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!I15+'09. OUTORGAS E REEMBOLSOS'!I27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!J15+'09. OUTORGAS E REEMBOLSOS'!J27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!K15+'09. OUTORGAS E REEMBOLSOS'!K27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!L15+'09. OUTORGAS E REEMBOLSOS'!L27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!M15+'09. OUTORGAS E REEMBOLSOS'!M27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!N15+'09. OUTORGAS E REEMBOLSOS'!N27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!O15+'09. OUTORGAS E REEMBOLSOS'!O27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!P15+'09. OUTORGAS E REEMBOLSOS'!P27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!Q15+'09. OUTORGAS E REEMBOLSOS'!Q27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!R15+'09. OUTORGAS E REEMBOLSOS'!R27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!S15+'09. OUTORGAS E REEMBOLSOS'!S27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!T15+'09. OUTORGAS E REEMBOLSOS'!T27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!U15+'09. OUTORGAS E REEMBOLSOS'!U27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!V15+'09. OUTORGAS E REEMBOLSOS'!V27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!W15+'09. OUTORGAS E REEMBOLSOS'!W27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!X15+'09. OUTORGAS E REEMBOLSOS'!X27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!Y15+'09. OUTORGAS E REEMBOLSOS'!Y27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!Z15+'09. OUTORGAS E REEMBOLSOS'!Z27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AA15+'09. OUTORGAS E REEMBOLSOS'!AA27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AB15+'09. OUTORGAS E REEMBOLSOS'!AB27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AC15+'09. OUTORGAS E REEMBOLSOS'!AC27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AD15+'09. OUTORGAS E REEMBOLSOS'!AD27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AE15+'09. OUTORGAS E REEMBOLSOS'!AE27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AF15+'09. OUTORGAS E REEMBOLSOS'!AF27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AG15+'09. OUTORGAS E REEMBOLSOS'!AG27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AH15+'09. OUTORGAS E REEMBOLSOS'!AH27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AI15+'09. OUTORGAS E REEMBOLSOS'!AI27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AJ15+'09. OUTORGAS E REEMBOLSOS'!AJ27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AK15+'09. OUTORGAS E REEMBOLSOS'!AK27","v":0},{"$f":"'09. OUTORGAS E REEMBOLSOS'!AL15+'09. OUTORGAS E REEMBOLSOS'!AL27","v":0},null,39.863916690814307]
[]
[null,"Cronograma de investimentos",null,{"$f":"D22+D59+D96+D133+D170","v":63.523972116568785},{"$f":"E22+E59+E96+E133+E170","v":16.262583360912188},6.0081112433333335,0,0,0.81425142000000006,0,0,0,0,0.81425142000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D20:AL20)","v":87.423169560814316}]
[]
[null,"Edificações",null,{"$f":"SUM(D23:D57)","v":3.7276630109727642},6.0572118881988617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D22:AL22)","v":9.7848748991716263}]
[null,1,null,{"$f":"D$14","v":3.7276630109727642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7276630109727642]
[null,{"$f":"B23+1","v":2},null,null,{"$f":"E$14","v":6.0572118881988617},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0572118881988617]
[null,{"$f":"B24+1","v":3},null,null,null,{"$f":"F$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,{"$f":"G$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,{"$f":"H$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,{"$f":"I$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,{"$f":"J$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B29+1","v":8},null,null,null,null,null,null,null,null,{"$f":"K$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"L$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"M$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$14","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$14","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$14","v":0},null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$14","v":0},null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$14","v":0},null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$14","v":0},null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$14","v":0},null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$14","v":0},null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$14","v":0},null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$14","v":0},null,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$14","v":0},null,0]
[]
[null,"Instalações",null,{"$f":"SUM(D60:D94)","v":1.9215042080643689},3.8268561132647969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL60:AL94)","v":0},null,{"$f":"SUM(D59:AL59)","v":5.7483603213291659}]
[null,1,null,{"$f":"D$15","v":1.9215042080643689},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9215042080643689]
[null,{"$f":"B60+1","v":2},null,null,{"$f":"E$15","v":3.8268561132647969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8268561132647969]
[null,{"$f":"B61+1","v":3},null,null,null,{"$f":"F$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,{"$f":"G$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,{"$f":"H$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,{"$f":"I$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,{"$f":"J$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B66+1","v":8},null,null,null,null,null,null,null,null,{"$f":"K$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"L$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"M$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$15","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$15","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$15","v":0},null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$15","v":0},null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$15","v":0},null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$15","v":0},null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$15","v":0},null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$15","v":0},null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$15","v":0},null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$15","v":0},null,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$15","v":0},null,0]
[]
[null,"Veículos",null,{"$f":"SUM(D97:D131)","v":17.811252369999998},{"$f":"SUM(E97:E131)","v":5.9987803699999995},5.9987803700000004,0,0,0.80679765000000003,0,0,0,0,0.80679765000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D96:AL96)","v":31.422408409999996}]
[null,1,null,{"$f":"D$16","v":17.811252369999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.811252369999998]
[null,{"$f":"B97+1","v":2},null,null,{"$f":"E$16","v":5.9987803699999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9987803699999995]
[null,{"$f":"B98+1","v":3},null,null,null,{"$f":"F$16","v":5.9987803700000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9987803700000004]
[null,4,null,null,null,null,{"$f":"G$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,{"$f":"H$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,{"$f":"I$16","v":0.80679765000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80679765000000003]
[null,7,null,null,null,null,null,null,null,{"$f":"J$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B103+1","v":8},null,null,null,null,null,null,null,null,{"$f":"K$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"L$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"M$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$16","v":0.80679765000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80679765000000003]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$16","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$16","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$16","v":0},null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$16","v":0},null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$16","v":0},null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$16","v":0},null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$16","v":0},null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$16","v":0},null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$16","v":0},null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$16","v":0},null,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$16","v":0},null,0]
[]
[null,"Equipamentos e Mobiliário",null,{"$f":"SUM(D134:D168)","v":0.19963583671734872},{"$f":"SUM(E134:E168)","v":0.37973498944852885},9.3308733333333348E-3,0,0,7.4537700000000002E-3,0,0,0,0,7.4537700000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D133:AL133)","v":0.60360923949921097}]
[null,1,null,{"$f":"D$17","v":0.19963583671734872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19963583671734872]
[null,{"$f":"B134+1","v":2},null,null,{"$f":"E$17","v":0.37973498944852885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37973498944852885]
[null,{"$f":"B135+1","v":3},null,null,null,{"$f":"F$17","v":9.3308733333333348E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3308733333333348E-3]
[null,4,null,null,null,null,{"$f":"G$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,{"$f":"H$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,{"$f":"I$17","v":7.4537700000000002E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4537700000000002E-3]
[null,7,null,null,null,null,null,null,null,{"$f":"J$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B140+1","v":8},null,null,null,null,null,null,null,null,{"$f":"K$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"L$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"M$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$17","v":7.4537700000000002E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4537700000000002E-3]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$17","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$17","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$17","v":0},null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$17","v":0},null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$17","v":0},null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$17","v":0},null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$17","v":0},null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$17","v":0},null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$17","v":0},null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$17","v":0},null,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$17","v":0},null,0]
[]
[null,"Outorga",null,{"$f":"SUM(D171:D205)","v":39.863916690814307},{"$f":"SUM(E171:E205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D170:AL170)","v":39.863916690814307}]
[null,1,null,{"$f":"D$18","v":39.863916690814307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.863916690814307]
[null,{"$f":"B171+1","v":2},null,null,{"$f":"E$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B172+1","v":3},null,null,null,{"$f":"F$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,{"$f":"G$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,{"$f":"H$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,{"$f":"I$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,{"$f":"J$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B177+1","v":8},null,null,null,null,null,null,null,null,{"$f":"K$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"L$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"M$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$18","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$18","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$18","v":0},null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$18","v":0},null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$18","v":0},null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$18","v":0},null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$18","v":0},null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$18","v":0},null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$18","v":0},null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$18","v":0},null,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$18","v":0},null,0]
[]
[null,"Depreciação sem perdas reais",null,{"$f":"D209+D246+D283+D320+D357","v":6.6804697919306433},{"$f":"E209+E246+E283+E320+E357","v":8.7335429682161809},9.934232129549514,9.934232129549514,9.934232129549514,6.5340865625495139,5.3343304885495133,4.1345744145495136,4.1345744145495136,4.1345744145495136,3.923951164071342,3.5032920538000094,3.5023589664666761,3.5023589664666761,3.5023589664666761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D207:AL207)","v":87.423169560814301}]
[]
[null,"Edificações",null,{"$f":"SUM(D210:D244)","v":0.24851086739818429},{"$f":"SUM(E210:E244)","v":0.68116885941238869},0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0.68116885941238869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D209:AL209)","v":9.7848748991716246},null,{"$f":"VLOOKUP($B209,'01. PC'!$I$36:$K$39,3,0)","v":25}]
[null,1,null,{"$f":"$AN210*(1/$AP210)*D$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:D210)<$AN210,$AN210*(1/$AP210),0),0)*E$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:E210)<$AN210,$AN210*(1/$AP210),0),0)*F$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:F210)<$AN210,$AN210*(1/$AP210),0),0)*G$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:G210)<$AN210,$AN210*(1/$AP210),0),0)*H$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:H210)<$AN210,$AN210*(1/$AP210),0),0)*I$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:I210)<$AN210,$AN210*(1/$AP210),0),0)*J$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:J210)<$AN210,$AN210*(1/$AP210),0),0)*K$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:K210)<$AN210,$AN210*(1/$AP210),0),0)*L$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:L210)<$AN210,$AN210*(1/$AP210),0),0)*M$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:M210)<$AN210,$AN210*(1/$AP210),0),0)*N$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:N210)<$AN210,$AN210*(1/$AP210),0),0)*O$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:O210)<$AN210,$AN210*(1/$AP210),0),0)*P$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:P210)<$AN210,$AN210*(1/$AP210),0),0)*Q$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:Q210)<$AN210,$AN210*(1/$AP210),0),0)*R$7","v":0.24851086739818429},{"$f":"IFERROR(IF(SUM($D210:R210)<$AN210,$AN210*(1/$AP210),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D210:S210)<$AN210,$AN210*(1/$AP210),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D210:T210)<$AN210,$AN210*(1/$AP210),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D210:U210)<$AN210,$AN210*(1/$AP210),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D210:V210)<$AN210,$AN210*(1/$AP210),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D210:W210)<$AN210,$AN210*(1/$AP210),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D210:X210)<$AN210,$AN210*(1/$AP210),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D210:Y210)<$AN210,$AN210*(1/$AP210),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D210:Z210)<$AN210,$AN210*(1/$AP210),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AA210)<$AN210,$AN210*(1/$AP210),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AB210)<$AN210,$AN210*(1/$AP210),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AC210)<$AN210,$AN210*(1/$AP210),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AD210)<$AN210,$AN210*(1/$AP210),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AE210)<$AN210,$AN210*(1/$AP210),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AF210)<$AN210,$AN210*(1/$AP210),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AG210)<$AN210,$AN210*(1/$AP210),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AH210)<$AN210,$AN210*(1/$AP210),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AI210)<$AN210,$AN210*(1/$AP210),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AJ210)<$AN210,$AN210*(1/$AP210),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D210:AK210)<$AN210,$AN210*(1/$AP210),0),0)*AL$7","v":0},null,{"$f":"AN23","v":3.7276630109727642},null,{"$f":"MIN(prazo,AP209)","v":15}]
[null,{"$f":"B210+1","v":2},null,null,{"$f":"IFERROR(IF(SUM($D211:D211)<$AN211,$AN211*(1/$AP211),0),0)*E$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:E211)<$AN211,$AN211*(1/$AP211),0),0)*F$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:F211)<$AN211,$AN211*(1/$AP211),0),0)*G$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:G211)<$AN211,$AN211*(1/$AP211),0),0)*H$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:H211)<$AN211,$AN211*(1/$AP211),0),0)*I$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:I211)<$AN211,$AN211*(1/$AP211),0),0)*J$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:J211)<$AN211,$AN211*(1/$AP211),0),0)*K$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:K211)<$AN211,$AN211*(1/$AP211),0),0)*L$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:L211)<$AN211,$AN211*(1/$AP211),0),0)*M$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:M211)<$AN211,$AN211*(1/$AP211),0),0)*N$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:N211)<$AN211,$AN211*(1/$AP211),0),0)*O$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:O211)<$AN211,$AN211*(1/$AP211),0),0)*P$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:P211)<$AN211,$AN211*(1/$AP211),0),0)*Q$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:Q211)<$AN211,$AN211*(1/$AP211),0),0)*R$7","v":0.43265799201420441},{"$f":"IFERROR(IF(SUM($D211:R211)<$AN211,$AN211*(1/$AP211),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D211:S211)<$AN211,$AN211*(1/$AP211),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D211:T211)<$AN211,$AN211*(1/$AP211),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D211:U211)<$AN211,$AN211*(1/$AP211),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D211:V211)<$AN211,$AN211*(1/$AP211),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D211:W211)<$AN211,$AN211*(1/$AP211),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D211:X211)<$AN211,$AN211*(1/$AP211),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D211:Y211)<$AN211,$AN211*(1/$AP211),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D211:Z211)<$AN211,$AN211*(1/$AP211),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AA211)<$AN211,$AN211*(1/$AP211),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AB211)<$AN211,$AN211*(1/$AP211),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AC211)<$AN211,$AN211*(1/$AP211),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AD211)<$AN211,$AN211*(1/$AP211),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AE211)<$AN211,$AN211*(1/$AP211),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AF211)<$AN211,$AN211*(1/$AP211),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AG211)<$AN211,$AN211*(1/$AP211),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AH211)<$AN211,$AN211*(1/$AP211),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AI211)<$AN211,$AN211*(1/$AP211),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AJ211)<$AN211,$AN211*(1/$AP211),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D211:AK211)<$AN211,$AN211*(1/$AP211),0),0)*AL$7","v":0},null,6.0572118881988617,null,{"$f":"MAX(IF(prazo-B210>$AP$210,$AP$210,prazo-B210),0)","v":14}]
[null,{"$f":"B211+1","v":3},null,null,null,{"$f":"IFERROR(IF(SUM($D212:E212)<$AN212,$AN212*(1/$AP212),0),0)*F$7","v":0},{"$f":"IFERROR(IF(SUM($D212:F212)<$AN212,$AN212*(1/$AP212),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D212:G212)<$AN212,$AN212*(1/$AP212),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D212:H212)<$AN212,$AN212*(1/$AP212),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D212:I212)<$AN212,$AN212*(1/$AP212),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D212:J212)<$AN212,$AN212*(1/$AP212),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D212:K212)<$AN212,$AN212*(1/$AP212),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D212:L212)<$AN212,$AN212*(1/$AP212),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D212:M212)<$AN212,$AN212*(1/$AP212),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D212:N212)<$AN212,$AN212*(1/$AP212),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D212:O212)<$AN212,$AN212*(1/$AP212),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D212:P212)<$AN212,$AN212*(1/$AP212),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D212:Q212)<$AN212,$AN212*(1/$AP212),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D212:R212)<$AN212,$AN212*(1/$AP212),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D212:S212)<$AN212,$AN212*(1/$AP212),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D212:T212)<$AN212,$AN212*(1/$AP212),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D212:U212)<$AN212,$AN212*(1/$AP212),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D212:V212)<$AN212,$AN212*(1/$AP212),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D212:W212)<$AN212,$AN212*(1/$AP212),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D212:X212)<$AN212,$AN212*(1/$AP212),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D212:Y212)<$AN212,$AN212*(1/$AP212),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D212:Z212)<$AN212,$AN212*(1/$AP212),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AA212)<$AN212,$AN212*(1/$AP212),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AB212)<$AN212,$AN212*(1/$AP212),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AC212)<$AN212,$AN212*(1/$AP212),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AD212)<$AN212,$AN212*(1/$AP212),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AE212)<$AN212,$AN212*(1/$AP212),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AF212)<$AN212,$AN212*(1/$AP212),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AG212)<$AN212,$AN212*(1/$AP212),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AH212)<$AN212,$AN212*(1/$AP212),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AI212)<$AN212,$AN212*(1/$AP212),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AJ212)<$AN212,$AN212*(1/$AP212),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D212:AK212)<$AN212,$AN212*(1/$AP212),0),0)*AL$7","v":0},null,0,null,13]
[null,4,null,null,null,null,{"$f":"IFERROR(IF(SUM($D213:F213)<$AN213,$AN213*(1/$AP213),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D213:G213)<$AN213,$AN213*(1/$AP213),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D213:H213)<$AN213,$AN213*(1/$AP213),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D213:I213)<$AN213,$AN213*(1/$AP213),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D213:J213)<$AN213,$AN213*(1/$AP213),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D213:K213)<$AN213,$AN213*(1/$AP213),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D213:L213)<$AN213,$AN213*(1/$AP213),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D213:M213)<$AN213,$AN213*(1/$AP213),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D213:N213)<$AN213,$AN213*(1/$AP213),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D213:O213)<$AN213,$AN213*(1/$AP213),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D213:P213)<$AN213,$AN213*(1/$AP213),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D213:Q213)<$AN213,$AN213*(1/$AP213),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D213:R213)<$AN213,$AN213*(1/$AP213),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D213:S213)<$AN213,$AN213*(1/$AP213),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D213:T213)<$AN213,$AN213*(1/$AP213),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D213:U213)<$AN213,$AN213*(1/$AP213),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D213:V213)<$AN213,$AN213*(1/$AP213),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D213:W213)<$AN213,$AN213*(1/$AP213),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D213:X213)<$AN213,$AN213*(1/$AP213),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D213:Y213)<$AN213,$AN213*(1/$AP213),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D213:Z213)<$AN213,$AN213*(1/$AP213),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AA213)<$AN213,$AN213*(1/$AP213),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AB213)<$AN213,$AN213*(1/$AP213),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AC213)<$AN213,$AN213*(1/$AP213),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AD213)<$AN213,$AN213*(1/$AP213),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AE213)<$AN213,$AN213*(1/$AP213),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AF213)<$AN213,$AN213*(1/$AP213),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AG213)<$AN213,$AN213*(1/$AP213),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AH213)<$AN213,$AN213*(1/$AP213),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AI213)<$AN213,$AN213*(1/$AP213),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AJ213)<$AN213,$AN213*(1/$AP213),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D213:AK213)<$AN213,$AN213*(1/$AP213),0),0)*AL$7","v":0},null,0,null,12]
[null,5,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D214:G214)<$AN214,$AN214*(1/$AP214),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D214:H214)<$AN214,$AN214*(1/$AP214),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D214:I214)<$AN214,$AN214*(1/$AP214),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D214:J214)<$AN214,$AN214*(1/$AP214),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D214:K214)<$AN214,$AN214*(1/$AP214),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D214:L214)<$AN214,$AN214*(1/$AP214),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D214:M214)<$AN214,$AN214*(1/$AP214),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D214:N214)<$AN214,$AN214*(1/$AP214),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D214:O214)<$AN214,$AN214*(1/$AP214),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D214:P214)<$AN214,$AN214*(1/$AP214),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D214:Q214)<$AN214,$AN214*(1/$AP214),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D214:R214)<$AN214,$AN214*(1/$AP214),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D214:S214)<$AN214,$AN214*(1/$AP214),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D214:T214)<$AN214,$AN214*(1/$AP214),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D214:U214)<$AN214,$AN214*(1/$AP214),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D214:V214)<$AN214,$AN214*(1/$AP214),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D214:W214)<$AN214,$AN214*(1/$AP214),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D214:X214)<$AN214,$AN214*(1/$AP214),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D214:Y214)<$AN214,$AN214*(1/$AP214),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D214:Z214)<$AN214,$AN214*(1/$AP214),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AA214)<$AN214,$AN214*(1/$AP214),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AB214)<$AN214,$AN214*(1/$AP214),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AC214)<$AN214,$AN214*(1/$AP214),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AD214)<$AN214,$AN214*(1/$AP214),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AE214)<$AN214,$AN214*(1/$AP214),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AF214)<$AN214,$AN214*(1/$AP214),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AG214)<$AN214,$AN214*(1/$AP214),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AH214)<$AN214,$AN214*(1/$AP214),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AI214)<$AN214,$AN214*(1/$AP214),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AJ214)<$AN214,$AN214*(1/$AP214),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D214:AK214)<$AN214,$AN214*(1/$AP214),0),0)*AL$7","v":0},null,0,null,11]
[null,6,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D215:H215)<$AN215,$AN215*(1/$AP215),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D215:I215)<$AN215,$AN215*(1/$AP215),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D215:J215)<$AN215,$AN215*(1/$AP215),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D215:K215)<$AN215,$AN215*(1/$AP215),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D215:L215)<$AN215,$AN215*(1/$AP215),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D215:M215)<$AN215,$AN215*(1/$AP215),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D215:N215)<$AN215,$AN215*(1/$AP215),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D215:O215)<$AN215,$AN215*(1/$AP215),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D215:P215)<$AN215,$AN215*(1/$AP215),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D215:Q215)<$AN215,$AN215*(1/$AP215),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D215:R215)<$AN215,$AN215*(1/$AP215),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D215:S215)<$AN215,$AN215*(1/$AP215),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D215:T215)<$AN215,$AN215*(1/$AP215),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D215:U215)<$AN215,$AN215*(1/$AP215),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D215:V215)<$AN215,$AN215*(1/$AP215),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D215:W215)<$AN215,$AN215*(1/$AP215),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D215:X215)<$AN215,$AN215*(1/$AP215),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D215:Y215)<$AN215,$AN215*(1/$AP215),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D215:Z215)<$AN215,$AN215*(1/$AP215),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AA215)<$AN215,$AN215*(1/$AP215),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AB215)<$AN215,$AN215*(1/$AP215),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AC215)<$AN215,$AN215*(1/$AP215),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AD215)<$AN215,$AN215*(1/$AP215),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AE215)<$AN215,$AN215*(1/$AP215),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AF215)<$AN215,$AN215*(1/$AP215),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AG215)<$AN215,$AN215*(1/$AP215),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AH215)<$AN215,$AN215*(1/$AP215),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AI215)<$AN215,$AN215*(1/$AP215),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AJ215)<$AN215,$AN215*(1/$AP215),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D215:AK215)<$AN215,$AN215*(1/$AP215),0),0)*AL$7","v":0},null,0,null,10]
[null,7,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D216:I216)<$AN216,$AN216*(1/$AP216),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D216:J216)<$AN216,$AN216*(1/$AP216),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D216:K216)<$AN216,$AN216*(1/$AP216),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D216:L216)<$AN216,$AN216*(1/$AP216),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D216:M216)<$AN216,$AN216*(1/$AP216),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D216:N216)<$AN216,$AN216*(1/$AP216),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D216:O216)<$AN216,$AN216*(1/$AP216),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D216:P216)<$AN216,$AN216*(1/$AP216),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D216:Q216)<$AN216,$AN216*(1/$AP216),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D216:R216)<$AN216,$AN216*(1/$AP216),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D216:S216)<$AN216,$AN216*(1/$AP216),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D216:T216)<$AN216,$AN216*(1/$AP216),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D216:U216)<$AN216,$AN216*(1/$AP216),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D216:V216)<$AN216,$AN216*(1/$AP216),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D216:W216)<$AN216,$AN216*(1/$AP216),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D216:X216)<$AN216,$AN216*(1/$AP216),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D216:Y216)<$AN216,$AN216*(1/$AP216),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D216:Z216)<$AN216,$AN216*(1/$AP216),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AA216)<$AN216,$AN216*(1/$AP216),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AB216)<$AN216,$AN216*(1/$AP216),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AC216)<$AN216,$AN216*(1/$AP216),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AD216)<$AN216,$AN216*(1/$AP216),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AE216)<$AN216,$AN216*(1/$AP216),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AF216)<$AN216,$AN216*(1/$AP216),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AG216)<$AN216,$AN216*(1/$AP216),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AH216)<$AN216,$AN216*(1/$AP216),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AI216)<$AN216,$AN216*(1/$AP216),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AJ216)<$AN216,$AN216*(1/$AP216),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D216:AK216)<$AN216,$AN216*(1/$AP216),0),0)*AL$7","v":0},null,0,null,9]
[null,{"$f":"B216+1","v":8},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D217:J217)<$AN217,$AN217*(1/$AP217),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D217:K217)<$AN217,$AN217*(1/$AP217),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D217:L217)<$AN217,$AN217*(1/$AP217),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D217:M217)<$AN217,$AN217*(1/$AP217),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D217:N217)<$AN217,$AN217*(1/$AP217),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D217:O217)<$AN217,$AN217*(1/$AP217),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D217:P217)<$AN217,$AN217*(1/$AP217),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D217:Q217)<$AN217,$AN217*(1/$AP217),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D217:R217)<$AN217,$AN217*(1/$AP217),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D217:S217)<$AN217,$AN217*(1/$AP217),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D217:T217)<$AN217,$AN217*(1/$AP217),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D217:U217)<$AN217,$AN217*(1/$AP217),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D217:V217)<$AN217,$AN217*(1/$AP217),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D217:W217)<$AN217,$AN217*(1/$AP217),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D217:X217)<$AN217,$AN217*(1/$AP217),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D217:Y217)<$AN217,$AN217*(1/$AP217),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D217:Z217)<$AN217,$AN217*(1/$AP217),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AA217)<$AN217,$AN217*(1/$AP217),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AB217)<$AN217,$AN217*(1/$AP217),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AC217)<$AN217,$AN217*(1/$AP217),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AD217)<$AN217,$AN217*(1/$AP217),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AE217)<$AN217,$AN217*(1/$AP217),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AF217)<$AN217,$AN217*(1/$AP217),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AG217)<$AN217,$AN217*(1/$AP217),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AH217)<$AN217,$AN217*(1/$AP217),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AI217)<$AN217,$AN217*(1/$AP217),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AJ217)<$AN217,$AN217*(1/$AP217),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D217:AK217)<$AN217,$AN217*(1/$AP217),0),0)*AL$7","v":0},null,0,null,8]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D218:K218)<$AN218,$AN218*(1/$AP218),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D218:L218)<$AN218,$AN218*(1/$AP218),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D218:M218)<$AN218,$AN218*(1/$AP218),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D218:N218)<$AN218,$AN218*(1/$AP218),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D218:O218)<$AN218,$AN218*(1/$AP218),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D218:P218)<$AN218,$AN218*(1/$AP218),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D218:Q218)<$AN218,$AN218*(1/$AP218),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D218:R218)<$AN218,$AN218*(1/$AP218),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D218:S218)<$AN218,$AN218*(1/$AP218),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D218:T218)<$AN218,$AN218*(1/$AP218),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D218:U218)<$AN218,$AN218*(1/$AP218),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D218:V218)<$AN218,$AN218*(1/$AP218),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D218:W218)<$AN218,$AN218*(1/$AP218),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D218:X218)<$AN218,$AN218*(1/$AP218),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D218:Y218)<$AN218,$AN218*(1/$AP218),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D218:Z218)<$AN218,$AN218*(1/$AP218),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AA218)<$AN218,$AN218*(1/$AP218),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AB218)<$AN218,$AN218*(1/$AP218),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AC218)<$AN218,$AN218*(1/$AP218),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AD218)<$AN218,$AN218*(1/$AP218),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AE218)<$AN218,$AN218*(1/$AP218),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AF218)<$AN218,$AN218*(1/$AP218),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AG218)<$AN218,$AN218*(1/$AP218),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AH218)<$AN218,$AN218*(1/$AP218),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AI218)<$AN218,$AN218*(1/$AP218),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AJ218)<$AN218,$AN218*(1/$AP218),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D218:AK218)<$AN218,$AN218*(1/$AP218),0),0)*AL$7","v":0},null,0,null,7]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D219:L219)<$AN219,$AN219*(1/$AP219),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D219:M219)<$AN219,$AN219*(1/$AP219),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D219:N219)<$AN219,$AN219*(1/$AP219),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D219:O219)<$AN219,$AN219*(1/$AP219),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D219:P219)<$AN219,$AN219*(1/$AP219),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D219:Q219)<$AN219,$AN219*(1/$AP219),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D219:R219)<$AN219,$AN219*(1/$AP219),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D219:S219)<$AN219,$AN219*(1/$AP219),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D219:T219)<$AN219,$AN219*(1/$AP219),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D219:U219)<$AN219,$AN219*(1/$AP219),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D219:V219)<$AN219,$AN219*(1/$AP219),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D219:W219)<$AN219,$AN219*(1/$AP219),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D219:X219)<$AN219,$AN219*(1/$AP219),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D219:Y219)<$AN219,$AN219*(1/$AP219),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D219:Z219)<$AN219,$AN219*(1/$AP219),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AA219)<$AN219,$AN219*(1/$AP219),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AB219)<$AN219,$AN219*(1/$AP219),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AC219)<$AN219,$AN219*(1/$AP219),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AD219)<$AN219,$AN219*(1/$AP219),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AE219)<$AN219,$AN219*(1/$AP219),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AF219)<$AN219,$AN219*(1/$AP219),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AG219)<$AN219,$AN219*(1/$AP219),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AH219)<$AN219,$AN219*(1/$AP219),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AI219)<$AN219,$AN219*(1/$AP219),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AJ219)<$AN219,$AN219*(1/$AP219),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D219:AK219)<$AN219,$AN219*(1/$AP219),0),0)*AL$7","v":0},null,0,null,6]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D220:M220)<$AN220,$AN220*(1/$AP220),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D220:N220)<$AN220,$AN220*(1/$AP220),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D220:O220)<$AN220,$AN220*(1/$AP220),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D220:P220)<$AN220,$AN220*(1/$AP220),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D220:Q220)<$AN220,$AN220*(1/$AP220),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D220:R220)<$AN220,$AN220*(1/$AP220),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D220:S220)<$AN220,$AN220*(1/$AP220),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D220:T220)<$AN220,$AN220*(1/$AP220),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D220:U220)<$AN220,$AN220*(1/$AP220),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D220:V220)<$AN220,$AN220*(1/$AP220),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D220:W220)<$AN220,$AN220*(1/$AP220),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D220:X220)<$AN220,$AN220*(1/$AP220),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D220:Y220)<$AN220,$AN220*(1/$AP220),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D220:Z220)<$AN220,$AN220*(1/$AP220),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AA220)<$AN220,$AN220*(1/$AP220),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AB220)<$AN220,$AN220*(1/$AP220),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AC220)<$AN220,$AN220*(1/$AP220),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AD220)<$AN220,$AN220*(1/$AP220),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AE220)<$AN220,$AN220*(1/$AP220),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AF220)<$AN220,$AN220*(1/$AP220),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AG220)<$AN220,$AN220*(1/$AP220),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AH220)<$AN220,$AN220*(1/$AP220),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AI220)<$AN220,$AN220*(1/$AP220),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AJ220)<$AN220,$AN220*(1/$AP220),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D220:AK220)<$AN220,$AN220*(1/$AP220),0),0)*AL$7","v":0},null,0,null,5]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D221:N221)<$AN221,$AN221*(1/$AP221),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D221:O221)<$AN221,$AN221*(1/$AP221),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D221:P221)<$AN221,$AN221*(1/$AP221),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D221:Q221)<$AN221,$AN221*(1/$AP221),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D221:R221)<$AN221,$AN221*(1/$AP221),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D221:S221)<$AN221,$AN221*(1/$AP221),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D221:T221)<$AN221,$AN221*(1/$AP221),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D221:U221)<$AN221,$AN221*(1/$AP221),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D221:V221)<$AN221,$AN221*(1/$AP221),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D221:W221)<$AN221,$AN221*(1/$AP221),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D221:X221)<$AN221,$AN221*(1/$AP221),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D221:Y221)<$AN221,$AN221*(1/$AP221),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D221:Z221)<$AN221,$AN221*(1/$AP221),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AA221)<$AN221,$AN221*(1/$AP221),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AB221)<$AN221,$AN221*(1/$AP221),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AC221)<$AN221,$AN221*(1/$AP221),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AD221)<$AN221,$AN221*(1/$AP221),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AE221)<$AN221,$AN221*(1/$AP221),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AF221)<$AN221,$AN221*(1/$AP221),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AG221)<$AN221,$AN221*(1/$AP221),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AH221)<$AN221,$AN221*(1/$AP221),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AI221)<$AN221,$AN221*(1/$AP221),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AJ221)<$AN221,$AN221*(1/$AP221),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D221:AK221)<$AN221,$AN221*(1/$AP221),0),0)*AL$7","v":0},null,0,null,4]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D222:O222)<$AN222,$AN222*(1/$AP222),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D222:P222)<$AN222,$AN222*(1/$AP222),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D222:Q222)<$AN222,$AN222*(1/$AP222),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D222:R222)<$AN222,$AN222*(1/$AP222),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D222:S222)<$AN222,$AN222*(1/$AP222),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D222:T222)<$AN222,$AN222*(1/$AP222),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D222:U222)<$AN222,$AN222*(1/$AP222),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D222:V222)<$AN222,$AN222*(1/$AP222),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D222:W222)<$AN222,$AN222*(1/$AP222),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D222:X222)<$AN222,$AN222*(1/$AP222),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D222:Y222)<$AN222,$AN222*(1/$AP222),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D222:Z222)<$AN222,$AN222*(1/$AP222),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AA222)<$AN222,$AN222*(1/$AP222),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AB222)<$AN222,$AN222*(1/$AP222),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AC222)<$AN222,$AN222*(1/$AP222),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AD222)<$AN222,$AN222*(1/$AP222),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AE222)<$AN222,$AN222*(1/$AP222),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AF222)<$AN222,$AN222*(1/$AP222),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AG222)<$AN222,$AN222*(1/$AP222),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AH222)<$AN222,$AN222*(1/$AP222),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AI222)<$AN222,$AN222*(1/$AP222),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AJ222)<$AN222,$AN222*(1/$AP222),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D222:AK222)<$AN222,$AN222*(1/$AP222),0),0)*AL$7","v":0},null,0,null,3]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D223:P223)<$AN223,$AN223*(1/$AP223),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D223:Q223)<$AN223,$AN223*(1/$AP223),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D223:R223)<$AN223,$AN223*(1/$AP223),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D223:S223)<$AN223,$AN223*(1/$AP223),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D223:T223)<$AN223,$AN223*(1/$AP223),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D223:U223)<$AN223,$AN223*(1/$AP223),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D223:V223)<$AN223,$AN223*(1/$AP223),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D223:W223)<$AN223,$AN223*(1/$AP223),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D223:X223)<$AN223,$AN223*(1/$AP223),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D223:Y223)<$AN223,$AN223*(1/$AP223),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D223:Z223)<$AN223,$AN223*(1/$AP223),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AA223)<$AN223,$AN223*(1/$AP223),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AB223)<$AN223,$AN223*(1/$AP223),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AC223)<$AN223,$AN223*(1/$AP223),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AD223)<$AN223,$AN223*(1/$AP223),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AE223)<$AN223,$AN223*(1/$AP223),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AF223)<$AN223,$AN223*(1/$AP223),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AG223)<$AN223,$AN223*(1/$AP223),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AH223)<$AN223,$AN223*(1/$AP223),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AI223)<$AN223,$AN223*(1/$AP223),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AJ223)<$AN223,$AN223*(1/$AP223),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D223:AK223)<$AN223,$AN223*(1/$AP223),0),0)*AL$7","v":0},null,0,null,2]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D224:Q224)<$AN224,$AN224*(1/$AP224),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D224:R224)<$AN224,$AN224*(1/$AP224),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D224:S224)<$AN224,$AN224*(1/$AP224),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D224:T224)<$AN224,$AN224*(1/$AP224),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D224:U224)<$AN224,$AN224*(1/$AP224),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D224:V224)<$AN224,$AN224*(1/$AP224),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D224:W224)<$AN224,$AN224*(1/$AP224),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D224:X224)<$AN224,$AN224*(1/$AP224),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D224:Y224)<$AN224,$AN224*(1/$AP224),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D224:Z224)<$AN224,$AN224*(1/$AP224),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AA224)<$AN224,$AN224*(1/$AP224),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AB224)<$AN224,$AN224*(1/$AP224),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AC224)<$AN224,$AN224*(1/$AP224),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AD224)<$AN224,$AN224*(1/$AP224),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AE224)<$AN224,$AN224*(1/$AP224),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AF224)<$AN224,$AN224*(1/$AP224),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AG224)<$AN224,$AN224*(1/$AP224),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AH224)<$AN224,$AN224*(1/$AP224),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AI224)<$AN224,$AN224*(1/$AP224),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AJ224)<$AN224,$AN224*(1/$AP224),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D224:AK224)<$AN224,$AN224*(1/$AP224),0),0)*AL$7","v":0},null,0,null,1]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D225:R225)<$AN225,$AN225*(1/$AP225),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D225:S225)<$AN225,$AN225*(1/$AP225),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D225:T225)<$AN225,$AN225*(1/$AP225),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D225:U225)<$AN225,$AN225*(1/$AP225),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D225:V225)<$AN225,$AN225*(1/$AP225),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D225:W225)<$AN225,$AN225*(1/$AP225),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D225:X225)<$AN225,$AN225*(1/$AP225),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D225:Y225)<$AN225,$AN225*(1/$AP225),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D225:Z225)<$AN225,$AN225*(1/$AP225),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AA225)<$AN225,$AN225*(1/$AP225),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AB225)<$AN225,$AN225*(1/$AP225),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AC225)<$AN225,$AN225*(1/$AP225),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AD225)<$AN225,$AN225*(1/$AP225),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AE225)<$AN225,$AN225*(1/$AP225),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AF225)<$AN225,$AN225*(1/$AP225),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AG225)<$AN225,$AN225*(1/$AP225),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AH225)<$AN225,$AN225*(1/$AP225),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AI225)<$AN225,$AN225*(1/$AP225),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AJ225)<$AN225,$AN225*(1/$AP225),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D225:AK225)<$AN225,$AN225*(1/$AP225),0),0)*AL$7","v":0},null,0,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D226:S226)<$AN226,$AN226*(1/$AP226),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D226:T226)<$AN226,$AN226*(1/$AP226),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D226:U226)<$AN226,$AN226*(1/$AP226),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D226:V226)<$AN226,$AN226*(1/$AP226),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D226:W226)<$AN226,$AN226*(1/$AP226),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D226:X226)<$AN226,$AN226*(1/$AP226),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D226:Y226)<$AN226,$AN226*(1/$AP226),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D226:Z226)<$AN226,$AN226*(1/$AP226),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AA226)<$AN226,$AN226*(1/$AP226),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AB226)<$AN226,$AN226*(1/$AP226),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AC226)<$AN226,$AN226*(1/$AP226),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AD226)<$AN226,$AN226*(1/$AP226),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AE226)<$AN226,$AN226*(1/$AP226),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AF226)<$AN226,$AN226*(1/$AP226),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AG226)<$AN226,$AN226*(1/$AP226),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AH226)<$AN226,$AN226*(1/$AP226),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AI226)<$AN226,$AN226*(1/$AP226),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AJ226)<$AN226,$AN226*(1/$AP226),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D226:AK226)<$AN226,$AN226*(1/$AP226),0),0)*AL$7","v":0},null,0,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D227:T227)<$AN227,$AN227*(1/$AP227),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D227:U227)<$AN227,$AN227*(1/$AP227),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D227:V227)<$AN227,$AN227*(1/$AP227),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D227:W227)<$AN227,$AN227*(1/$AP227),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D227:X227)<$AN227,$AN227*(1/$AP227),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D227:Y227)<$AN227,$AN227*(1/$AP227),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D227:Z227)<$AN227,$AN227*(1/$AP227),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AA227)<$AN227,$AN227*(1/$AP227),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AB227)<$AN227,$AN227*(1/$AP227),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AC227)<$AN227,$AN227*(1/$AP227),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AD227)<$AN227,$AN227*(1/$AP227),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AE227)<$AN227,$AN227*(1/$AP227),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AF227)<$AN227,$AN227*(1/$AP227),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AG227)<$AN227,$AN227*(1/$AP227),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AH227)<$AN227,$AN227*(1/$AP227),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AI227)<$AN227,$AN227*(1/$AP227),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AJ227)<$AN227,$AN227*(1/$AP227),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D227:AK227)<$AN227,$AN227*(1/$AP227),0),0)*AL$7","v":0},null,0,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D228:U228)<$AN228,$AN228*(1/$AP228),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D228:V228)<$AN228,$AN228*(1/$AP228),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D228:W228)<$AN228,$AN228*(1/$AP228),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D228:X228)<$AN228,$AN228*(1/$AP228),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D228:Y228)<$AN228,$AN228*(1/$AP228),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D228:Z228)<$AN228,$AN228*(1/$AP228),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AA228)<$AN228,$AN228*(1/$AP228),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AB228)<$AN228,$AN228*(1/$AP228),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AC228)<$AN228,$AN228*(1/$AP228),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AD228)<$AN228,$AN228*(1/$AP228),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AE228)<$AN228,$AN228*(1/$AP228),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AF228)<$AN228,$AN228*(1/$AP228),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AG228)<$AN228,$AN228*(1/$AP228),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AH228)<$AN228,$AN228*(1/$AP228),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AI228)<$AN228,$AN228*(1/$AP228),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AJ228)<$AN228,$AN228*(1/$AP228),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D228:AK228)<$AN228,$AN228*(1/$AP228),0),0)*AL$7","v":0},null,0,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D229:V229)<$AN229,$AN229*(1/$AP229),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D229:W229)<$AN229,$AN229*(1/$AP229),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D229:X229)<$AN229,$AN229*(1/$AP229),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D229:Y229)<$AN229,$AN229*(1/$AP229),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D229:Z229)<$AN229,$AN229*(1/$AP229),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AA229)<$AN229,$AN229*(1/$AP229),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AB229)<$AN229,$AN229*(1/$AP229),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AC229)<$AN229,$AN229*(1/$AP229),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AD229)<$AN229,$AN229*(1/$AP229),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AE229)<$AN229,$AN229*(1/$AP229),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AF229)<$AN229,$AN229*(1/$AP229),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AG229)<$AN229,$AN229*(1/$AP229),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AH229)<$AN229,$AN229*(1/$AP229),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AI229)<$AN229,$AN229*(1/$AP229),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AJ229)<$AN229,$AN229*(1/$AP229),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D229:AK229)<$AN229,$AN229*(1/$AP229),0),0)*AL$7","v":0},null,0,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D230:W230)<$AN230,$AN230*(1/$AP230),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D230:X230)<$AN230,$AN230*(1/$AP230),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D230:Y230)<$AN230,$AN230*(1/$AP230),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D230:Z230)<$AN230,$AN230*(1/$AP230),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AA230)<$AN230,$AN230*(1/$AP230),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AB230)<$AN230,$AN230*(1/$AP230),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AC230)<$AN230,$AN230*(1/$AP230),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AD230)<$AN230,$AN230*(1/$AP230),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AE230)<$AN230,$AN230*(1/$AP230),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AF230)<$AN230,$AN230*(1/$AP230),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AG230)<$AN230,$AN230*(1/$AP230),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AH230)<$AN230,$AN230*(1/$AP230),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AI230)<$AN230,$AN230*(1/$AP230),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AJ230)<$AN230,$AN230*(1/$AP230),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D230:AK230)<$AN230,$AN230*(1/$AP230),0),0)*AL$7","v":0},null,0,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D231:X231)<$AN231,$AN231*(1/$AP231),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D231:Y231)<$AN231,$AN231*(1/$AP231),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D231:Z231)<$AN231,$AN231*(1/$AP231),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AA231)<$AN231,$AN231*(1/$AP231),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AB231)<$AN231,$AN231*(1/$AP231),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AC231)<$AN231,$AN231*(1/$AP231),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AD231)<$AN231,$AN231*(1/$AP231),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AE231)<$AN231,$AN231*(1/$AP231),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AF231)<$AN231,$AN231*(1/$AP231),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AG231)<$AN231,$AN231*(1/$AP231),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AH231)<$AN231,$AN231*(1/$AP231),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AI231)<$AN231,$AN231*(1/$AP231),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AJ231)<$AN231,$AN231*(1/$AP231),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D231:AK231)<$AN231,$AN231*(1/$AP231),0),0)*AL$7","v":0},null,0,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D232:Y232)<$AN232,$AN232*(1/$AP232),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D232:Z232)<$AN232,$AN232*(1/$AP232),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AA232)<$AN232,$AN232*(1/$AP232),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AB232)<$AN232,$AN232*(1/$AP232),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AC232)<$AN232,$AN232*(1/$AP232),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AD232)<$AN232,$AN232*(1/$AP232),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AE232)<$AN232,$AN232*(1/$AP232),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AF232)<$AN232,$AN232*(1/$AP232),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AG232)<$AN232,$AN232*(1/$AP232),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AH232)<$AN232,$AN232*(1/$AP232),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AI232)<$AN232,$AN232*(1/$AP232),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AJ232)<$AN232,$AN232*(1/$AP232),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D232:AK232)<$AN232,$AN232*(1/$AP232),0),0)*AL$7","v":0},null,0,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D233:Z233)<$AN233,$AN233*(1/$AP233),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AA233)<$AN233,$AN233*(1/$AP233),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AB233)<$AN233,$AN233*(1/$AP233),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AC233)<$AN233,$AN233*(1/$AP233),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AD233)<$AN233,$AN233*(1/$AP233),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AE233)<$AN233,$AN233*(1/$AP233),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AF233)<$AN233,$AN233*(1/$AP233),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AG233)<$AN233,$AN233*(1/$AP233),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AH233)<$AN233,$AN233*(1/$AP233),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AI233)<$AN233,$AN233*(1/$AP233),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AJ233)<$AN233,$AN233*(1/$AP233),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D233:AK233)<$AN233,$AN233*(1/$AP233),0),0)*AL$7","v":0},null,0,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D234:AA234)<$AN234,$AN234*(1/$AP234),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AB234)<$AN234,$AN234*(1/$AP234),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AC234)<$AN234,$AN234*(1/$AP234),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AD234)<$AN234,$AN234*(1/$AP234),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AE234)<$AN234,$AN234*(1/$AP234),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AF234)<$AN234,$AN234*(1/$AP234),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AG234)<$AN234,$AN234*(1/$AP234),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AH234)<$AN234,$AN234*(1/$AP234),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AI234)<$AN234,$AN234*(1/$AP234),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AJ234)<$AN234,$AN234*(1/$AP234),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D234:AK234)<$AN234,$AN234*(1/$AP234),0),0)*AL$7","v":0},null,0,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D235:AB235)<$AN235,$AN235*(1/$AP235),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AC235)<$AN235,$AN235*(1/$AP235),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AD235)<$AN235,$AN235*(1/$AP235),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AE235)<$AN235,$AN235*(1/$AP235),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AF235)<$AN235,$AN235*(1/$AP235),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AG235)<$AN235,$AN235*(1/$AP235),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AH235)<$AN235,$AN235*(1/$AP235),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AI235)<$AN235,$AN235*(1/$AP235),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AJ235)<$AN235,$AN235*(1/$AP235),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D235:AK235)<$AN235,$AN235*(1/$AP235),0),0)*AL$7","v":0},null,0,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D236:AC236)<$AN236,$AN236*(1/$AP236),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AD236)<$AN236,$AN236*(1/$AP236),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AE236)<$AN236,$AN236*(1/$AP236),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AF236)<$AN236,$AN236*(1/$AP236),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AG236)<$AN236,$AN236*(1/$AP236),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AH236)<$AN236,$AN236*(1/$AP236),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AI236)<$AN236,$AN236*(1/$AP236),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AJ236)<$AN236,$AN236*(1/$AP236),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D236:AK236)<$AN236,$AN236*(1/$AP236),0),0)*AL$7","v":0},null,0,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D237:AD237)<$AN237,$AN237*(1/$AP237),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D237:AE237)<$AN237,$AN237*(1/$AP237),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D237:AF237)<$AN237,$AN237*(1/$AP237),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D237:AG237)<$AN237,$AN237*(1/$AP237),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D237:AH237)<$AN237,$AN237*(1/$AP237),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D237:AI237)<$AN237,$AN237*(1/$AP237),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D237:AJ237)<$AN237,$AN237*(1/$AP237),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D237:AK237)<$AN237,$AN237*(1/$AP237),0),0)*AL$7","v":0},null,0,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D238:AE238)<$AN238,$AN238*(1/$AP238),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D238:AF238)<$AN238,$AN238*(1/$AP238),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D238:AG238)<$AN238,$AN238*(1/$AP238),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D238:AH238)<$AN238,$AN238*(1/$AP238),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D238:AI238)<$AN238,$AN238*(1/$AP238),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D238:AJ238)<$AN238,$AN238*(1/$AP238),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D238:AK238)<$AN238,$AN238*(1/$AP238),0),0)*AL$7","v":0},null,0,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D239:AF239)<$AN239,$AN239*(1/$AP239),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D239:AG239)<$AN239,$AN239*(1/$AP239),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D239:AH239)<$AN239,$AN239*(1/$AP239),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D239:AI239)<$AN239,$AN239*(1/$AP239),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D239:AJ239)<$AN239,$AN239*(1/$AP239),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D239:AK239)<$AN239,$AN239*(1/$AP239),0),0)*AL$7","v":0},null,0,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D240:AG240)<$AN240,$AN240*(1/$AP240),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D240:AH240)<$AN240,$AN240*(1/$AP240),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D240:AI240)<$AN240,$AN240*(1/$AP240),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D240:AJ240)<$AN240,$AN240*(1/$AP240),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D240:AK240)<$AN240,$AN240*(1/$AP240),0),0)*AL$7","v":0},null,0,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D241:AH241)<$AN241,$AN241*(1/$AP241),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D241:AI241)<$AN241,$AN241*(1/$AP241),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D241:AJ241)<$AN241,$AN241*(1/$AP241),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D241:AK241)<$AN241,$AN241*(1/$AP241),0),0)*AL$7","v":0},null,0,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D242:AI242)<$AN242,$AN242*(1/$AP242),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D242:AJ242)<$AN242,$AN242*(1/$AP242),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D242:AK242)<$AN242,$AN242*(1/$AP242),0),0)*AL$7","v":0},null,0,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D243:AJ243)<$AN243,$AN243*(1/$AP243),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D243:AK243)<$AN243,$AN243*(1/$AP243),0),0)*AL$7","v":0},null,0,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D244:AK244)<$AN244,$AN244*(1/$AP244),0),0)*AL$7","v":0},null,0,null,0]
[]
[null,"Instalações",null,{"$f":"SUM(D247:D281)","v":0.19215042080643691},{"$f":"SUM(E247:E281)","v":0.57483603213291667},0.57483603213291667,0.57483603213291667,0.57483603213291667,0.57483603213291667,0.57483603213291667,0.57483603213291667,0.57483603213291667,0.57483603213291667,0.38268561132647971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D246:AL246)","v":5.7483603213291659},null,{"$f":"VLOOKUP($B246,'01. PC'!$I$36:$K$39,3,0)","v":10}]
[null,1,null,{"$f":"$AN247*(1/$AP247)*D$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:D247)<$AN247,$AN247*(1/$AP247),0),0)*E$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:E247)<$AN247,$AN247*(1/$AP247),0),0)*F$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:F247)<$AN247,$AN247*(1/$AP247),0),0)*G$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:G247)<$AN247,$AN247*(1/$AP247),0),0)*H$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:H247)<$AN247,$AN247*(1/$AP247),0),0)*I$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:I247)<$AN247,$AN247*(1/$AP247),0),0)*J$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:J247)<$AN247,$AN247*(1/$AP247),0),0)*K$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:K247)<$AN247,$AN247*(1/$AP247),0),0)*L$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:L247)<$AN247,$AN247*(1/$AP247),0),0)*M$7","v":0.19215042080643691},{"$f":"IFERROR(IF(SUM($D247:M247)<$AN247,$AN247*(1/$AP247),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D247:N247)<$AN247,$AN247*(1/$AP247),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D247:O247)<$AN247,$AN247*(1/$AP247),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D247:P247)<$AN247,$AN247*(1/$AP247),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D247:Q247)<$AN247,$AN247*(1/$AP247),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D247:R247)<$AN247,$AN247*(1/$AP247),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D247:S247)<$AN247,$AN247*(1/$AP247),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D247:T247)<$AN247,$AN247*(1/$AP247),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D247:U247)<$AN247,$AN247*(1/$AP247),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D247:V247)<$AN247,$AN247*(1/$AP247),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D247:W247)<$AN247,$AN247*(1/$AP247),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D247:X247)<$AN247,$AN247*(1/$AP247),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D247:Y247)<$AN247,$AN247*(1/$AP247),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D247:Z247)<$AN247,$AN247*(1/$AP247),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AA247)<$AN247,$AN247*(1/$AP247),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AB247)<$AN247,$AN247*(1/$AP247),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AC247)<$AN247,$AN247*(1/$AP247),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AD247)<$AN247,$AN247*(1/$AP247),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AE247)<$AN247,$AN247*(1/$AP247),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AF247)<$AN247,$AN247*(1/$AP247),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AG247)<$AN247,$AN247*(1/$AP247),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AH247)<$AN247,$AN247*(1/$AP247),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AI247)<$AN247,$AN247*(1/$AP247),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AJ247)<$AN247,$AN247*(1/$AP247),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D247:AK247)<$AN247,$AN247*(1/$AP247),0),0)*AL$7","v":0},null,{"$f":"AN60","v":1.9215042080643689},null,{"$f":"MIN(prazo,AP246)","v":10}]
[null,{"$f":"B247+1","v":2},null,null,{"$f":"IFERROR(IF(SUM($D248:D248)<$AN248,$AN248*(1/$AP248),0),0)*E$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:E248)<$AN248,$AN248*(1/$AP248),0),0)*F$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:F248)<$AN248,$AN248*(1/$AP248),0),0)*G$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:G248)<$AN248,$AN248*(1/$AP248),0),0)*H$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:H248)<$AN248,$AN248*(1/$AP248),0),0)*I$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:I248)<$AN248,$AN248*(1/$AP248),0),0)*J$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:J248)<$AN248,$AN248*(1/$AP248),0),0)*K$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:K248)<$AN248,$AN248*(1/$AP248),0),0)*L$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:L248)<$AN248,$AN248*(1/$AP248),0),0)*M$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:M248)<$AN248,$AN248*(1/$AP248),0),0)*N$7","v":0.38268561132647971},{"$f":"IFERROR(IF(SUM($D248:N248)<$AN248,$AN248*(1/$AP248),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D248:O248)<$AN248,$AN248*(1/$AP248),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D248:P248)<$AN248,$AN248*(1/$AP248),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D248:Q248)<$AN248,$AN248*(1/$AP248),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D248:R248)<$AN248,$AN248*(1/$AP248),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D248:S248)<$AN248,$AN248*(1/$AP248),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D248:T248)<$AN248,$AN248*(1/$AP248),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D248:U248)<$AN248,$AN248*(1/$AP248),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D248:V248)<$AN248,$AN248*(1/$AP248),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D248:W248)<$AN248,$AN248*(1/$AP248),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D248:X248)<$AN248,$AN248*(1/$AP248),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D248:Y248)<$AN248,$AN248*(1/$AP248),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D248:Z248)<$AN248,$AN248*(1/$AP248),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AA248)<$AN248,$AN248*(1/$AP248),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AB248)<$AN248,$AN248*(1/$AP248),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AC248)<$AN248,$AN248*(1/$AP248),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AD248)<$AN248,$AN248*(1/$AP248),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AE248)<$AN248,$AN248*(1/$AP248),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AF248)<$AN248,$AN248*(1/$AP248),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AG248)<$AN248,$AN248*(1/$AP248),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AH248)<$AN248,$AN248*(1/$AP248),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AI248)<$AN248,$AN248*(1/$AP248),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AJ248)<$AN248,$AN248*(1/$AP248),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D248:AK248)<$AN248,$AN248*(1/$AP248),0),0)*AL$7","v":0},null,3.8268561132647969,null,{"$f":"MAX(IF(prazo-B247>$AP$247,$AP$247,prazo-B247),0)","v":10}]
[null,{"$f":"B248+1","v":3},null,null,null,{"$f":"IFERROR(IF(SUM($D249:E249)<$AN249,$AN249*(1/$AP249),0),0)*F$7","v":0},{"$f":"IFERROR(IF(SUM($D249:F249)<$AN249,$AN249*(1/$AP249),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D249:G249)<$AN249,$AN249*(1/$AP249),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D249:H249)<$AN249,$AN249*(1/$AP249),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D249:I249)<$AN249,$AN249*(1/$AP249),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D249:J249)<$AN249,$AN249*(1/$AP249),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D249:K249)<$AN249,$AN249*(1/$AP249),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D249:L249)<$AN249,$AN249*(1/$AP249),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D249:M249)<$AN249,$AN249*(1/$AP249),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D249:N249)<$AN249,$AN249*(1/$AP249),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D249:O249)<$AN249,$AN249*(1/$AP249),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D249:P249)<$AN249,$AN249*(1/$AP249),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D249:Q249)<$AN249,$AN249*(1/$AP249),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D249:R249)<$AN249,$AN249*(1/$AP249),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D249:S249)<$AN249,$AN249*(1/$AP249),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D249:T249)<$AN249,$AN249*(1/$AP249),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D249:U249)<$AN249,$AN249*(1/$AP249),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D249:V249)<$AN249,$AN249*(1/$AP249),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D249:W249)<$AN249,$AN249*(1/$AP249),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D249:X249)<$AN249,$AN249*(1/$AP249),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D249:Y249)<$AN249,$AN249*(1/$AP249),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D249:Z249)<$AN249,$AN249*(1/$AP249),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AA249)<$AN249,$AN249*(1/$AP249),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AB249)<$AN249,$AN249*(1/$AP249),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AC249)<$AN249,$AN249*(1/$AP249),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AD249)<$AN249,$AN249*(1/$AP249),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AE249)<$AN249,$AN249*(1/$AP249),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AF249)<$AN249,$AN249*(1/$AP249),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AG249)<$AN249,$AN249*(1/$AP249),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AH249)<$AN249,$AN249*(1/$AP249),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AI249)<$AN249,$AN249*(1/$AP249),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AJ249)<$AN249,$AN249*(1/$AP249),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D249:AK249)<$AN249,$AN249*(1/$AP249),0),0)*AL$7","v":0},null,0,null,10]
[null,4,null,null,null,null,{"$f":"IFERROR(IF(SUM($D250:F250)<$AN250,$AN250*(1/$AP250),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D250:G250)<$AN250,$AN250*(1/$AP250),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D250:H250)<$AN250,$AN250*(1/$AP250),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D250:I250)<$AN250,$AN250*(1/$AP250),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D250:J250)<$AN250,$AN250*(1/$AP250),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D250:K250)<$AN250,$AN250*(1/$AP250),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D250:L250)<$AN250,$AN250*(1/$AP250),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D250:M250)<$AN250,$AN250*(1/$AP250),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D250:N250)<$AN250,$AN250*(1/$AP250),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D250:O250)<$AN250,$AN250*(1/$AP250),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D250:P250)<$AN250,$AN250*(1/$AP250),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D250:Q250)<$AN250,$AN250*(1/$AP250),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D250:R250)<$AN250,$AN250*(1/$AP250),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D250:S250)<$AN250,$AN250*(1/$AP250),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D250:T250)<$AN250,$AN250*(1/$AP250),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D250:U250)<$AN250,$AN250*(1/$AP250),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D250:V250)<$AN250,$AN250*(1/$AP250),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D250:W250)<$AN250,$AN250*(1/$AP250),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D250:X250)<$AN250,$AN250*(1/$AP250),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D250:Y250)<$AN250,$AN250*(1/$AP250),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D250:Z250)<$AN250,$AN250*(1/$AP250),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AA250)<$AN250,$AN250*(1/$AP250),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AB250)<$AN250,$AN250*(1/$AP250),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AC250)<$AN250,$AN250*(1/$AP250),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AD250)<$AN250,$AN250*(1/$AP250),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AE250)<$AN250,$AN250*(1/$AP250),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AF250)<$AN250,$AN250*(1/$AP250),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AG250)<$AN250,$AN250*(1/$AP250),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AH250)<$AN250,$AN250*(1/$AP250),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AI250)<$AN250,$AN250*(1/$AP250),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AJ250)<$AN250,$AN250*(1/$AP250),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D250:AK250)<$AN250,$AN250*(1/$AP250),0),0)*AL$7","v":0},null,0,null,10]
[null,5,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D251:G251)<$AN251,$AN251*(1/$AP251),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D251:H251)<$AN251,$AN251*(1/$AP251),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D251:I251)<$AN251,$AN251*(1/$AP251),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D251:J251)<$AN251,$AN251*(1/$AP251),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D251:K251)<$AN251,$AN251*(1/$AP251),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D251:L251)<$AN251,$AN251*(1/$AP251),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D251:M251)<$AN251,$AN251*(1/$AP251),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D251:N251)<$AN251,$AN251*(1/$AP251),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D251:O251)<$AN251,$AN251*(1/$AP251),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D251:P251)<$AN251,$AN251*(1/$AP251),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D251:Q251)<$AN251,$AN251*(1/$AP251),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D251:R251)<$AN251,$AN251*(1/$AP251),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D251:S251)<$AN251,$AN251*(1/$AP251),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D251:T251)<$AN251,$AN251*(1/$AP251),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D251:U251)<$AN251,$AN251*(1/$AP251),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D251:V251)<$AN251,$AN251*(1/$AP251),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D251:W251)<$AN251,$AN251*(1/$AP251),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D251:X251)<$AN251,$AN251*(1/$AP251),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D251:Y251)<$AN251,$AN251*(1/$AP251),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D251:Z251)<$AN251,$AN251*(1/$AP251),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AA251)<$AN251,$AN251*(1/$AP251),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AB251)<$AN251,$AN251*(1/$AP251),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AC251)<$AN251,$AN251*(1/$AP251),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AD251)<$AN251,$AN251*(1/$AP251),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AE251)<$AN251,$AN251*(1/$AP251),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AF251)<$AN251,$AN251*(1/$AP251),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AG251)<$AN251,$AN251*(1/$AP251),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AH251)<$AN251,$AN251*(1/$AP251),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AI251)<$AN251,$AN251*(1/$AP251),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AJ251)<$AN251,$AN251*(1/$AP251),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D251:AK251)<$AN251,$AN251*(1/$AP251),0),0)*AL$7","v":0},null,0,null,10]
[null,6,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D252:H252)<$AN252,$AN252*(1/$AP252),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D252:I252)<$AN252,$AN252*(1/$AP252),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D252:J252)<$AN252,$AN252*(1/$AP252),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D252:K252)<$AN252,$AN252*(1/$AP252),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D252:L252)<$AN252,$AN252*(1/$AP252),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D252:M252)<$AN252,$AN252*(1/$AP252),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D252:N252)<$AN252,$AN252*(1/$AP252),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D252:O252)<$AN252,$AN252*(1/$AP252),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D252:P252)<$AN252,$AN252*(1/$AP252),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D252:Q252)<$AN252,$AN252*(1/$AP252),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D252:R252)<$AN252,$AN252*(1/$AP252),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D252:S252)<$AN252,$AN252*(1/$AP252),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D252:T252)<$AN252,$AN252*(1/$AP252),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D252:U252)<$AN252,$AN252*(1/$AP252),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D252:V252)<$AN252,$AN252*(1/$AP252),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D252:W252)<$AN252,$AN252*(1/$AP252),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D252:X252)<$AN252,$AN252*(1/$AP252),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D252:Y252)<$AN252,$AN252*(1/$AP252),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D252:Z252)<$AN252,$AN252*(1/$AP252),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AA252)<$AN252,$AN252*(1/$AP252),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AB252)<$AN252,$AN252*(1/$AP252),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AC252)<$AN252,$AN252*(1/$AP252),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AD252)<$AN252,$AN252*(1/$AP252),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AE252)<$AN252,$AN252*(1/$AP252),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AF252)<$AN252,$AN252*(1/$AP252),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AG252)<$AN252,$AN252*(1/$AP252),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AH252)<$AN252,$AN252*(1/$AP252),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AI252)<$AN252,$AN252*(1/$AP252),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AJ252)<$AN252,$AN252*(1/$AP252),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D252:AK252)<$AN252,$AN252*(1/$AP252),0),0)*AL$7","v":0},null,0,null,10]
[null,7,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D253:I253)<$AN253,$AN253*(1/$AP253),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D253:J253)<$AN253,$AN253*(1/$AP253),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D253:K253)<$AN253,$AN253*(1/$AP253),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D253:L253)<$AN253,$AN253*(1/$AP253),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D253:M253)<$AN253,$AN253*(1/$AP253),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D253:N253)<$AN253,$AN253*(1/$AP253),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D253:O253)<$AN253,$AN253*(1/$AP253),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D253:P253)<$AN253,$AN253*(1/$AP253),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D253:Q253)<$AN253,$AN253*(1/$AP253),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D253:R253)<$AN253,$AN253*(1/$AP253),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D253:S253)<$AN253,$AN253*(1/$AP253),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D253:T253)<$AN253,$AN253*(1/$AP253),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D253:U253)<$AN253,$AN253*(1/$AP253),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D253:V253)<$AN253,$AN253*(1/$AP253),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D253:W253)<$AN253,$AN253*(1/$AP253),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D253:X253)<$AN253,$AN253*(1/$AP253),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D253:Y253)<$AN253,$AN253*(1/$AP253),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D253:Z253)<$AN253,$AN253*(1/$AP253),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AA253)<$AN253,$AN253*(1/$AP253),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AB253)<$AN253,$AN253*(1/$AP253),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AC253)<$AN253,$AN253*(1/$AP253),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AD253)<$AN253,$AN253*(1/$AP253),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AE253)<$AN253,$AN253*(1/$AP253),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AF253)<$AN253,$AN253*(1/$AP253),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AG253)<$AN253,$AN253*(1/$AP253),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AH253)<$AN253,$AN253*(1/$AP253),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AI253)<$AN253,$AN253*(1/$AP253),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AJ253)<$AN253,$AN253*(1/$AP253),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D253:AK253)<$AN253,$AN253*(1/$AP253),0),0)*AL$7","v":0},null,0,null,9]
[null,{"$f":"B253+1","v":8},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D254:J254)<$AN254,$AN254*(1/$AP254),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D254:K254)<$AN254,$AN254*(1/$AP254),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D254:L254)<$AN254,$AN254*(1/$AP254),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D254:M254)<$AN254,$AN254*(1/$AP254),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D254:N254)<$AN254,$AN254*(1/$AP254),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D254:O254)<$AN254,$AN254*(1/$AP254),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D254:P254)<$AN254,$AN254*(1/$AP254),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D254:Q254)<$AN254,$AN254*(1/$AP254),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D254:R254)<$AN254,$AN254*(1/$AP254),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D254:S254)<$AN254,$AN254*(1/$AP254),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D254:T254)<$AN254,$AN254*(1/$AP254),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D254:U254)<$AN254,$AN254*(1/$AP254),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D254:V254)<$AN254,$AN254*(1/$AP254),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D254:W254)<$AN254,$AN254*(1/$AP254),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D254:X254)<$AN254,$AN254*(1/$AP254),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D254:Y254)<$AN254,$AN254*(1/$AP254),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D254:Z254)<$AN254,$AN254*(1/$AP254),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AA254)<$AN254,$AN254*(1/$AP254),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AB254)<$AN254,$AN254*(1/$AP254),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AC254)<$AN254,$AN254*(1/$AP254),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AD254)<$AN254,$AN254*(1/$AP254),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AE254)<$AN254,$AN254*(1/$AP254),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AF254)<$AN254,$AN254*(1/$AP254),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AG254)<$AN254,$AN254*(1/$AP254),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AH254)<$AN254,$AN254*(1/$AP254),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AI254)<$AN254,$AN254*(1/$AP254),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AJ254)<$AN254,$AN254*(1/$AP254),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D254:AK254)<$AN254,$AN254*(1/$AP254),0),0)*AL$7","v":0},null,0,null,8]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D255:K255)<$AN255,$AN255*(1/$AP255),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D255:L255)<$AN255,$AN255*(1/$AP255),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D255:M255)<$AN255,$AN255*(1/$AP255),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D255:N255)<$AN255,$AN255*(1/$AP255),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D255:O255)<$AN255,$AN255*(1/$AP255),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D255:P255)<$AN255,$AN255*(1/$AP255),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D255:Q255)<$AN255,$AN255*(1/$AP255),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D255:R255)<$AN255,$AN255*(1/$AP255),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D255:S255)<$AN255,$AN255*(1/$AP255),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D255:T255)<$AN255,$AN255*(1/$AP255),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D255:U255)<$AN255,$AN255*(1/$AP255),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D255:V255)<$AN255,$AN255*(1/$AP255),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D255:W255)<$AN255,$AN255*(1/$AP255),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D255:X255)<$AN255,$AN255*(1/$AP255),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D255:Y255)<$AN255,$AN255*(1/$AP255),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D255:Z255)<$AN255,$AN255*(1/$AP255),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AA255)<$AN255,$AN255*(1/$AP255),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AB255)<$AN255,$AN255*(1/$AP255),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AC255)<$AN255,$AN255*(1/$AP255),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AD255)<$AN255,$AN255*(1/$AP255),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AE255)<$AN255,$AN255*(1/$AP255),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AF255)<$AN255,$AN255*(1/$AP255),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AG255)<$AN255,$AN255*(1/$AP255),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AH255)<$AN255,$AN255*(1/$AP255),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AI255)<$AN255,$AN255*(1/$AP255),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AJ255)<$AN255,$AN255*(1/$AP255),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D255:AK255)<$AN255,$AN255*(1/$AP255),0),0)*AL$7","v":0},null,0,null,7]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D256:L256)<$AN256,$AN256*(1/$AP256),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D256:M256)<$AN256,$AN256*(1/$AP256),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D256:N256)<$AN256,$AN256*(1/$AP256),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D256:O256)<$AN256,$AN256*(1/$AP256),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D256:P256)<$AN256,$AN256*(1/$AP256),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D256:Q256)<$AN256,$AN256*(1/$AP256),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D256:R256)<$AN256,$AN256*(1/$AP256),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D256:S256)<$AN256,$AN256*(1/$AP256),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D256:T256)<$AN256,$AN256*(1/$AP256),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D256:U256)<$AN256,$AN256*(1/$AP256),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D256:V256)<$AN256,$AN256*(1/$AP256),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D256:W256)<$AN256,$AN256*(1/$AP256),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D256:X256)<$AN256,$AN256*(1/$AP256),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D256:Y256)<$AN256,$AN256*(1/$AP256),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D256:Z256)<$AN256,$AN256*(1/$AP256),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AA256)<$AN256,$AN256*(1/$AP256),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AB256)<$AN256,$AN256*(1/$AP256),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AC256)<$AN256,$AN256*(1/$AP256),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AD256)<$AN256,$AN256*(1/$AP256),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AE256)<$AN256,$AN256*(1/$AP256),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AF256)<$AN256,$AN256*(1/$AP256),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AG256)<$AN256,$AN256*(1/$AP256),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AH256)<$AN256,$AN256*(1/$AP256),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AI256)<$AN256,$AN256*(1/$AP256),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AJ256)<$AN256,$AN256*(1/$AP256),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D256:AK256)<$AN256,$AN256*(1/$AP256),0),0)*AL$7","v":0},null,0,null,6]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D257:M257)<$AN257,$AN257*(1/$AP257),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D257:N257)<$AN257,$AN257*(1/$AP257),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D257:O257)<$AN257,$AN257*(1/$AP257),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D257:P257)<$AN257,$AN257*(1/$AP257),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D257:Q257)<$AN257,$AN257*(1/$AP257),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D257:R257)<$AN257,$AN257*(1/$AP257),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D257:S257)<$AN257,$AN257*(1/$AP257),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D257:T257)<$AN257,$AN257*(1/$AP257),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D257:U257)<$AN257,$AN257*(1/$AP257),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D257:V257)<$AN257,$AN257*(1/$AP257),0),0)*W$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,5]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D258:N258)<$AN258,$AN258*(1/$AP258),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D258:O258)<$AN258,$AN258*(1/$AP258),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D258:P258)<$AN258,$AN258*(1/$AP258),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D258:Q258)<$AN258,$AN258*(1/$AP258),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D258:R258)<$AN258,$AN258*(1/$AP258),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D258:S258)<$AN258,$AN258*(1/$AP258),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D258:T258)<$AN258,$AN258*(1/$AP258),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D258:U258)<$AN258,$AN258*(1/$AP258),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D258:V258)<$AN258,$AN258*(1/$AP258),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D258:W258)<$AN258,$AN258*(1/$AP258),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D258:X258)<$AN258,$AN258*(1/$AP258),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D258:Y258)<$AN258,$AN258*(1/$AP258),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D258:Z258)<$AN258,$AN258*(1/$AP258),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AA258)<$AN258,$AN258*(1/$AP258),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AB258)<$AN258,$AN258*(1/$AP258),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AC258)<$AN258,$AN258*(1/$AP258),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AD258)<$AN258,$AN258*(1/$AP258),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AE258)<$AN258,$AN258*(1/$AP258),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AF258)<$AN258,$AN258*(1/$AP258),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AG258)<$AN258,$AN258*(1/$AP258),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AH258)<$AN258,$AN258*(1/$AP258),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AI258)<$AN258,$AN258*(1/$AP258),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AJ258)<$AN258,$AN258*(1/$AP258),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D258:AK258)<$AN258,$AN258*(1/$AP258),0),0)*AL$7","v":0},null,0,null,4]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D259:O259)<$AN259,$AN259*(1/$AP259),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D259:P259)<$AN259,$AN259*(1/$AP259),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D259:Q259)<$AN259,$AN259*(1/$AP259),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D259:R259)<$AN259,$AN259*(1/$AP259),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D259:S259)<$AN259,$AN259*(1/$AP259),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D259:T259)<$AN259,$AN259*(1/$AP259),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D259:U259)<$AN259,$AN259*(1/$AP259),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D259:V259)<$AN259,$AN259*(1/$AP259),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D259:W259)<$AN259,$AN259*(1/$AP259),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D259:X259)<$AN259,$AN259*(1/$AP259),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D259:Y259)<$AN259,$AN259*(1/$AP259),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D259:Z259)<$AN259,$AN259*(1/$AP259),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AA259)<$AN259,$AN259*(1/$AP259),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AB259)<$AN259,$AN259*(1/$AP259),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AC259)<$AN259,$AN259*(1/$AP259),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AD259)<$AN259,$AN259*(1/$AP259),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AE259)<$AN259,$AN259*(1/$AP259),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AF259)<$AN259,$AN259*(1/$AP259),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AG259)<$AN259,$AN259*(1/$AP259),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AH259)<$AN259,$AN259*(1/$AP259),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AI259)<$AN259,$AN259*(1/$AP259),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AJ259)<$AN259,$AN259*(1/$AP259),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D259:AK259)<$AN259,$AN259*(1/$AP259),0),0)*AL$7","v":0},null,0,null,3]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D260:P260)<$AN260,$AN260*(1/$AP260),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D260:Q260)<$AN260,$AN260*(1/$AP260),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D260:R260)<$AN260,$AN260*(1/$AP260),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D260:S260)<$AN260,$AN260*(1/$AP260),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D260:T260)<$AN260,$AN260*(1/$AP260),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D260:U260)<$AN260,$AN260*(1/$AP260),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D260:V260)<$AN260,$AN260*(1/$AP260),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D260:W260)<$AN260,$AN260*(1/$AP260),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D260:X260)<$AN260,$AN260*(1/$AP260),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D260:Y260)<$AN260,$AN260*(1/$AP260),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D260:Z260)<$AN260,$AN260*(1/$AP260),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AA260)<$AN260,$AN260*(1/$AP260),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AB260)<$AN260,$AN260*(1/$AP260),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AC260)<$AN260,$AN260*(1/$AP260),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AD260)<$AN260,$AN260*(1/$AP260),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AE260)<$AN260,$AN260*(1/$AP260),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AF260)<$AN260,$AN260*(1/$AP260),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AG260)<$AN260,$AN260*(1/$AP260),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AH260)<$AN260,$AN260*(1/$AP260),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AI260)<$AN260,$AN260*(1/$AP260),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AJ260)<$AN260,$AN260*(1/$AP260),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D260:AK260)<$AN260,$AN260*(1/$AP260),0),0)*AL$7","v":0},null,0,null,2]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D261:Q261)<$AN261,$AN261*(1/$AP261),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D261:R261)<$AN261,$AN261*(1/$AP261),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D261:S261)<$AN261,$AN261*(1/$AP261),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D261:T261)<$AN261,$AN261*(1/$AP261),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D261:U261)<$AN261,$AN261*(1/$AP261),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D261:V261)<$AN261,$AN261*(1/$AP261),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D261:W261)<$AN261,$AN261*(1/$AP261),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D261:X261)<$AN261,$AN261*(1/$AP261),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D261:Y261)<$AN261,$AN261*(1/$AP261),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D261:Z261)<$AN261,$AN261*(1/$AP261),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AA261)<$AN261,$AN261*(1/$AP261),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AB261)<$AN261,$AN261*(1/$AP261),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AC261)<$AN261,$AN261*(1/$AP261),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AD261)<$AN261,$AN261*(1/$AP261),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AE261)<$AN261,$AN261*(1/$AP261),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AF261)<$AN261,$AN261*(1/$AP261),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AG261)<$AN261,$AN261*(1/$AP261),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AH261)<$AN261,$AN261*(1/$AP261),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AI261)<$AN261,$AN261*(1/$AP261),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AJ261)<$AN261,$AN261*(1/$AP261),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D261:AK261)<$AN261,$AN261*(1/$AP261),0),0)*AL$7","v":0},null,0,null,1]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D262:R262)<$AN262,$AN262*(1/$AP262),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D262:S262)<$AN262,$AN262*(1/$AP262),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D262:T262)<$AN262,$AN262*(1/$AP262),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D262:U262)<$AN262,$AN262*(1/$AP262),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D262:V262)<$AN262,$AN262*(1/$AP262),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D262:W262)<$AN262,$AN262*(1/$AP262),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D262:X262)<$AN262,$AN262*(1/$AP262),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D262:Y262)<$AN262,$AN262*(1/$AP262),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D262:Z262)<$AN262,$AN262*(1/$AP262),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AA262)<$AN262,$AN262*(1/$AP262),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AB262)<$AN262,$AN262*(1/$AP262),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AC262)<$AN262,$AN262*(1/$AP262),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AD262)<$AN262,$AN262*(1/$AP262),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AE262)<$AN262,$AN262*(1/$AP262),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AF262)<$AN262,$AN262*(1/$AP262),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AG262)<$AN262,$AN262*(1/$AP262),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AH262)<$AN262,$AN262*(1/$AP262),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AI262)<$AN262,$AN262*(1/$AP262),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AJ262)<$AN262,$AN262*(1/$AP262),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D262:AK262)<$AN262,$AN262*(1/$AP262),0),0)*AL$7","v":0},null,0,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D263:S263)<$AN263,$AN263*(1/$AP263),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D263:T263)<$AN263,$AN263*(1/$AP263),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D263:U263)<$AN263,$AN263*(1/$AP263),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D263:V263)<$AN263,$AN263*(1/$AP263),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D263:W263)<$AN263,$AN263*(1/$AP263),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D263:X263)<$AN263,$AN263*(1/$AP263),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D263:Y263)<$AN263,$AN263*(1/$AP263),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D263:Z263)<$AN263,$AN263*(1/$AP263),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AA263)<$AN263,$AN263*(1/$AP263),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AB263)<$AN263,$AN263*(1/$AP263),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AC263)<$AN263,$AN263*(1/$AP263),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AD263)<$AN263,$AN263*(1/$AP263),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AE263)<$AN263,$AN263*(1/$AP263),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AF263)<$AN263,$AN263*(1/$AP263),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AG263)<$AN263,$AN263*(1/$AP263),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AH263)<$AN263,$AN263*(1/$AP263),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AI263)<$AN263,$AN263*(1/$AP263),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AJ263)<$AN263,$AN263*(1/$AP263),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D263:AK263)<$AN263,$AN263*(1/$AP263),0),0)*AL$7","v":0},null,0,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D264:T264)<$AN264,$AN264*(1/$AP264),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D264:U264)<$AN264,$AN264*(1/$AP264),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D264:V264)<$AN264,$AN264*(1/$AP264),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D264:W264)<$AN264,$AN264*(1/$AP264),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D264:X264)<$AN264,$AN264*(1/$AP264),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D264:Y264)<$AN264,$AN264*(1/$AP264),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D264:Z264)<$AN264,$AN264*(1/$AP264),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AA264)<$AN264,$AN264*(1/$AP264),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AB264)<$AN264,$AN264*(1/$AP264),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AC264)<$AN264,$AN264*(1/$AP264),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AD264)<$AN264,$AN264*(1/$AP264),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AE264)<$AN264,$AN264*(1/$AP264),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AF264)<$AN264,$AN264*(1/$AP264),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AG264)<$AN264,$AN264*(1/$AP264),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AH264)<$AN264,$AN264*(1/$AP264),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AI264)<$AN264,$AN264*(1/$AP264),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AJ264)<$AN264,$AN264*(1/$AP264),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D264:AK264)<$AN264,$AN264*(1/$AP264),0),0)*AL$7","v":0},null,0,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D265:U265)<$AN265,$AN265*(1/$AP265),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D265:V265)<$AN265,$AN265*(1/$AP265),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D265:W265)<$AN265,$AN265*(1/$AP265),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D265:X265)<$AN265,$AN265*(1/$AP265),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D265:Y265)<$AN265,$AN265*(1/$AP265),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D265:Z265)<$AN265,$AN265*(1/$AP265),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AA265)<$AN265,$AN265*(1/$AP265),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AB265)<$AN265,$AN265*(1/$AP265),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AC265)<$AN265,$AN265*(1/$AP265),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AD265)<$AN265,$AN265*(1/$AP265),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AE265)<$AN265,$AN265*(1/$AP265),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AF265)<$AN265,$AN265*(1/$AP265),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AG265)<$AN265,$AN265*(1/$AP265),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AH265)<$AN265,$AN265*(1/$AP265),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AI265)<$AN265,$AN265*(1/$AP265),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AJ265)<$AN265,$AN265*(1/$AP265),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D265:AK265)<$AN265,$AN265*(1/$AP265),0),0)*AL$7","v":0},null,0,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D266:V266)<$AN266,$AN266*(1/$AP266),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D266:W266)<$AN266,$AN266*(1/$AP266),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D266:X266)<$AN266,$AN266*(1/$AP266),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D266:Y266)<$AN266,$AN266*(1/$AP266),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D266:Z266)<$AN266,$AN266*(1/$AP266),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AA266)<$AN266,$AN266*(1/$AP266),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AB266)<$AN266,$AN266*(1/$AP266),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AC266)<$AN266,$AN266*(1/$AP266),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AD266)<$AN266,$AN266*(1/$AP266),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AE266)<$AN266,$AN266*(1/$AP266),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AF266)<$AN266,$AN266*(1/$AP266),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AG266)<$AN266,$AN266*(1/$AP266),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AH266)<$AN266,$AN266*(1/$AP266),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AI266)<$AN266,$AN266*(1/$AP266),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AJ266)<$AN266,$AN266*(1/$AP266),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D266:AK266)<$AN266,$AN266*(1/$AP266),0),0)*AL$7","v":0},null,0,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D267:W267)<$AN267,$AN267*(1/$AP267),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D267:X267)<$AN267,$AN267*(1/$AP267),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D267:Y267)<$AN267,$AN267*(1/$AP267),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D267:Z267)<$AN267,$AN267*(1/$AP267),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AA267)<$AN267,$AN267*(1/$AP267),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AB267)<$AN267,$AN267*(1/$AP267),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AC267)<$AN267,$AN267*(1/$AP267),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AD267)<$AN267,$AN267*(1/$AP267),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AE267)<$AN267,$AN267*(1/$AP267),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AF267)<$AN267,$AN267*(1/$AP267),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AG267)<$AN267,$AN267*(1/$AP267),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AH267)<$AN267,$AN267*(1/$AP267),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AI267)<$AN267,$AN267*(1/$AP267),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AJ267)<$AN267,$AN267*(1/$AP267),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D267:AK267)<$AN267,$AN267*(1/$AP267),0),0)*AL$7","v":0},null,0,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D268:X268)<$AN268,$AN268*(1/$AP268),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D268:Y268)<$AN268,$AN268*(1/$AP268),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D268:Z268)<$AN268,$AN268*(1/$AP268),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AA268)<$AN268,$AN268*(1/$AP268),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AB268)<$AN268,$AN268*(1/$AP268),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AC268)<$AN268,$AN268*(1/$AP268),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AD268)<$AN268,$AN268*(1/$AP268),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AE268)<$AN268,$AN268*(1/$AP268),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AF268)<$AN268,$AN268*(1/$AP268),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AG268)<$AN268,$AN268*(1/$AP268),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AH268)<$AN268,$AN268*(1/$AP268),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AI268)<$AN268,$AN268*(1/$AP268),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AJ268)<$AN268,$AN268*(1/$AP268),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D268:AK268)<$AN268,$AN268*(1/$AP268),0),0)*AL$7","v":0},null,0,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D269:Y269)<$AN269,$AN269*(1/$AP269),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D269:Z269)<$AN269,$AN269*(1/$AP269),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AA269)<$AN269,$AN269*(1/$AP269),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AB269)<$AN269,$AN269*(1/$AP269),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AC269)<$AN269,$AN269*(1/$AP269),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AD269)<$AN269,$AN269*(1/$AP269),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AE269)<$AN269,$AN269*(1/$AP269),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AF269)<$AN269,$AN269*(1/$AP269),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AG269)<$AN269,$AN269*(1/$AP269),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AH269)<$AN269,$AN269*(1/$AP269),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AI269)<$AN269,$AN269*(1/$AP269),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AJ269)<$AN269,$AN269*(1/$AP269),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D269:AK269)<$AN269,$AN269*(1/$AP269),0),0)*AL$7","v":0},null,0,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D270:Z270)<$AN270,$AN270*(1/$AP270),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AA270)<$AN270,$AN270*(1/$AP270),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AB270)<$AN270,$AN270*(1/$AP270),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AC270)<$AN270,$AN270*(1/$AP270),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AD270)<$AN270,$AN270*(1/$AP270),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AE270)<$AN270,$AN270*(1/$AP270),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AF270)<$AN270,$AN270*(1/$AP270),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AG270)<$AN270,$AN270*(1/$AP270),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AH270)<$AN270,$AN270*(1/$AP270),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AI270)<$AN270,$AN270*(1/$AP270),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AJ270)<$AN270,$AN270*(1/$AP270),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D270:AK270)<$AN270,$AN270*(1/$AP270),0),0)*AL$7","v":0},null,0,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D271:AA271)<$AN271,$AN271*(1/$AP271),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AB271)<$AN271,$AN271*(1/$AP271),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AC271)<$AN271,$AN271*(1/$AP271),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AD271)<$AN271,$AN271*(1/$AP271),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AE271)<$AN271,$AN271*(1/$AP271),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AF271)<$AN271,$AN271*(1/$AP271),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AG271)<$AN271,$AN271*(1/$AP271),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AH271)<$AN271,$AN271*(1/$AP271),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AI271)<$AN271,$AN271*(1/$AP271),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AJ271)<$AN271,$AN271*(1/$AP271),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D271:AK271)<$AN271,$AN271*(1/$AP271),0),0)*AL$7","v":0},null,0,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D272:AB272)<$AN272,$AN272*(1/$AP272),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AC272)<$AN272,$AN272*(1/$AP272),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AD272)<$AN272,$AN272*(1/$AP272),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AE272)<$AN272,$AN272*(1/$AP272),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AF272)<$AN272,$AN272*(1/$AP272),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AG272)<$AN272,$AN272*(1/$AP272),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AH272)<$AN272,$AN272*(1/$AP272),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AI272)<$AN272,$AN272*(1/$AP272),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AJ272)<$AN272,$AN272*(1/$AP272),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D272:AK272)<$AN272,$AN272*(1/$AP272),0),0)*AL$7","v":0},null,0,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D273:AC273)<$AN273,$AN273*(1/$AP273),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AD273)<$AN273,$AN273*(1/$AP273),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AE273)<$AN273,$AN273*(1/$AP273),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AF273)<$AN273,$AN273*(1/$AP273),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AG273)<$AN273,$AN273*(1/$AP273),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AH273)<$AN273,$AN273*(1/$AP273),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AI273)<$AN273,$AN273*(1/$AP273),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AJ273)<$AN273,$AN273*(1/$AP273),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D273:AK273)<$AN273,$AN273*(1/$AP273),0),0)*AL$7","v":0},null,0,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D274:AD274)<$AN274,$AN274*(1/$AP274),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D274:AE274)<$AN274,$AN274*(1/$AP274),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D274:AF274)<$AN274,$AN274*(1/$AP274),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D274:AG274)<$AN274,$AN274*(1/$AP274),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D274:AH274)<$AN274,$AN274*(1/$AP274),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D274:AI274)<$AN274,$AN274*(1/$AP274),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D274:AJ274)<$AN274,$AN274*(1/$AP274),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D274:AK274)<$AN274,$AN274*(1/$AP274),0),0)*AL$7","v":0},null,0,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D275:AE275)<$AN275,$AN275*(1/$AP275),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D275:AF275)<$AN275,$AN275*(1/$AP275),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D275:AG275)<$AN275,$AN275*(1/$AP275),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D275:AH275)<$AN275,$AN275*(1/$AP275),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D275:AI275)<$AN275,$AN275*(1/$AP275),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D275:AJ275)<$AN275,$AN275*(1/$AP275),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D275:AK275)<$AN275,$AN275*(1/$AP275),0),0)*AL$7","v":0},null,0,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D276:AF276)<$AN276,$AN276*(1/$AP276),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D276:AG276)<$AN276,$AN276*(1/$AP276),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D276:AH276)<$AN276,$AN276*(1/$AP276),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D276:AI276)<$AN276,$AN276*(1/$AP276),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D276:AJ276)<$AN276,$AN276*(1/$AP276),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D276:AK276)<$AN276,$AN276*(1/$AP276),0),0)*AL$7","v":0},null,0,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D277:AG277)<$AN277,$AN277*(1/$AP277),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D277:AH277)<$AN277,$AN277*(1/$AP277),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D277:AI277)<$AN277,$AN277*(1/$AP277),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D277:AJ277)<$AN277,$AN277*(1/$AP277),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D277:AK277)<$AN277,$AN277*(1/$AP277),0),0)*AL$7","v":0},null,0,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D278:AH278)<$AN278,$AN278*(1/$AP278),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D278:AI278)<$AN278,$AN278*(1/$AP278),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D278:AJ278)<$AN278,$AN278*(1/$AP278),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D278:AK278)<$AN278,$AN278*(1/$AP278),0),0)*AL$7","v":0},null,0,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D279:AI279)<$AN279,$AN279*(1/$AP279),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D279:AJ279)<$AN279,$AN279*(1/$AP279),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D279:AK279)<$AN279,$AN279*(1/$AP279),0),0)*AL$7","v":0},null,0,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D280:AJ280)<$AN280,$AN280*(1/$AP280),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D280:AK280)<$AN280,$AN280*(1/$AP280),0),0)*AL$7","v":0},null,0,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[]
[null,"Veículos",null,{"$f":"SUM(D284:D318)","v":3.5622504739999998},{"$f":"SUM(E284:E318)","v":4.7620065479999996},5.9617626220000002,5.9617626220000002,5.9617626220000002,2.5608716780000003,1.3611156040000001,0.16135953000000003,0.16135953000000003,0.16135953000000003,0.16135953000000003,0.16135953000000003,0.16135953000000003,0.16135953000000003,0.16135953000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D283:AL283)","v":31.422408409999996},null,{"$f":"VLOOKUP($B283,'01. PC'!$I$36:$K$39,3,0)","v":5}]
[null,1,null,{"$f":"$AN284*(1/$AP284)*D$7","v":3.5622504739999998},{"$f":"IFERROR(IF(SUM($D284:D284)<$AN284,$AN284*(1/$AP284),0),0)*E$7","v":3.5622504739999998},{"$f":"IFERROR(IF(SUM($D284:E284)<$AN284,$AN284*(1/$AP284),0),0)*F$7","v":3.5622504739999998},{"$f":"IFERROR(IF(SUM($D284:F284)<$AN284,$AN284*(1/$AP284),0),0)*G$7","v":3.5622504739999998},{"$f":"IFERROR(IF(SUM($D284:G284)<$AN284,$AN284*(1/$AP284),0),0)*H$7","v":3.5622504739999998},{"$f":"IFERROR(IF(SUM($D284:H284)<$AN284,$AN284*(1/$AP284),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D284:I284)<$AN284,$AN284*(1/$AP284),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D284:J284)<$AN284,$AN284*(1/$AP284),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D284:K284)<$AN284,$AN284*(1/$AP284),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D284:L284)<$AN284,$AN284*(1/$AP284),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D284:M284)<$AN284,$AN284*(1/$AP284),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D284:N284)<$AN284,$AN284*(1/$AP284),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D284:O284)<$AN284,$AN284*(1/$AP284),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D284:P284)<$AN284,$AN284*(1/$AP284),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D284:Q284)<$AN284,$AN284*(1/$AP284),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D284:R284)<$AN284,$AN284*(1/$AP284),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D284:S284)<$AN284,$AN284*(1/$AP284),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D284:T284)<$AN284,$AN284*(1/$AP284),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D284:U284)<$AN284,$AN284*(1/$AP284),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D284:V284)<$AN284,$AN284*(1/$AP284),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D284:W284)<$AN284,$AN284*(1/$AP284),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D284:X284)<$AN284,$AN284*(1/$AP284),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D284:Y284)<$AN284,$AN284*(1/$AP284),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D284:Z284)<$AN284,$AN284*(1/$AP284),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AA284)<$AN284,$AN284*(1/$AP284),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AB284)<$AN284,$AN284*(1/$AP284),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AC284)<$AN284,$AN284*(1/$AP284),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AD284)<$AN284,$AN284*(1/$AP284),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AE284)<$AN284,$AN284*(1/$AP284),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AF284)<$AN284,$AN284*(1/$AP284),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AG284)<$AN284,$AN284*(1/$AP284),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AH284)<$AN284,$AN284*(1/$AP284),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AI284)<$AN284,$AN284*(1/$AP284),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AJ284)<$AN284,$AN284*(1/$AP284),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D284:AK284)<$AN284,$AN284*(1/$AP284),0),0)*AL$7","v":0},null,{"$f":"AN97","v":17.811252369999998},null,{"$f":"MIN(prazo,AP283)","v":5}]
[null,{"$f":"B284+1","v":2},null,null,{"$f":"IFERROR(IF(SUM($D285:D285)<$AN285,$AN285*(1/$AP285),0),0)*E$7","v":1.199756074},{"$f":"IFERROR(IF(SUM($D285:E285)<$AN285,$AN285*(1/$AP285),0),0)*F$7","v":1.199756074},{"$f":"IFERROR(IF(SUM($D285:F285)<$AN285,$AN285*(1/$AP285),0),0)*G$7","v":1.199756074},{"$f":"IFERROR(IF(SUM($D285:G285)<$AN285,$AN285*(1/$AP285),0),0)*H$7","v":1.199756074},{"$f":"IFERROR(IF(SUM($D285:H285)<$AN285,$AN285*(1/$AP285),0),0)*I$7","v":1.199756074},{"$f":"IFERROR(IF(SUM($D285:I285)<$AN285,$AN285*(1/$AP285),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D285:J285)<$AN285,$AN285*(1/$AP285),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D285:K285)<$AN285,$AN285*(1/$AP285),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D285:L285)<$AN285,$AN285*(1/$AP285),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D285:M285)<$AN285,$AN285*(1/$AP285),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D285:N285)<$AN285,$AN285*(1/$AP285),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D285:O285)<$AN285,$AN285*(1/$AP285),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D285:P285)<$AN285,$AN285*(1/$AP285),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D285:Q285)<$AN285,$AN285*(1/$AP285),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D285:R285)<$AN285,$AN285*(1/$AP285),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D285:S285)<$AN285,$AN285*(1/$AP285),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D285:T285)<$AN285,$AN285*(1/$AP285),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D285:U285)<$AN285,$AN285*(1/$AP285),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D285:V285)<$AN285,$AN285*(1/$AP285),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D285:W285)<$AN285,$AN285*(1/$AP285),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D285:X285)<$AN285,$AN285*(1/$AP285),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D285:Y285)<$AN285,$AN285*(1/$AP285),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D285:Z285)<$AN285,$AN285*(1/$AP285),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AA285)<$AN285,$AN285*(1/$AP285),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AB285)<$AN285,$AN285*(1/$AP285),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AC285)<$AN285,$AN285*(1/$AP285),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AD285)<$AN285,$AN285*(1/$AP285),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AE285)<$AN285,$AN285*(1/$AP285),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AF285)<$AN285,$AN285*(1/$AP285),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AG285)<$AN285,$AN285*(1/$AP285),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AH285)<$AN285,$AN285*(1/$AP285),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AI285)<$AN285,$AN285*(1/$AP285),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AJ285)<$AN285,$AN285*(1/$AP285),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D285:AK285)<$AN285,$AN285*(1/$AP285),0),0)*AL$7","v":0},null,5.9987803699999995,null,{"$f":"MAX(IF(prazo-B284>$AP$284,$AP$284,prazo-B284),0)","v":5}]
[null,{"$f":"B285+1","v":3},null,null,null,{"$f":"IFERROR(IF(SUM($D286:E286)<$AN286,$AN286*(1/$AP286),0),0)*F$7","v":1.1997560740000002},{"$f":"IFERROR(IF(SUM($D286:F286)<$AN286,$AN286*(1/$AP286),0),0)*G$7","v":1.1997560740000002},{"$f":"IFERROR(IF(SUM($D286:G286)<$AN286,$AN286*(1/$AP286),0),0)*H$7","v":1.1997560740000002},{"$f":"IFERROR(IF(SUM($D286:H286)<$AN286,$AN286*(1/$AP286),0),0)*I$7","v":1.1997560740000002},{"$f":"IFERROR(IF(SUM($D286:I286)<$AN286,$AN286*(1/$AP286),0),0)*J$7","v":1.1997560740000002},{"$f":"IFERROR(IF(SUM($D286:J286)<$AN286,$AN286*(1/$AP286),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D286:K286)<$AN286,$AN286*(1/$AP286),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D286:L286)<$AN286,$AN286*(1/$AP286),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D286:M286)<$AN286,$AN286*(1/$AP286),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D286:N286)<$AN286,$AN286*(1/$AP286),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D286:O286)<$AN286,$AN286*(1/$AP286),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D286:P286)<$AN286,$AN286*(1/$AP286),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D286:Q286)<$AN286,$AN286*(1/$AP286),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D286:R286)<$AN286,$AN286*(1/$AP286),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D286:S286)<$AN286,$AN286*(1/$AP286),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D286:T286)<$AN286,$AN286*(1/$AP286),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D286:U286)<$AN286,$AN286*(1/$AP286),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D286:V286)<$AN286,$AN286*(1/$AP286),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D286:W286)<$AN286,$AN286*(1/$AP286),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D286:X286)<$AN286,$AN286*(1/$AP286),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D286:Y286)<$AN286,$AN286*(1/$AP286),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D286:Z286)<$AN286,$AN286*(1/$AP286),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AA286)<$AN286,$AN286*(1/$AP286),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AB286)<$AN286,$AN286*(1/$AP286),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AC286)<$AN286,$AN286*(1/$AP286),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AD286)<$AN286,$AN286*(1/$AP286),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AE286)<$AN286,$AN286*(1/$AP286),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AF286)<$AN286,$AN286*(1/$AP286),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AG286)<$AN286,$AN286*(1/$AP286),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AH286)<$AN286,$AN286*(1/$AP286),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AI286)<$AN286,$AN286*(1/$AP286),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AJ286)<$AN286,$AN286*(1/$AP286),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D286:AK286)<$AN286,$AN286*(1/$AP286),0),0)*AL$7","v":0},null,5.9987803700000004,null,5]
[null,4,null,null,null,null,{"$f":"IFERROR(IF(SUM($D287:F287)<$AN287,$AN287*(1/$AP287),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D287:G287)<$AN287,$AN287*(1/$AP287),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D287:H287)<$AN287,$AN287*(1/$AP287),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D287:I287)<$AN287,$AN287*(1/$AP287),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D287:J287)<$AN287,$AN287*(1/$AP287),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D287:K287)<$AN287,$AN287*(1/$AP287),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D287:L287)<$AN287,$AN287*(1/$AP287),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D287:M287)<$AN287,$AN287*(1/$AP287),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D287:N287)<$AN287,$AN287*(1/$AP287),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D287:O287)<$AN287,$AN287*(1/$AP287),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D287:P287)<$AN287,$AN287*(1/$AP287),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D287:Q287)<$AN287,$AN287*(1/$AP287),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D287:R287)<$AN287,$AN287*(1/$AP287),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D287:S287)<$AN287,$AN287*(1/$AP287),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D287:T287)<$AN287,$AN287*(1/$AP287),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D287:U287)<$AN287,$AN287*(1/$AP287),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D287:V287)<$AN287,$AN287*(1/$AP287),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D287:W287)<$AN287,$AN287*(1/$AP287),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D287:X287)<$AN287,$AN287*(1/$AP287),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D287:Y287)<$AN287,$AN287*(1/$AP287),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D287:Z287)<$AN287,$AN287*(1/$AP287),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AA287)<$AN287,$AN287*(1/$AP287),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AB287)<$AN287,$AN287*(1/$AP287),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AC287)<$AN287,$AN287*(1/$AP287),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AD287)<$AN287,$AN287*(1/$AP287),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AE287)<$AN287,$AN287*(1/$AP287),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AF287)<$AN287,$AN287*(1/$AP287),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AG287)<$AN287,$AN287*(1/$AP287),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AH287)<$AN287,$AN287*(1/$AP287),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AI287)<$AN287,$AN287*(1/$AP287),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AJ287)<$AN287,$AN287*(1/$AP287),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D287:AK287)<$AN287,$AN287*(1/$AP287),0),0)*AL$7","v":0},null,0,null,5]
[null,5,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D288:G288)<$AN288,$AN288*(1/$AP288),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D288:H288)<$AN288,$AN288*(1/$AP288),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D288:I288)<$AN288,$AN288*(1/$AP288),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D288:J288)<$AN288,$AN288*(1/$AP288),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D288:K288)<$AN288,$AN288*(1/$AP288),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D288:L288)<$AN288,$AN288*(1/$AP288),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D288:M288)<$AN288,$AN288*(1/$AP288),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D288:N288)<$AN288,$AN288*(1/$AP288),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D288:O288)<$AN288,$AN288*(1/$AP288),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D288:P288)<$AN288,$AN288*(1/$AP288),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D288:Q288)<$AN288,$AN288*(1/$AP288),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D288:R288)<$AN288,$AN288*(1/$AP288),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D288:S288)<$AN288,$AN288*(1/$AP288),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D288:T288)<$AN288,$AN288*(1/$AP288),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D288:U288)<$AN288,$AN288*(1/$AP288),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D288:V288)<$AN288,$AN288*(1/$AP288),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D288:W288)<$AN288,$AN288*(1/$AP288),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D288:X288)<$AN288,$AN288*(1/$AP288),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D288:Y288)<$AN288,$AN288*(1/$AP288),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D288:Z288)<$AN288,$AN288*(1/$AP288),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AA288)<$AN288,$AN288*(1/$AP288),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AB288)<$AN288,$AN288*(1/$AP288),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AC288)<$AN288,$AN288*(1/$AP288),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AD288)<$AN288,$AN288*(1/$AP288),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AE288)<$AN288,$AN288*(1/$AP288),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AF288)<$AN288,$AN288*(1/$AP288),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AG288)<$AN288,$AN288*(1/$AP288),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AH288)<$AN288,$AN288*(1/$AP288),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AI288)<$AN288,$AN288*(1/$AP288),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AJ288)<$AN288,$AN288*(1/$AP288),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D288:AK288)<$AN288,$AN288*(1/$AP288),0),0)*AL$7","v":0},null,0,null,5]
[null,6,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D289:H289)<$AN289,$AN289*(1/$AP289),0),0)*I$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D289:I289)<$AN289,$AN289*(1/$AP289),0),0)*J$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D289:J289)<$AN289,$AN289*(1/$AP289),0),0)*K$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D289:K289)<$AN289,$AN289*(1/$AP289),0),0)*L$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D289:L289)<$AN289,$AN289*(1/$AP289),0),0)*M$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D289:M289)<$AN289,$AN289*(1/$AP289),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D289:N289)<$AN289,$AN289*(1/$AP289),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D289:O289)<$AN289,$AN289*(1/$AP289),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D289:P289)<$AN289,$AN289*(1/$AP289),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D289:Q289)<$AN289,$AN289*(1/$AP289),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D289:R289)<$AN289,$AN289*(1/$AP289),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D289:S289)<$AN289,$AN289*(1/$AP289),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D289:T289)<$AN289,$AN289*(1/$AP289),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D289:U289)<$AN289,$AN289*(1/$AP289),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D289:V289)<$AN289,$AN289*(1/$AP289),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D289:W289)<$AN289,$AN289*(1/$AP289),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D289:X289)<$AN289,$AN289*(1/$AP289),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D289:Y289)<$AN289,$AN289*(1/$AP289),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D289:Z289)<$AN289,$AN289*(1/$AP289),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AA289)<$AN289,$AN289*(1/$AP289),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AB289)<$AN289,$AN289*(1/$AP289),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AC289)<$AN289,$AN289*(1/$AP289),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AD289)<$AN289,$AN289*(1/$AP289),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AE289)<$AN289,$AN289*(1/$AP289),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AF289)<$AN289,$AN289*(1/$AP289),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AG289)<$AN289,$AN289*(1/$AP289),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AH289)<$AN289,$AN289*(1/$AP289),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AI289)<$AN289,$AN289*(1/$AP289),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AJ289)<$AN289,$AN289*(1/$AP289),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D289:AK289)<$AN289,$AN289*(1/$AP289),0),0)*AL$7","v":0},null,0.80679765000000003,null,5]
[null,7,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D290:I290)<$AN290,$AN290*(1/$AP290),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D290:J290)<$AN290,$AN290*(1/$AP290),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D290:K290)<$AN290,$AN290*(1/$AP290),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D290:L290)<$AN290,$AN290*(1/$AP290),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D290:M290)<$AN290,$AN290*(1/$AP290),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D290:N290)<$AN290,$AN290*(1/$AP290),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D290:O290)<$AN290,$AN290*(1/$AP290),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D290:P290)<$AN290,$AN290*(1/$AP290),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D290:Q290)<$AN290,$AN290*(1/$AP290),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D290:R290)<$AN290,$AN290*(1/$AP290),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D290:S290)<$AN290,$AN290*(1/$AP290),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D290:T290)<$AN290,$AN290*(1/$AP290),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D290:U290)<$AN290,$AN290*(1/$AP290),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D290:V290)<$AN290,$AN290*(1/$AP290),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D290:W290)<$AN290,$AN290*(1/$AP290),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D290:X290)<$AN290,$AN290*(1/$AP290),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D290:Y290)<$AN290,$AN290*(1/$AP290),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D290:Z290)<$AN290,$AN290*(1/$AP290),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AA290)<$AN290,$AN290*(1/$AP290),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AB290)<$AN290,$AN290*(1/$AP290),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AC290)<$AN290,$AN290*(1/$AP290),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AD290)<$AN290,$AN290*(1/$AP290),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AE290)<$AN290,$AN290*(1/$AP290),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AF290)<$AN290,$AN290*(1/$AP290),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AG290)<$AN290,$AN290*(1/$AP290),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AH290)<$AN290,$AN290*(1/$AP290),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AI290)<$AN290,$AN290*(1/$AP290),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AJ290)<$AN290,$AN290*(1/$AP290),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D290:AK290)<$AN290,$AN290*(1/$AP290),0),0)*AL$7","v":0},null,0,null,5]
[null,{"$f":"B290+1","v":8},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D291:J291)<$AN291,$AN291*(1/$AP291),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D291:K291)<$AN291,$AN291*(1/$AP291),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D291:L291)<$AN291,$AN291*(1/$AP291),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D291:M291)<$AN291,$AN291*(1/$AP291),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D291:N291)<$AN291,$AN291*(1/$AP291),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D291:O291)<$AN291,$AN291*(1/$AP291),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D291:P291)<$AN291,$AN291*(1/$AP291),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D291:Q291)<$AN291,$AN291*(1/$AP291),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D291:R291)<$AN291,$AN291*(1/$AP291),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D291:S291)<$AN291,$AN291*(1/$AP291),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D291:T291)<$AN291,$AN291*(1/$AP291),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D291:U291)<$AN291,$AN291*(1/$AP291),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D291:V291)<$AN291,$AN291*(1/$AP291),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D291:W291)<$AN291,$AN291*(1/$AP291),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D291:X291)<$AN291,$AN291*(1/$AP291),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D291:Y291)<$AN291,$AN291*(1/$AP291),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D291:Z291)<$AN291,$AN291*(1/$AP291),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AA291)<$AN291,$AN291*(1/$AP291),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AB291)<$AN291,$AN291*(1/$AP291),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AC291)<$AN291,$AN291*(1/$AP291),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AD291)<$AN291,$AN291*(1/$AP291),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AE291)<$AN291,$AN291*(1/$AP291),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AF291)<$AN291,$AN291*(1/$AP291),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AG291)<$AN291,$AN291*(1/$AP291),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AH291)<$AN291,$AN291*(1/$AP291),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AI291)<$AN291,$AN291*(1/$AP291),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AJ291)<$AN291,$AN291*(1/$AP291),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D291:AK291)<$AN291,$AN291*(1/$AP291),0),0)*AL$7","v":0},null,0,null,5]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D292:K292)<$AN292,$AN292*(1/$AP292),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D292:L292)<$AN292,$AN292*(1/$AP292),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D292:M292)<$AN292,$AN292*(1/$AP292),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D292:N292)<$AN292,$AN292*(1/$AP292),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D292:O292)<$AN292,$AN292*(1/$AP292),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D292:P292)<$AN292,$AN292*(1/$AP292),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D292:Q292)<$AN292,$AN292*(1/$AP292),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D292:R292)<$AN292,$AN292*(1/$AP292),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D292:S292)<$AN292,$AN292*(1/$AP292),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D292:T292)<$AN292,$AN292*(1/$AP292),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D292:U292)<$AN292,$AN292*(1/$AP292),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D292:V292)<$AN292,$AN292*(1/$AP292),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D292:W292)<$AN292,$AN292*(1/$AP292),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D292:X292)<$AN292,$AN292*(1/$AP292),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D292:Y292)<$AN292,$AN292*(1/$AP292),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D292:Z292)<$AN292,$AN292*(1/$AP292),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AA292)<$AN292,$AN292*(1/$AP292),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AB292)<$AN292,$AN292*(1/$AP292),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AC292)<$AN292,$AN292*(1/$AP292),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AD292)<$AN292,$AN292*(1/$AP292),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AE292)<$AN292,$AN292*(1/$AP292),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AF292)<$AN292,$AN292*(1/$AP292),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AG292)<$AN292,$AN292*(1/$AP292),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AH292)<$AN292,$AN292*(1/$AP292),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AI292)<$AN292,$AN292*(1/$AP292),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AJ292)<$AN292,$AN292*(1/$AP292),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D292:AK292)<$AN292,$AN292*(1/$AP292),0),0)*AL$7","v":0},null,0,null,5]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D293:L293)<$AN293,$AN293*(1/$AP293),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D293:M293)<$AN293,$AN293*(1/$AP293),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D293:N293)<$AN293,$AN293*(1/$AP293),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D293:O293)<$AN293,$AN293*(1/$AP293),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D293:P293)<$AN293,$AN293*(1/$AP293),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D293:Q293)<$AN293,$AN293*(1/$AP293),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D293:R293)<$AN293,$AN293*(1/$AP293),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D293:S293)<$AN293,$AN293*(1/$AP293),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D293:T293)<$AN293,$AN293*(1/$AP293),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D293:U293)<$AN293,$AN293*(1/$AP293),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D293:V293)<$AN293,$AN293*(1/$AP293),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D293:W293)<$AN293,$AN293*(1/$AP293),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D293:X293)<$AN293,$AN293*(1/$AP293),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D293:Y293)<$AN293,$AN293*(1/$AP293),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D293:Z293)<$AN293,$AN293*(1/$AP293),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AA293)<$AN293,$AN293*(1/$AP293),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AB293)<$AN293,$AN293*(1/$AP293),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AC293)<$AN293,$AN293*(1/$AP293),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AD293)<$AN293,$AN293*(1/$AP293),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AE293)<$AN293,$AN293*(1/$AP293),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AF293)<$AN293,$AN293*(1/$AP293),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AG293)<$AN293,$AN293*(1/$AP293),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AH293)<$AN293,$AN293*(1/$AP293),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AI293)<$AN293,$AN293*(1/$AP293),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AJ293)<$AN293,$AN293*(1/$AP293),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D293:AK293)<$AN293,$AN293*(1/$AP293),0),0)*AL$7","v":0},null,0,null,5]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D294:M294)<$AN294,$AN294*(1/$AP294),0),0)*N$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D294:N294)<$AN294,$AN294*(1/$AP294),0),0)*O$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D294:O294)<$AN294,$AN294*(1/$AP294),0),0)*P$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D294:P294)<$AN294,$AN294*(1/$AP294),0),0)*Q$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D294:Q294)<$AN294,$AN294*(1/$AP294),0),0)*R$7","v":0.16135953000000003},{"$f":"IFERROR(IF(SUM($D294:R294)<$AN294,$AN294*(1/$AP294),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D294:S294)<$AN294,$AN294*(1/$AP294),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D294:T294)<$AN294,$AN294*(1/$AP294),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D294:U294)<$AN294,$AN294*(1/$AP294),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D294:V294)<$AN294,$AN294*(1/$AP294),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D294:W294)<$AN294,$AN294*(1/$AP294),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D294:X294)<$AN294,$AN294*(1/$AP294),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D294:Y294)<$AN294,$AN294*(1/$AP294),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D294:Z294)<$AN294,$AN294*(1/$AP294),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AA294)<$AN294,$AN294*(1/$AP294),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AB294)<$AN294,$AN294*(1/$AP294),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AC294)<$AN294,$AN294*(1/$AP294),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AD294)<$AN294,$AN294*(1/$AP294),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AE294)<$AN294,$AN294*(1/$AP294),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AF294)<$AN294,$AN294*(1/$AP294),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AG294)<$AN294,$AN294*(1/$AP294),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AH294)<$AN294,$AN294*(1/$AP294),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AI294)<$AN294,$AN294*(1/$AP294),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AJ294)<$AN294,$AN294*(1/$AP294),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D294:AK294)<$AN294,$AN294*(1/$AP294),0),0)*AL$7","v":0},null,0.80679765000000003,null,5]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D295:N295)<$AN295,$AN295*(1/$AP295),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D295:O295)<$AN295,$AN295*(1/$AP295),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D295:P295)<$AN295,$AN295*(1/$AP295),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D295:Q295)<$AN295,$AN295*(1/$AP295),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D295:R295)<$AN295,$AN295*(1/$AP295),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D295:S295)<$AN295,$AN295*(1/$AP295),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D295:T295)<$AN295,$AN295*(1/$AP295),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D295:U295)<$AN295,$AN295*(1/$AP295),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D295:V295)<$AN295,$AN295*(1/$AP295),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D295:W295)<$AN295,$AN295*(1/$AP295),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D295:X295)<$AN295,$AN295*(1/$AP295),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D295:Y295)<$AN295,$AN295*(1/$AP295),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D295:Z295)<$AN295,$AN295*(1/$AP295),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AA295)<$AN295,$AN295*(1/$AP295),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AB295)<$AN295,$AN295*(1/$AP295),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AC295)<$AN295,$AN295*(1/$AP295),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AD295)<$AN295,$AN295*(1/$AP295),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AE295)<$AN295,$AN295*(1/$AP295),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AF295)<$AN295,$AN295*(1/$AP295),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AG295)<$AN295,$AN295*(1/$AP295),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AH295)<$AN295,$AN295*(1/$AP295),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AI295)<$AN295,$AN295*(1/$AP295),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AJ295)<$AN295,$AN295*(1/$AP295),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D295:AK295)<$AN295,$AN295*(1/$AP295),0),0)*AL$7","v":0},null,0,null,4]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D296:O296)<$AN296,$AN296*(1/$AP296),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D296:P296)<$AN296,$AN296*(1/$AP296),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D296:Q296)<$AN296,$AN296*(1/$AP296),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D296:R296)<$AN296,$AN296*(1/$AP296),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D296:S296)<$AN296,$AN296*(1/$AP296),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D296:T296)<$AN296,$AN296*(1/$AP296),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D296:U296)<$AN296,$AN296*(1/$AP296),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D296:V296)<$AN296,$AN296*(1/$AP296),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D296:W296)<$AN296,$AN296*(1/$AP296),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D296:X296)<$AN296,$AN296*(1/$AP296),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D296:Y296)<$AN296,$AN296*(1/$AP296),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D296:Z296)<$AN296,$AN296*(1/$AP296),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AA296)<$AN296,$AN296*(1/$AP296),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AB296)<$AN296,$AN296*(1/$AP296),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AC296)<$AN296,$AN296*(1/$AP296),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AD296)<$AN296,$AN296*(1/$AP296),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AE296)<$AN296,$AN296*(1/$AP296),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AF296)<$AN296,$AN296*(1/$AP296),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AG296)<$AN296,$AN296*(1/$AP296),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AH296)<$AN296,$AN296*(1/$AP296),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AI296)<$AN296,$AN296*(1/$AP296),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AJ296)<$AN296,$AN296*(1/$AP296),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D296:AK296)<$AN296,$AN296*(1/$AP296),0),0)*AL$7","v":0},null,0,null,3]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D297:P297)<$AN297,$AN297*(1/$AP297),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D297:Q297)<$AN297,$AN297*(1/$AP297),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D297:R297)<$AN297,$AN297*(1/$AP297),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D297:S297)<$AN297,$AN297*(1/$AP297),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D297:T297)<$AN297,$AN297*(1/$AP297),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D297:U297)<$AN297,$AN297*(1/$AP297),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D297:V297)<$AN297,$AN297*(1/$AP297),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D297:W297)<$AN297,$AN297*(1/$AP297),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D297:X297)<$AN297,$AN297*(1/$AP297),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D297:Y297)<$AN297,$AN297*(1/$AP297),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D297:Z297)<$AN297,$AN297*(1/$AP297),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AA297)<$AN297,$AN297*(1/$AP297),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AB297)<$AN297,$AN297*(1/$AP297),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AC297)<$AN297,$AN297*(1/$AP297),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AD297)<$AN297,$AN297*(1/$AP297),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AE297)<$AN297,$AN297*(1/$AP297),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AF297)<$AN297,$AN297*(1/$AP297),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AG297)<$AN297,$AN297*(1/$AP297),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AH297)<$AN297,$AN297*(1/$AP297),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AI297)<$AN297,$AN297*(1/$AP297),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AJ297)<$AN297,$AN297*(1/$AP297),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D297:AK297)<$AN297,$AN297*(1/$AP297),0),0)*AL$7","v":0},null,0,null,2]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D298:Q298)<$AN298,$AN298*(1/$AP298),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D298:R298)<$AN298,$AN298*(1/$AP298),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D298:S298)<$AN298,$AN298*(1/$AP298),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D298:T298)<$AN298,$AN298*(1/$AP298),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D298:U298)<$AN298,$AN298*(1/$AP298),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D298:V298)<$AN298,$AN298*(1/$AP298),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D298:W298)<$AN298,$AN298*(1/$AP298),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D298:X298)<$AN298,$AN298*(1/$AP298),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D298:Y298)<$AN298,$AN298*(1/$AP298),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D298:Z298)<$AN298,$AN298*(1/$AP298),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AA298)<$AN298,$AN298*(1/$AP298),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AB298)<$AN298,$AN298*(1/$AP298),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AC298)<$AN298,$AN298*(1/$AP298),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AD298)<$AN298,$AN298*(1/$AP298),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AE298)<$AN298,$AN298*(1/$AP298),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AF298)<$AN298,$AN298*(1/$AP298),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AG298)<$AN298,$AN298*(1/$AP298),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AH298)<$AN298,$AN298*(1/$AP298),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AI298)<$AN298,$AN298*(1/$AP298),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AJ298)<$AN298,$AN298*(1/$AP298),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D298:AK298)<$AN298,$AN298*(1/$AP298),0),0)*AL$7","v":0},null,0,null,1]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D299:R299)<$AN299,$AN299*(1/$AP299),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D299:S299)<$AN299,$AN299*(1/$AP299),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D299:T299)<$AN299,$AN299*(1/$AP299),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D299:U299)<$AN299,$AN299*(1/$AP299),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D299:V299)<$AN299,$AN299*(1/$AP299),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D299:W299)<$AN299,$AN299*(1/$AP299),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D299:X299)<$AN299,$AN299*(1/$AP299),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D299:Y299)<$AN299,$AN299*(1/$AP299),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D299:Z299)<$AN299,$AN299*(1/$AP299),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AA299)<$AN299,$AN299*(1/$AP299),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AB299)<$AN299,$AN299*(1/$AP299),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AC299)<$AN299,$AN299*(1/$AP299),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AD299)<$AN299,$AN299*(1/$AP299),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AE299)<$AN299,$AN299*(1/$AP299),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AF299)<$AN299,$AN299*(1/$AP299),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AG299)<$AN299,$AN299*(1/$AP299),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AH299)<$AN299,$AN299*(1/$AP299),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AI299)<$AN299,$AN299*(1/$AP299),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AJ299)<$AN299,$AN299*(1/$AP299),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D299:AK299)<$AN299,$AN299*(1/$AP299),0),0)*AL$7","v":0},null,0,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D300:S300)<$AN300,$AN300*(1/$AP300),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D300:T300)<$AN300,$AN300*(1/$AP300),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D300:U300)<$AN300,$AN300*(1/$AP300),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D300:V300)<$AN300,$AN300*(1/$AP300),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D300:W300)<$AN300,$AN300*(1/$AP300),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D300:X300)<$AN300,$AN300*(1/$AP300),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D300:Y300)<$AN300,$AN300*(1/$AP300),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D300:Z300)<$AN300,$AN300*(1/$AP300),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AA300)<$AN300,$AN300*(1/$AP300),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AB300)<$AN300,$AN300*(1/$AP300),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AC300)<$AN300,$AN300*(1/$AP300),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AD300)<$AN300,$AN300*(1/$AP300),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AE300)<$AN300,$AN300*(1/$AP300),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AF300)<$AN300,$AN300*(1/$AP300),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AG300)<$AN300,$AN300*(1/$AP300),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AH300)<$AN300,$AN300*(1/$AP300),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AI300)<$AN300,$AN300*(1/$AP300),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AJ300)<$AN300,$AN300*(1/$AP300),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D300:AK300)<$AN300,$AN300*(1/$AP300),0),0)*AL$7","v":0},null,0,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D301:T301)<$AN301,$AN301*(1/$AP301),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D301:U301)<$AN301,$AN301*(1/$AP301),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D301:V301)<$AN301,$AN301*(1/$AP301),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D301:W301)<$AN301,$AN301*(1/$AP301),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D301:X301)<$AN301,$AN301*(1/$AP301),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D301:Y301)<$AN301,$AN301*(1/$AP301),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D301:Z301)<$AN301,$AN301*(1/$AP301),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AA301)<$AN301,$AN301*(1/$AP301),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AB301)<$AN301,$AN301*(1/$AP301),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AC301)<$AN301,$AN301*(1/$AP301),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AD301)<$AN301,$AN301*(1/$AP301),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AE301)<$AN301,$AN301*(1/$AP301),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AF301)<$AN301,$AN301*(1/$AP301),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AG301)<$AN301,$AN301*(1/$AP301),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AH301)<$AN301,$AN301*(1/$AP301),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AI301)<$AN301,$AN301*(1/$AP301),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AJ301)<$AN301,$AN301*(1/$AP301),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D301:AK301)<$AN301,$AN301*(1/$AP301),0),0)*AL$7","v":0},null,0,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D302:U302)<$AN302,$AN302*(1/$AP302),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D302:V302)<$AN302,$AN302*(1/$AP302),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D302:W302)<$AN302,$AN302*(1/$AP302),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D302:X302)<$AN302,$AN302*(1/$AP302),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D302:Y302)<$AN302,$AN302*(1/$AP302),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D302:Z302)<$AN302,$AN302*(1/$AP302),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AA302)<$AN302,$AN302*(1/$AP302),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AB302)<$AN302,$AN302*(1/$AP302),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AC302)<$AN302,$AN302*(1/$AP302),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AD302)<$AN302,$AN302*(1/$AP302),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AE302)<$AN302,$AN302*(1/$AP302),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AF302)<$AN302,$AN302*(1/$AP302),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AG302)<$AN302,$AN302*(1/$AP302),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AH302)<$AN302,$AN302*(1/$AP302),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AI302)<$AN302,$AN302*(1/$AP302),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AJ302)<$AN302,$AN302*(1/$AP302),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D302:AK302)<$AN302,$AN302*(1/$AP302),0),0)*AL$7","v":0},null,0,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D303:V303)<$AN303,$AN303*(1/$AP303),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D303:W303)<$AN303,$AN303*(1/$AP303),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D303:X303)<$AN303,$AN303*(1/$AP303),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D303:Y303)<$AN303,$AN303*(1/$AP303),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D303:Z303)<$AN303,$AN303*(1/$AP303),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AA303)<$AN303,$AN303*(1/$AP303),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AB303)<$AN303,$AN303*(1/$AP303),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AC303)<$AN303,$AN303*(1/$AP303),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AD303)<$AN303,$AN303*(1/$AP303),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AE303)<$AN303,$AN303*(1/$AP303),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AF303)<$AN303,$AN303*(1/$AP303),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AG303)<$AN303,$AN303*(1/$AP303),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AH303)<$AN303,$AN303*(1/$AP303),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AI303)<$AN303,$AN303*(1/$AP303),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AJ303)<$AN303,$AN303*(1/$AP303),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D303:AK303)<$AN303,$AN303*(1/$AP303),0),0)*AL$7","v":0},null,0,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D304:W304)<$AN304,$AN304*(1/$AP304),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D304:X304)<$AN304,$AN304*(1/$AP304),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D304:Y304)<$AN304,$AN304*(1/$AP304),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D304:Z304)<$AN304,$AN304*(1/$AP304),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AA304)<$AN304,$AN304*(1/$AP304),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AB304)<$AN304,$AN304*(1/$AP304),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AC304)<$AN304,$AN304*(1/$AP304),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AD304)<$AN304,$AN304*(1/$AP304),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AE304)<$AN304,$AN304*(1/$AP304),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AF304)<$AN304,$AN304*(1/$AP304),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AG304)<$AN304,$AN304*(1/$AP304),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AH304)<$AN304,$AN304*(1/$AP304),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AI304)<$AN304,$AN304*(1/$AP304),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AJ304)<$AN304,$AN304*(1/$AP304),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D304:AK304)<$AN304,$AN304*(1/$AP304),0),0)*AL$7","v":0},null,0,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D305:X305)<$AN305,$AN305*(1/$AP305),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D305:Y305)<$AN305,$AN305*(1/$AP305),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D305:Z305)<$AN305,$AN305*(1/$AP305),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AA305)<$AN305,$AN305*(1/$AP305),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AB305)<$AN305,$AN305*(1/$AP305),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AC305)<$AN305,$AN305*(1/$AP305),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AD305)<$AN305,$AN305*(1/$AP305),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AE305)<$AN305,$AN305*(1/$AP305),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AF305)<$AN305,$AN305*(1/$AP305),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AG305)<$AN305,$AN305*(1/$AP305),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AH305)<$AN305,$AN305*(1/$AP305),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AI305)<$AN305,$AN305*(1/$AP305),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AJ305)<$AN305,$AN305*(1/$AP305),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D305:AK305)<$AN305,$AN305*(1/$AP305),0),0)*AL$7","v":0},null,0,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D306:Y306)<$AN306,$AN306*(1/$AP306),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D306:Z306)<$AN306,$AN306*(1/$AP306),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AA306)<$AN306,$AN306*(1/$AP306),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AB306)<$AN306,$AN306*(1/$AP306),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AC306)<$AN306,$AN306*(1/$AP306),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AD306)<$AN306,$AN306*(1/$AP306),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AE306)<$AN306,$AN306*(1/$AP306),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AF306)<$AN306,$AN306*(1/$AP306),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AG306)<$AN306,$AN306*(1/$AP306),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AH306)<$AN306,$AN306*(1/$AP306),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AI306)<$AN306,$AN306*(1/$AP306),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AJ306)<$AN306,$AN306*(1/$AP306),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D306:AK306)<$AN306,$AN306*(1/$AP306),0),0)*AL$7","v":0},null,0,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D307:Z307)<$AN307,$AN307*(1/$AP307),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AA307)<$AN307,$AN307*(1/$AP307),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AB307)<$AN307,$AN307*(1/$AP307),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AC307)<$AN307,$AN307*(1/$AP307),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AD307)<$AN307,$AN307*(1/$AP307),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AE307)<$AN307,$AN307*(1/$AP307),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AF307)<$AN307,$AN307*(1/$AP307),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AG307)<$AN307,$AN307*(1/$AP307),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AH307)<$AN307,$AN307*(1/$AP307),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AI307)<$AN307,$AN307*(1/$AP307),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AJ307)<$AN307,$AN307*(1/$AP307),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D307:AK307)<$AN307,$AN307*(1/$AP307),0),0)*AL$7","v":0},null,0,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D308:AA308)<$AN308,$AN308*(1/$AP308),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AB308)<$AN308,$AN308*(1/$AP308),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AC308)<$AN308,$AN308*(1/$AP308),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AD308)<$AN308,$AN308*(1/$AP308),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AE308)<$AN308,$AN308*(1/$AP308),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AF308)<$AN308,$AN308*(1/$AP308),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AG308)<$AN308,$AN308*(1/$AP308),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AH308)<$AN308,$AN308*(1/$AP308),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AI308)<$AN308,$AN308*(1/$AP308),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AJ308)<$AN308,$AN308*(1/$AP308),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D308:AK308)<$AN308,$AN308*(1/$AP308),0),0)*AL$7","v":0},null,0,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D309:AB309)<$AN309,$AN309*(1/$AP309),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AC309)<$AN309,$AN309*(1/$AP309),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AD309)<$AN309,$AN309*(1/$AP309),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AE309)<$AN309,$AN309*(1/$AP309),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AF309)<$AN309,$AN309*(1/$AP309),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AG309)<$AN309,$AN309*(1/$AP309),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AH309)<$AN309,$AN309*(1/$AP309),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AI309)<$AN309,$AN309*(1/$AP309),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AJ309)<$AN309,$AN309*(1/$AP309),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D309:AK309)<$AN309,$AN309*(1/$AP309),0),0)*AL$7","v":0},null,0,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D310:AC310)<$AN310,$AN310*(1/$AP310),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AD310)<$AN310,$AN310*(1/$AP310),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AE310)<$AN310,$AN310*(1/$AP310),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AF310)<$AN310,$AN310*(1/$AP310),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AG310)<$AN310,$AN310*(1/$AP310),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AH310)<$AN310,$AN310*(1/$AP310),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AI310)<$AN310,$AN310*(1/$AP310),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AJ310)<$AN310,$AN310*(1/$AP310),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D310:AK310)<$AN310,$AN310*(1/$AP310),0),0)*AL$7","v":0},null,0,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D311:AD311)<$AN311,$AN311*(1/$AP311),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D311:AE311)<$AN311,$AN311*(1/$AP311),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D311:AF311)<$AN311,$AN311*(1/$AP311),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D311:AG311)<$AN311,$AN311*(1/$AP311),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D311:AH311)<$AN311,$AN311*(1/$AP311),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D311:AI311)<$AN311,$AN311*(1/$AP311),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D311:AJ311)<$AN311,$AN311*(1/$AP311),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D311:AK311)<$AN311,$AN311*(1/$AP311),0),0)*AL$7","v":0},null,0,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D312:AE312)<$AN312,$AN312*(1/$AP312),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D312:AF312)<$AN312,$AN312*(1/$AP312),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D312:AG312)<$AN312,$AN312*(1/$AP312),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D312:AH312)<$AN312,$AN312*(1/$AP312),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D312:AI312)<$AN312,$AN312*(1/$AP312),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D312:AJ312)<$AN312,$AN312*(1/$AP312),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D312:AK312)<$AN312,$AN312*(1/$AP312),0),0)*AL$7","v":0},null,0,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D313:AF313)<$AN313,$AN313*(1/$AP313),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D313:AG313)<$AN313,$AN313*(1/$AP313),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D313:AH313)<$AN313,$AN313*(1/$AP313),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D313:AI313)<$AN313,$AN313*(1/$AP313),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D313:AJ313)<$AN313,$AN313*(1/$AP313),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D313:AK313)<$AN313,$AN313*(1/$AP313),0),0)*AL$7","v":0},null,0,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D314:AG314)<$AN314,$AN314*(1/$AP314),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D314:AH314)<$AN314,$AN314*(1/$AP314),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D314:AI314)<$AN314,$AN314*(1/$AP314),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D314:AJ314)<$AN314,$AN314*(1/$AP314),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D314:AK314)<$AN314,$AN314*(1/$AP314),0),0)*AL$7","v":0},null,0,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D315:AH315)<$AN315,$AN315*(1/$AP315),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D315:AI315)<$AN315,$AN315*(1/$AP315),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D315:AJ315)<$AN315,$AN315*(1/$AP315),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D315:AK315)<$AN315,$AN315*(1/$AP315),0),0)*AL$7","v":0},null,0,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D316:AI316)<$AN316,$AN316*(1/$AP316),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D316:AJ316)<$AN316,$AN316*(1/$AP316),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D316:AK316)<$AN316,$AN316*(1/$AP316),0),0)*AL$7","v":0},null,0,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D317:AJ317)<$AN317,$AN317*(1/$AP317),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D317:AK317)<$AN317,$AN317*(1/$AP317),0),0)*AL$7","v":0},null,0,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D318:AK318)<$AN318,$AN318*(1/$AP318),0),0)*AL$7","v":0},null,0]
[]
[null,"Equipamentos e Mobiliário",null,{"$f":"SUM(D321:D355)","v":1.9963583671734873E-2},{"$f":"SUM(E321:E355)","v":5.7937082616587754E-2},5.8870169949921086E-2,5.8870169949921086E-2,5.8870169949921086E-2,5.9615546949921085E-2,5.9615546949921085E-2,5.9615546949921085E-2,5.9615546949921085E-2,5.9615546949921085E-2,4.1142717278186212E-2,3.1692183333333337E-3,2.2361310000000001E-3,2.2361310000000001E-3,2.2361310000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D320:AL320)","v":0.60360923949921075},null,{"$f":"VLOOKUP($B320,'01. PC'!$I$36:$K$39,3,0)","v":10}]
[null,1,null,{"$f":"$AN321*(1/$AP321)*D$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:D321)<$AN321,$AN321*(1/$AP321),0),0)*E$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:E321)<$AN321,$AN321*(1/$AP321),0),0)*F$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:F321)<$AN321,$AN321*(1/$AP321),0),0)*G$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:G321)<$AN321,$AN321*(1/$AP321),0),0)*H$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:H321)<$AN321,$AN321*(1/$AP321),0),0)*I$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:I321)<$AN321,$AN321*(1/$AP321),0),0)*J$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:J321)<$AN321,$AN321*(1/$AP321),0),0)*K$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:K321)<$AN321,$AN321*(1/$AP321),0),0)*L$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:L321)<$AN321,$AN321*(1/$AP321),0),0)*M$7","v":1.9963583671734873E-2},{"$f":"IFERROR(IF(SUM($D321:M321)<$AN321,$AN321*(1/$AP321),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D321:N321)<$AN321,$AN321*(1/$AP321),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D321:O321)<$AN321,$AN321*(1/$AP321),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D321:P321)<$AN321,$AN321*(1/$AP321),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D321:Q321)<$AN321,$AN321*(1/$AP321),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D321:R321)<$AN321,$AN321*(1/$AP321),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D321:S321)<$AN321,$AN321*(1/$AP321),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D321:T321)<$AN321,$AN321*(1/$AP321),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D321:U321)<$AN321,$AN321*(1/$AP321),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D321:V321)<$AN321,$AN321*(1/$AP321),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D321:W321)<$AN321,$AN321*(1/$AP321),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D321:X321)<$AN321,$AN321*(1/$AP321),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D321:Y321)<$AN321,$AN321*(1/$AP321),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D321:Z321)<$AN321,$AN321*(1/$AP321),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AA321)<$AN321,$AN321*(1/$AP321),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AB321)<$AN321,$AN321*(1/$AP321),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AC321)<$AN321,$AN321*(1/$AP321),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AD321)<$AN321,$AN321*(1/$AP321),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AE321)<$AN321,$AN321*(1/$AP321),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AF321)<$AN321,$AN321*(1/$AP321),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AG321)<$AN321,$AN321*(1/$AP321),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AH321)<$AN321,$AN321*(1/$AP321),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AI321)<$AN321,$AN321*(1/$AP321),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AJ321)<$AN321,$AN321*(1/$AP321),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D321:AK321)<$AN321,$AN321*(1/$AP321),0),0)*AL$7","v":0},null,{"$f":"AN134","v":0.19963583671734872},null,{"$f":"MIN(prazo,AP320)","v":10}]
[null,{"$f":"B321+1","v":2},null,null,{"$f":"IFERROR(IF(SUM($D322:D322)<$AN322,$AN322*(1/$AP322),0),0)*E$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:E322)<$AN322,$AN322*(1/$AP322),0),0)*F$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:F322)<$AN322,$AN322*(1/$AP322),0),0)*G$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:G322)<$AN322,$AN322*(1/$AP322),0),0)*H$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:H322)<$AN322,$AN322*(1/$AP322),0),0)*I$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:I322)<$AN322,$AN322*(1/$AP322),0),0)*J$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:J322)<$AN322,$AN322*(1/$AP322),0),0)*K$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:K322)<$AN322,$AN322*(1/$AP322),0),0)*L$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:L322)<$AN322,$AN322*(1/$AP322),0),0)*M$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:M322)<$AN322,$AN322*(1/$AP322),0),0)*N$7","v":3.7973498944852885E-2},{"$f":"IFERROR(IF(SUM($D322:N322)<$AN322,$AN322*(1/$AP322),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D322:O322)<$AN322,$AN322*(1/$AP322),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D322:P322)<$AN322,$AN322*(1/$AP322),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D322:Q322)<$AN322,$AN322*(1/$AP322),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D322:R322)<$AN322,$AN322*(1/$AP322),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D322:S322)<$AN322,$AN322*(1/$AP322),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D322:T322)<$AN322,$AN322*(1/$AP322),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D322:U322)<$AN322,$AN322*(1/$AP322),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D322:V322)<$AN322,$AN322*(1/$AP322),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D322:W322)<$AN322,$AN322*(1/$AP322),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D322:X322)<$AN322,$AN322*(1/$AP322),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D322:Y322)<$AN322,$AN322*(1/$AP322),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D322:Z322)<$AN322,$AN322*(1/$AP322),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AA322)<$AN322,$AN322*(1/$AP322),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AB322)<$AN322,$AN322*(1/$AP322),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AC322)<$AN322,$AN322*(1/$AP322),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AD322)<$AN322,$AN322*(1/$AP322),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AE322)<$AN322,$AN322*(1/$AP322),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AF322)<$AN322,$AN322*(1/$AP322),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AG322)<$AN322,$AN322*(1/$AP322),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AH322)<$AN322,$AN322*(1/$AP322),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AI322)<$AN322,$AN322*(1/$AP322),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AJ322)<$AN322,$AN322*(1/$AP322),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D322:AK322)<$AN322,$AN322*(1/$AP322),0),0)*AL$7","v":0},null,0.37973498944852885,null,{"$f":"MAX(IF(prazo-B321>$AP$321,$AP$321,prazo-B321),0)","v":10}]
[null,{"$f":"B322+1","v":3},null,null,null,{"$f":"IFERROR(IF(SUM($D323:E323)<$AN323,$AN323*(1/$AP323),0),0)*F$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:F323)<$AN323,$AN323*(1/$AP323),0),0)*G$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:G323)<$AN323,$AN323*(1/$AP323),0),0)*H$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:H323)<$AN323,$AN323*(1/$AP323),0),0)*I$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:I323)<$AN323,$AN323*(1/$AP323),0),0)*J$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:J323)<$AN323,$AN323*(1/$AP323),0),0)*K$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:K323)<$AN323,$AN323*(1/$AP323),0),0)*L$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:L323)<$AN323,$AN323*(1/$AP323),0),0)*M$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:M323)<$AN323,$AN323*(1/$AP323),0),0)*N$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:N323)<$AN323,$AN323*(1/$AP323),0),0)*O$7","v":9.3308733333333357E-4},{"$f":"IFERROR(IF(SUM($D323:O323)<$AN323,$AN323*(1/$AP323),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D323:P323)<$AN323,$AN323*(1/$AP323),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D323:Q323)<$AN323,$AN323*(1/$AP323),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D323:R323)<$AN323,$AN323*(1/$AP323),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D323:S323)<$AN323,$AN323*(1/$AP323),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D323:T323)<$AN323,$AN323*(1/$AP323),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D323:U323)<$AN323,$AN323*(1/$AP323),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D323:V323)<$AN323,$AN323*(1/$AP323),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D323:W323)<$AN323,$AN323*(1/$AP323),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D323:X323)<$AN323,$AN323*(1/$AP323),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D323:Y323)<$AN323,$AN323*(1/$AP323),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D323:Z323)<$AN323,$AN323*(1/$AP323),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AA323)<$AN323,$AN323*(1/$AP323),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AB323)<$AN323,$AN323*(1/$AP323),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AC323)<$AN323,$AN323*(1/$AP323),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AD323)<$AN323,$AN323*(1/$AP323),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AE323)<$AN323,$AN323*(1/$AP323),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AF323)<$AN323,$AN323*(1/$AP323),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AG323)<$AN323,$AN323*(1/$AP323),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AH323)<$AN323,$AN323*(1/$AP323),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AI323)<$AN323,$AN323*(1/$AP323),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AJ323)<$AN323,$AN323*(1/$AP323),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D323:AK323)<$AN323,$AN323*(1/$AP323),0),0)*AL$7","v":0},null,9.3308733333333348E-3,null,10]
[null,4,null,null,null,null,{"$f":"IFERROR(IF(SUM($D324:F324)<$AN324,$AN324*(1/$AP324),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D324:G324)<$AN324,$AN324*(1/$AP324),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D324:H324)<$AN324,$AN324*(1/$AP324),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D324:I324)<$AN324,$AN324*(1/$AP324),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D324:J324)<$AN324,$AN324*(1/$AP324),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D324:K324)<$AN324,$AN324*(1/$AP324),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D324:L324)<$AN324,$AN324*(1/$AP324),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D324:M324)<$AN324,$AN324*(1/$AP324),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D324:N324)<$AN324,$AN324*(1/$AP324),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D324:O324)<$AN324,$AN324*(1/$AP324),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D324:P324)<$AN324,$AN324*(1/$AP324),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D324:Q324)<$AN324,$AN324*(1/$AP324),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D324:R324)<$AN324,$AN324*(1/$AP324),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D324:S324)<$AN324,$AN324*(1/$AP324),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D324:T324)<$AN324,$AN324*(1/$AP324),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D324:U324)<$AN324,$AN324*(1/$AP324),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D324:V324)<$AN324,$AN324*(1/$AP324),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D324:W324)<$AN324,$AN324*(1/$AP324),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D324:X324)<$AN324,$AN324*(1/$AP324),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D324:Y324)<$AN324,$AN324*(1/$AP324),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D324:Z324)<$AN324,$AN324*(1/$AP324),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AA324)<$AN324,$AN324*(1/$AP324),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AB324)<$AN324,$AN324*(1/$AP324),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AC324)<$AN324,$AN324*(1/$AP324),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AD324)<$AN324,$AN324*(1/$AP324),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AE324)<$AN324,$AN324*(1/$AP324),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AF324)<$AN324,$AN324*(1/$AP324),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AG324)<$AN324,$AN324*(1/$AP324),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AH324)<$AN324,$AN324*(1/$AP324),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AI324)<$AN324,$AN324*(1/$AP324),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AJ324)<$AN324,$AN324*(1/$AP324),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D324:AK324)<$AN324,$AN324*(1/$AP324),0),0)*AL$7","v":0},null,0,null,10]
[null,5,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D325:G325)<$AN325,$AN325*(1/$AP325),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D325:H325)<$AN325,$AN325*(1/$AP325),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D325:I325)<$AN325,$AN325*(1/$AP325),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D325:J325)<$AN325,$AN325*(1/$AP325),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D325:K325)<$AN325,$AN325*(1/$AP325),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D325:L325)<$AN325,$AN325*(1/$AP325),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D325:M325)<$AN325,$AN325*(1/$AP325),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D325:N325)<$AN325,$AN325*(1/$AP325),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D325:O325)<$AN325,$AN325*(1/$AP325),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D325:P325)<$AN325,$AN325*(1/$AP325),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D325:Q325)<$AN325,$AN325*(1/$AP325),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D325:R325)<$AN325,$AN325*(1/$AP325),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D325:S325)<$AN325,$AN325*(1/$AP325),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D325:T325)<$AN325,$AN325*(1/$AP325),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D325:U325)<$AN325,$AN325*(1/$AP325),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D325:V325)<$AN325,$AN325*(1/$AP325),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D325:W325)<$AN325,$AN325*(1/$AP325),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D325:X325)<$AN325,$AN325*(1/$AP325),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D325:Y325)<$AN325,$AN325*(1/$AP325),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D325:Z325)<$AN325,$AN325*(1/$AP325),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AA325)<$AN325,$AN325*(1/$AP325),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AB325)<$AN325,$AN325*(1/$AP325),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AC325)<$AN325,$AN325*(1/$AP325),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AD325)<$AN325,$AN325*(1/$AP325),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AE325)<$AN325,$AN325*(1/$AP325),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AF325)<$AN325,$AN325*(1/$AP325),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AG325)<$AN325,$AN325*(1/$AP325),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AH325)<$AN325,$AN325*(1/$AP325),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AI325)<$AN325,$AN325*(1/$AP325),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AJ325)<$AN325,$AN325*(1/$AP325),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D325:AK325)<$AN325,$AN325*(1/$AP325),0),0)*AL$7","v":0},null,0,null,10]
[null,6,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D326:H326)<$AN326,$AN326*(1/$AP326),0),0)*I$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:I326)<$AN326,$AN326*(1/$AP326),0),0)*J$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:J326)<$AN326,$AN326*(1/$AP326),0),0)*K$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:K326)<$AN326,$AN326*(1/$AP326),0),0)*L$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:L326)<$AN326,$AN326*(1/$AP326),0),0)*M$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:M326)<$AN326,$AN326*(1/$AP326),0),0)*N$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:N326)<$AN326,$AN326*(1/$AP326),0),0)*O$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:O326)<$AN326,$AN326*(1/$AP326),0),0)*P$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:P326)<$AN326,$AN326*(1/$AP326),0),0)*Q$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:Q326)<$AN326,$AN326*(1/$AP326),0),0)*R$7","v":7.4537700000000008E-4},{"$f":"IFERROR(IF(SUM($D326:R326)<$AN326,$AN326*(1/$AP326),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D326:S326)<$AN326,$AN326*(1/$AP326),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D326:T326)<$AN326,$AN326*(1/$AP326),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D326:U326)<$AN326,$AN326*(1/$AP326),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D326:V326)<$AN326,$AN326*(1/$AP326),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D326:W326)<$AN326,$AN326*(1/$AP326),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D326:X326)<$AN326,$AN326*(1/$AP326),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D326:Y326)<$AN326,$AN326*(1/$AP326),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D326:Z326)<$AN326,$AN326*(1/$AP326),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AA326)<$AN326,$AN326*(1/$AP326),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AB326)<$AN326,$AN326*(1/$AP326),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AC326)<$AN326,$AN326*(1/$AP326),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AD326)<$AN326,$AN326*(1/$AP326),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AE326)<$AN326,$AN326*(1/$AP326),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AF326)<$AN326,$AN326*(1/$AP326),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AG326)<$AN326,$AN326*(1/$AP326),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AH326)<$AN326,$AN326*(1/$AP326),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AI326)<$AN326,$AN326*(1/$AP326),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AJ326)<$AN326,$AN326*(1/$AP326),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D326:AK326)<$AN326,$AN326*(1/$AP326),0),0)*AL$7","v":0},null,7.4537700000000002E-3,null,10]
[null,7,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D327:I327)<$AN327,$AN327*(1/$AP327),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D327:J327)<$AN327,$AN327*(1/$AP327),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D327:K327)<$AN327,$AN327*(1/$AP327),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D327:L327)<$AN327,$AN327*(1/$AP327),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D327:M327)<$AN327,$AN327*(1/$AP327),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D327:N327)<$AN327,$AN327*(1/$AP327),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D327:O327)<$AN327,$AN327*(1/$AP327),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D327:P327)<$AN327,$AN327*(1/$AP327),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D327:Q327)<$AN327,$AN327*(1/$AP327),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D327:R327)<$AN327,$AN327*(1/$AP327),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D327:S327)<$AN327,$AN327*(1/$AP327),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D327:T327)<$AN327,$AN327*(1/$AP327),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D327:U327)<$AN327,$AN327*(1/$AP327),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D327:V327)<$AN327,$AN327*(1/$AP327),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D327:W327)<$AN327,$AN327*(1/$AP327),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D327:X327)<$AN327,$AN327*(1/$AP327),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D327:Y327)<$AN327,$AN327*(1/$AP327),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D327:Z327)<$AN327,$AN327*(1/$AP327),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AA327)<$AN327,$AN327*(1/$AP327),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AB327)<$AN327,$AN327*(1/$AP327),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AC327)<$AN327,$AN327*(1/$AP327),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AD327)<$AN327,$AN327*(1/$AP327),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AE327)<$AN327,$AN327*(1/$AP327),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AF327)<$AN327,$AN327*(1/$AP327),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AG327)<$AN327,$AN327*(1/$AP327),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AH327)<$AN327,$AN327*(1/$AP327),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AI327)<$AN327,$AN327*(1/$AP327),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AJ327)<$AN327,$AN327*(1/$AP327),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D327:AK327)<$AN327,$AN327*(1/$AP327),0),0)*AL$7","v":0},null,0,null,9]
[null,{"$f":"B327+1","v":8},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D328:J328)<$AN328,$AN328*(1/$AP328),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D328:K328)<$AN328,$AN328*(1/$AP328),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D328:L328)<$AN328,$AN328*(1/$AP328),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D328:M328)<$AN328,$AN328*(1/$AP328),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D328:N328)<$AN328,$AN328*(1/$AP328),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D328:O328)<$AN328,$AN328*(1/$AP328),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D328:P328)<$AN328,$AN328*(1/$AP328),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D328:Q328)<$AN328,$AN328*(1/$AP328),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D328:R328)<$AN328,$AN328*(1/$AP328),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D328:S328)<$AN328,$AN328*(1/$AP328),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D328:T328)<$AN328,$AN328*(1/$AP328),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D328:U328)<$AN328,$AN328*(1/$AP328),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D328:V328)<$AN328,$AN328*(1/$AP328),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D328:W328)<$AN328,$AN328*(1/$AP328),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D328:X328)<$AN328,$AN328*(1/$AP328),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D328:Y328)<$AN328,$AN328*(1/$AP328),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D328:Z328)<$AN328,$AN328*(1/$AP328),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AA328)<$AN328,$AN328*(1/$AP328),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AB328)<$AN328,$AN328*(1/$AP328),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AC328)<$AN328,$AN328*(1/$AP328),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AD328)<$AN328,$AN328*(1/$AP328),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AE328)<$AN328,$AN328*(1/$AP328),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AF328)<$AN328,$AN328*(1/$AP328),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AG328)<$AN328,$AN328*(1/$AP328),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AH328)<$AN328,$AN328*(1/$AP328),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AI328)<$AN328,$AN328*(1/$AP328),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AJ328)<$AN328,$AN328*(1/$AP328),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D328:AK328)<$AN328,$AN328*(1/$AP328),0),0)*AL$7","v":0},null,0,null,8]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D329:K329)<$AN329,$AN329*(1/$AP329),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D329:L329)<$AN329,$AN329*(1/$AP329),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D329:M329)<$AN329,$AN329*(1/$AP329),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D329:N329)<$AN329,$AN329*(1/$AP329),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D329:O329)<$AN329,$AN329*(1/$AP329),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D329:P329)<$AN329,$AN329*(1/$AP329),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D329:Q329)<$AN329,$AN329*(1/$AP329),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D329:R329)<$AN329,$AN329*(1/$AP329),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D329:S329)<$AN329,$AN329*(1/$AP329),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D329:T329)<$AN329,$AN329*(1/$AP329),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D329:U329)<$AN329,$AN329*(1/$AP329),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D329:V329)<$AN329,$AN329*(1/$AP329),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D329:W329)<$AN329,$AN329*(1/$AP329),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D329:X329)<$AN329,$AN329*(1/$AP329),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D329:Y329)<$AN329,$AN329*(1/$AP329),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D329:Z329)<$AN329,$AN329*(1/$AP329),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AA329)<$AN329,$AN329*(1/$AP329),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AB329)<$AN329,$AN329*(1/$AP329),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AC329)<$AN329,$AN329*(1/$AP329),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AD329)<$AN329,$AN329*(1/$AP329),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AE329)<$AN329,$AN329*(1/$AP329),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AF329)<$AN329,$AN329*(1/$AP329),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AG329)<$AN329,$AN329*(1/$AP329),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AH329)<$AN329,$AN329*(1/$AP329),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AI329)<$AN329,$AN329*(1/$AP329),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AJ329)<$AN329,$AN329*(1/$AP329),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D329:AK329)<$AN329,$AN329*(1/$AP329),0),0)*AL$7","v":0},null,0,null,7]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D330:L330)<$AN330,$AN330*(1/$AP330),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D330:M330)<$AN330,$AN330*(1/$AP330),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D330:N330)<$AN330,$AN330*(1/$AP330),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D330:O330)<$AN330,$AN330*(1/$AP330),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D330:P330)<$AN330,$AN330*(1/$AP330),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D330:Q330)<$AN330,$AN330*(1/$AP330),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D330:R330)<$AN330,$AN330*(1/$AP330),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D330:S330)<$AN330,$AN330*(1/$AP330),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D330:T330)<$AN330,$AN330*(1/$AP330),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D330:U330)<$AN330,$AN330*(1/$AP330),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D330:V330)<$AN330,$AN330*(1/$AP330),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D330:W330)<$AN330,$AN330*(1/$AP330),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D330:X330)<$AN330,$AN330*(1/$AP330),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D330:Y330)<$AN330,$AN330*(1/$AP330),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D330:Z330)<$AN330,$AN330*(1/$AP330),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AA330)<$AN330,$AN330*(1/$AP330),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AB330)<$AN330,$AN330*(1/$AP330),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AC330)<$AN330,$AN330*(1/$AP330),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AD330)<$AN330,$AN330*(1/$AP330),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AE330)<$AN330,$AN330*(1/$AP330),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AF330)<$AN330,$AN330*(1/$AP330),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AG330)<$AN330,$AN330*(1/$AP330),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AH330)<$AN330,$AN330*(1/$AP330),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AI330)<$AN330,$AN330*(1/$AP330),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AJ330)<$AN330,$AN330*(1/$AP330),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D330:AK330)<$AN330,$AN330*(1/$AP330),0),0)*AL$7","v":0},null,0,null,6]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D331:M331)<$AN331,$AN331*(1/$AP331),0),0)*N$7","v":1.4907540000000002E-3},{"$f":"IFERROR(IF(SUM($D331:N331)<$AN331,$AN331*(1/$AP331),0),0)*O$7","v":1.4907540000000002E-3},{"$f":"IFERROR(IF(SUM($D331:O331)<$AN331,$AN331*(1/$AP331),0),0)*P$7","v":1.4907540000000002E-3},{"$f":"IFERROR(IF(SUM($D331:P331)<$AN331,$AN331*(1/$AP331),0),0)*Q$7","v":1.4907540000000002E-3},{"$f":"IFERROR(IF(SUM($D331:Q331)<$AN331,$AN331*(1/$AP331),0),0)*R$7","v":1.4907540000000002E-3},{"$f":"IFERROR(IF(SUM($D331:R331)<$AN331,$AN331*(1/$AP331),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D331:S331)<$AN331,$AN331*(1/$AP331),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D331:T331)<$AN331,$AN331*(1/$AP331),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D331:U331)<$AN331,$AN331*(1/$AP331),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D331:V331)<$AN331,$AN331*(1/$AP331),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D331:W331)<$AN331,$AN331*(1/$AP331),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D331:X331)<$AN331,$AN331*(1/$AP331),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D331:Y331)<$AN331,$AN331*(1/$AP331),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D331:Z331)<$AN331,$AN331*(1/$AP331),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AA331)<$AN331,$AN331*(1/$AP331),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AB331)<$AN331,$AN331*(1/$AP331),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AC331)<$AN331,$AN331*(1/$AP331),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AD331)<$AN331,$AN331*(1/$AP331),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AE331)<$AN331,$AN331*(1/$AP331),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AF331)<$AN331,$AN331*(1/$AP331),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AG331)<$AN331,$AN331*(1/$AP331),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AH331)<$AN331,$AN331*(1/$AP331),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AI331)<$AN331,$AN331*(1/$AP331),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AJ331)<$AN331,$AN331*(1/$AP331),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D331:AK331)<$AN331,$AN331*(1/$AP331),0),0)*AL$7","v":0},null,7.4537700000000002E-3,null,5]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D332:N332)<$AN332,$AN332*(1/$AP332),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D332:O332)<$AN332,$AN332*(1/$AP332),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D332:P332)<$AN332,$AN332*(1/$AP332),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D332:Q332)<$AN332,$AN332*(1/$AP332),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D332:R332)<$AN332,$AN332*(1/$AP332),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D332:S332)<$AN332,$AN332*(1/$AP332),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D332:T332)<$AN332,$AN332*(1/$AP332),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D332:U332)<$AN332,$AN332*(1/$AP332),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D332:V332)<$AN332,$AN332*(1/$AP332),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D332:W332)<$AN332,$AN332*(1/$AP332),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D332:X332)<$AN332,$AN332*(1/$AP332),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D332:Y332)<$AN332,$AN332*(1/$AP332),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D332:Z332)<$AN332,$AN332*(1/$AP332),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AA332)<$AN332,$AN332*(1/$AP332),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AB332)<$AN332,$AN332*(1/$AP332),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AC332)<$AN332,$AN332*(1/$AP332),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AD332)<$AN332,$AN332*(1/$AP332),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AE332)<$AN332,$AN332*(1/$AP332),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AF332)<$AN332,$AN332*(1/$AP332),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AG332)<$AN332,$AN332*(1/$AP332),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AH332)<$AN332,$AN332*(1/$AP332),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AI332)<$AN332,$AN332*(1/$AP332),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AJ332)<$AN332,$AN332*(1/$AP332),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D332:AK332)<$AN332,$AN332*(1/$AP332),0),0)*AL$7","v":0},null,0,null,4]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D333:O333)<$AN333,$AN333*(1/$AP333),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D333:P333)<$AN333,$AN333*(1/$AP333),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D333:Q333)<$AN333,$AN333*(1/$AP333),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D333:R333)<$AN333,$AN333*(1/$AP333),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D333:S333)<$AN333,$AN333*(1/$AP333),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D333:T333)<$AN333,$AN333*(1/$AP333),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D333:U333)<$AN333,$AN333*(1/$AP333),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D333:V333)<$AN333,$AN333*(1/$AP333),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D333:W333)<$AN333,$AN333*(1/$AP333),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D333:X333)<$AN333,$AN333*(1/$AP333),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D333:Y333)<$AN333,$AN333*(1/$AP333),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D333:Z333)<$AN333,$AN333*(1/$AP333),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AA333)<$AN333,$AN333*(1/$AP333),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AB333)<$AN333,$AN333*(1/$AP333),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AC333)<$AN333,$AN333*(1/$AP333),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AD333)<$AN333,$AN333*(1/$AP333),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AE333)<$AN333,$AN333*(1/$AP333),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AF333)<$AN333,$AN333*(1/$AP333),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AG333)<$AN333,$AN333*(1/$AP333),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AH333)<$AN333,$AN333*(1/$AP333),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AI333)<$AN333,$AN333*(1/$AP333),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AJ333)<$AN333,$AN333*(1/$AP333),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D333:AK333)<$AN333,$AN333*(1/$AP333),0),0)*AL$7","v":0},null,0,null,3]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D334:P334)<$AN334,$AN334*(1/$AP334),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D334:Q334)<$AN334,$AN334*(1/$AP334),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D334:R334)<$AN334,$AN334*(1/$AP334),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D334:S334)<$AN334,$AN334*(1/$AP334),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D334:T334)<$AN334,$AN334*(1/$AP334),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D334:U334)<$AN334,$AN334*(1/$AP334),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D334:V334)<$AN334,$AN334*(1/$AP334),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D334:W334)<$AN334,$AN334*(1/$AP334),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D334:X334)<$AN334,$AN334*(1/$AP334),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D334:Y334)<$AN334,$AN334*(1/$AP334),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D334:Z334)<$AN334,$AN334*(1/$AP334),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AA334)<$AN334,$AN334*(1/$AP334),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AB334)<$AN334,$AN334*(1/$AP334),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AC334)<$AN334,$AN334*(1/$AP334),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AD334)<$AN334,$AN334*(1/$AP334),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AE334)<$AN334,$AN334*(1/$AP334),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AF334)<$AN334,$AN334*(1/$AP334),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AG334)<$AN334,$AN334*(1/$AP334),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AH334)<$AN334,$AN334*(1/$AP334),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AI334)<$AN334,$AN334*(1/$AP334),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AJ334)<$AN334,$AN334*(1/$AP334),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D334:AK334)<$AN334,$AN334*(1/$AP334),0),0)*AL$7","v":0},null,0,null,2]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D335:Q335)<$AN335,$AN335*(1/$AP335),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D335:R335)<$AN335,$AN335*(1/$AP335),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D335:S335)<$AN335,$AN335*(1/$AP335),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D335:T335)<$AN335,$AN335*(1/$AP335),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D335:U335)<$AN335,$AN335*(1/$AP335),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D335:V335)<$AN335,$AN335*(1/$AP335),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D335:W335)<$AN335,$AN335*(1/$AP335),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D335:X335)<$AN335,$AN335*(1/$AP335),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D335:Y335)<$AN335,$AN335*(1/$AP335),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D335:Z335)<$AN335,$AN335*(1/$AP335),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AA335)<$AN335,$AN335*(1/$AP335),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AB335)<$AN335,$AN335*(1/$AP335),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AC335)<$AN335,$AN335*(1/$AP335),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AD335)<$AN335,$AN335*(1/$AP335),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AE335)<$AN335,$AN335*(1/$AP335),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AF335)<$AN335,$AN335*(1/$AP335),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AG335)<$AN335,$AN335*(1/$AP335),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AH335)<$AN335,$AN335*(1/$AP335),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AI335)<$AN335,$AN335*(1/$AP335),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AJ335)<$AN335,$AN335*(1/$AP335),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D335:AK335)<$AN335,$AN335*(1/$AP335),0),0)*AL$7","v":0},null,0,null,1]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D336:R336)<$AN336,$AN336*(1/$AP336),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D336:S336)<$AN336,$AN336*(1/$AP336),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D336:T336)<$AN336,$AN336*(1/$AP336),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D336:U336)<$AN336,$AN336*(1/$AP336),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D336:V336)<$AN336,$AN336*(1/$AP336),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D336:W336)<$AN336,$AN336*(1/$AP336),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D336:X336)<$AN336,$AN336*(1/$AP336),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D336:Y336)<$AN336,$AN336*(1/$AP336),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D336:Z336)<$AN336,$AN336*(1/$AP336),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AA336)<$AN336,$AN336*(1/$AP336),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AB336)<$AN336,$AN336*(1/$AP336),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AC336)<$AN336,$AN336*(1/$AP336),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AD336)<$AN336,$AN336*(1/$AP336),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AE336)<$AN336,$AN336*(1/$AP336),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AF336)<$AN336,$AN336*(1/$AP336),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AG336)<$AN336,$AN336*(1/$AP336),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AH336)<$AN336,$AN336*(1/$AP336),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AI336)<$AN336,$AN336*(1/$AP336),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AJ336)<$AN336,$AN336*(1/$AP336),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D336:AK336)<$AN336,$AN336*(1/$AP336),0),0)*AL$7","v":0},null,0,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D337:S337)<$AN337,$AN337*(1/$AP337),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D337:T337)<$AN337,$AN337*(1/$AP337),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D337:U337)<$AN337,$AN337*(1/$AP337),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D337:V337)<$AN337,$AN337*(1/$AP337),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D337:W337)<$AN337,$AN337*(1/$AP337),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D337:X337)<$AN337,$AN337*(1/$AP337),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D337:Y337)<$AN337,$AN337*(1/$AP337),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D337:Z337)<$AN337,$AN337*(1/$AP337),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AA337)<$AN337,$AN337*(1/$AP337),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AB337)<$AN337,$AN337*(1/$AP337),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AC337)<$AN337,$AN337*(1/$AP337),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AD337)<$AN337,$AN337*(1/$AP337),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AE337)<$AN337,$AN337*(1/$AP337),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AF337)<$AN337,$AN337*(1/$AP337),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AG337)<$AN337,$AN337*(1/$AP337),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AH337)<$AN337,$AN337*(1/$AP337),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AI337)<$AN337,$AN337*(1/$AP337),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AJ337)<$AN337,$AN337*(1/$AP337),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D337:AK337)<$AN337,$AN337*(1/$AP337),0),0)*AL$7","v":0},null,0,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D338:T338)<$AN338,$AN338*(1/$AP338),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D338:U338)<$AN338,$AN338*(1/$AP338),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D338:V338)<$AN338,$AN338*(1/$AP338),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D338:W338)<$AN338,$AN338*(1/$AP338),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D338:X338)<$AN338,$AN338*(1/$AP338),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D338:Y338)<$AN338,$AN338*(1/$AP338),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D338:Z338)<$AN338,$AN338*(1/$AP338),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AA338)<$AN338,$AN338*(1/$AP338),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AB338)<$AN338,$AN338*(1/$AP338),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AC338)<$AN338,$AN338*(1/$AP338),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AD338)<$AN338,$AN338*(1/$AP338),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AE338)<$AN338,$AN338*(1/$AP338),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AF338)<$AN338,$AN338*(1/$AP338),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AG338)<$AN338,$AN338*(1/$AP338),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AH338)<$AN338,$AN338*(1/$AP338),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AI338)<$AN338,$AN338*(1/$AP338),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AJ338)<$AN338,$AN338*(1/$AP338),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D338:AK338)<$AN338,$AN338*(1/$AP338),0),0)*AL$7","v":0},null,0,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D339:U339)<$AN339,$AN339*(1/$AP339),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D339:V339)<$AN339,$AN339*(1/$AP339),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D339:W339)<$AN339,$AN339*(1/$AP339),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D339:X339)<$AN339,$AN339*(1/$AP339),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D339:Y339)<$AN339,$AN339*(1/$AP339),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D339:Z339)<$AN339,$AN339*(1/$AP339),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AA339)<$AN339,$AN339*(1/$AP339),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AB339)<$AN339,$AN339*(1/$AP339),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AC339)<$AN339,$AN339*(1/$AP339),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AD339)<$AN339,$AN339*(1/$AP339),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AE339)<$AN339,$AN339*(1/$AP339),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AF339)<$AN339,$AN339*(1/$AP339),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AG339)<$AN339,$AN339*(1/$AP339),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AH339)<$AN339,$AN339*(1/$AP339),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AI339)<$AN339,$AN339*(1/$AP339),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AJ339)<$AN339,$AN339*(1/$AP339),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D339:AK339)<$AN339,$AN339*(1/$AP339),0),0)*AL$7","v":0},null,0,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D340:V340)<$AN340,$AN340*(1/$AP340),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D340:W340)<$AN340,$AN340*(1/$AP340),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D340:X340)<$AN340,$AN340*(1/$AP340),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D340:Y340)<$AN340,$AN340*(1/$AP340),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D340:Z340)<$AN340,$AN340*(1/$AP340),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AA340)<$AN340,$AN340*(1/$AP340),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AB340)<$AN340,$AN340*(1/$AP340),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AC340)<$AN340,$AN340*(1/$AP340),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AD340)<$AN340,$AN340*(1/$AP340),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AE340)<$AN340,$AN340*(1/$AP340),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AF340)<$AN340,$AN340*(1/$AP340),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AG340)<$AN340,$AN340*(1/$AP340),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AH340)<$AN340,$AN340*(1/$AP340),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AI340)<$AN340,$AN340*(1/$AP340),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AJ340)<$AN340,$AN340*(1/$AP340),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D340:AK340)<$AN340,$AN340*(1/$AP340),0),0)*AL$7","v":0},null,0,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D341:W341)<$AN341,$AN341*(1/$AP341),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D341:X341)<$AN341,$AN341*(1/$AP341),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D341:Y341)<$AN341,$AN341*(1/$AP341),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D341:Z341)<$AN341,$AN341*(1/$AP341),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AA341)<$AN341,$AN341*(1/$AP341),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AB341)<$AN341,$AN341*(1/$AP341),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AC341)<$AN341,$AN341*(1/$AP341),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AD341)<$AN341,$AN341*(1/$AP341),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AE341)<$AN341,$AN341*(1/$AP341),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AF341)<$AN341,$AN341*(1/$AP341),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AG341)<$AN341,$AN341*(1/$AP341),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AH341)<$AN341,$AN341*(1/$AP341),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AI341)<$AN341,$AN341*(1/$AP341),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AJ341)<$AN341,$AN341*(1/$AP341),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D341:AK341)<$AN341,$AN341*(1/$AP341),0),0)*AL$7","v":0},null,0,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D342:X342)<$AN342,$AN342*(1/$AP342),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D342:Y342)<$AN342,$AN342*(1/$AP342),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D342:Z342)<$AN342,$AN342*(1/$AP342),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AA342)<$AN342,$AN342*(1/$AP342),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AB342)<$AN342,$AN342*(1/$AP342),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AC342)<$AN342,$AN342*(1/$AP342),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AD342)<$AN342,$AN342*(1/$AP342),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AE342)<$AN342,$AN342*(1/$AP342),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AF342)<$AN342,$AN342*(1/$AP342),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AG342)<$AN342,$AN342*(1/$AP342),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AH342)<$AN342,$AN342*(1/$AP342),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AI342)<$AN342,$AN342*(1/$AP342),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AJ342)<$AN342,$AN342*(1/$AP342),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D342:AK342)<$AN342,$AN342*(1/$AP342),0),0)*AL$7","v":0},null,0,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D343:Y343)<$AN343,$AN343*(1/$AP343),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D343:Z343)<$AN343,$AN343*(1/$AP343),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AA343)<$AN343,$AN343*(1/$AP343),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AB343)<$AN343,$AN343*(1/$AP343),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AC343)<$AN343,$AN343*(1/$AP343),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AD343)<$AN343,$AN343*(1/$AP343),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AE343)<$AN343,$AN343*(1/$AP343),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AF343)<$AN343,$AN343*(1/$AP343),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AG343)<$AN343,$AN343*(1/$AP343),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AH343)<$AN343,$AN343*(1/$AP343),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AI343)<$AN343,$AN343*(1/$AP343),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AJ343)<$AN343,$AN343*(1/$AP343),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D343:AK343)<$AN343,$AN343*(1/$AP343),0),0)*AL$7","v":0},null,0,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D344:Z344)<$AN344,$AN344*(1/$AP344),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AA344)<$AN344,$AN344*(1/$AP344),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AB344)<$AN344,$AN344*(1/$AP344),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AC344)<$AN344,$AN344*(1/$AP344),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AD344)<$AN344,$AN344*(1/$AP344),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AE344)<$AN344,$AN344*(1/$AP344),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AF344)<$AN344,$AN344*(1/$AP344),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AG344)<$AN344,$AN344*(1/$AP344),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AH344)<$AN344,$AN344*(1/$AP344),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AI344)<$AN344,$AN344*(1/$AP344),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AJ344)<$AN344,$AN344*(1/$AP344),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D344:AK344)<$AN344,$AN344*(1/$AP344),0),0)*AL$7","v":0},null,0,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D345:AA345)<$AN345,$AN345*(1/$AP345),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AB345)<$AN345,$AN345*(1/$AP345),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AC345)<$AN345,$AN345*(1/$AP345),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AD345)<$AN345,$AN345*(1/$AP345),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AE345)<$AN345,$AN345*(1/$AP345),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AF345)<$AN345,$AN345*(1/$AP345),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AG345)<$AN345,$AN345*(1/$AP345),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AH345)<$AN345,$AN345*(1/$AP345),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AI345)<$AN345,$AN345*(1/$AP345),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AJ345)<$AN345,$AN345*(1/$AP345),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D345:AK345)<$AN345,$AN345*(1/$AP345),0),0)*AL$7","v":0},null,0,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D346:AB346)<$AN346,$AN346*(1/$AP346),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AC346)<$AN346,$AN346*(1/$AP346),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AD346)<$AN346,$AN346*(1/$AP346),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AE346)<$AN346,$AN346*(1/$AP346),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AF346)<$AN346,$AN346*(1/$AP346),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AG346)<$AN346,$AN346*(1/$AP346),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AH346)<$AN346,$AN346*(1/$AP346),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AI346)<$AN346,$AN346*(1/$AP346),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AJ346)<$AN346,$AN346*(1/$AP346),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D346:AK346)<$AN346,$AN346*(1/$AP346),0),0)*AL$7","v":0},null,0,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D347:AC347)<$AN347,$AN347*(1/$AP347),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AD347)<$AN347,$AN347*(1/$AP347),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AE347)<$AN347,$AN347*(1/$AP347),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AF347)<$AN347,$AN347*(1/$AP347),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AG347)<$AN347,$AN347*(1/$AP347),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AH347)<$AN347,$AN347*(1/$AP347),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AI347)<$AN347,$AN347*(1/$AP347),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AJ347)<$AN347,$AN347*(1/$AP347),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D347:AK347)<$AN347,$AN347*(1/$AP347),0),0)*AL$7","v":0},null,0,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D348:AD348)<$AN348,$AN348*(1/$AP348),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D348:AE348)<$AN348,$AN348*(1/$AP348),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D348:AF348)<$AN348,$AN348*(1/$AP348),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D348:AG348)<$AN348,$AN348*(1/$AP348),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D348:AH348)<$AN348,$AN348*(1/$AP348),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D348:AI348)<$AN348,$AN348*(1/$AP348),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D348:AJ348)<$AN348,$AN348*(1/$AP348),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D348:AK348)<$AN348,$AN348*(1/$AP348),0),0)*AL$7","v":0},null,0,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D349:AE349)<$AN349,$AN349*(1/$AP349),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D349:AF349)<$AN349,$AN349*(1/$AP349),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D349:AG349)<$AN349,$AN349*(1/$AP349),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D349:AH349)<$AN349,$AN349*(1/$AP349),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D349:AI349)<$AN349,$AN349*(1/$AP349),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D349:AJ349)<$AN349,$AN349*(1/$AP349),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D349:AK349)<$AN349,$AN349*(1/$AP349),0),0)*AL$7","v":0},null,0,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D350:AF350)<$AN350,$AN350*(1/$AP350),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D350:AG350)<$AN350,$AN350*(1/$AP350),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D350:AH350)<$AN350,$AN350*(1/$AP350),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D350:AI350)<$AN350,$AN350*(1/$AP350),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D350:AJ350)<$AN350,$AN350*(1/$AP350),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D350:AK350)<$AN350,$AN350*(1/$AP350),0),0)*AL$7","v":0},null,0,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D351:AG351)<$AN351,$AN351*(1/$AP351),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D351:AH351)<$AN351,$AN351*(1/$AP351),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D351:AI351)<$AN351,$AN351*(1/$AP351),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D351:AJ351)<$AN351,$AN351*(1/$AP351),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D351:AK351)<$AN351,$AN351*(1/$AP351),0),0)*AL$7","v":0},null,0,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D352:AH352)<$AN352,$AN352*(1/$AP352),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D352:AI352)<$AN352,$AN352*(1/$AP352),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D352:AJ352)<$AN352,$AN352*(1/$AP352),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D352:AK352)<$AN352,$AN352*(1/$AP352),0),0)*AL$7","v":0},null,0,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D353:AI353)<$AN353,$AN353*(1/$AP353),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D353:AJ353)<$AN353,$AN353*(1/$AP353),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D353:AK353)<$AN353,$AN353*(1/$AP353),0),0)*AL$7","v":0},null,0,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D354:AJ354)<$AN354,$AN354*(1/$AP354),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D354:AK354)<$AN354,$AN354*(1/$AP354),0),0)*AL$7","v":0},null,0,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D355:AK355)<$AN355,$AN355*(1/$AP355),0),0)*AL$7","v":0},null,0]
[]
[null,"Outorga Fixa e Ressarcimentos",null,{"$f":"SUM(D358:D392)","v":2.6575944460542873},{"$f":"SUM(E358:E392)","v":2.6575944460542873},2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,2.6575944460542873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D357:AL357)","v":39.863916690814307}]
[null,1,null,{"$f":"$AN358*(1/$AP358)*D$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:D358)<$AN358,$AN358*(1/$AP358),0),0)*E$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:E358)<$AN358,$AN358*(1/$AP358),0),0)*F$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:F358)<$AN358,$AN358*(1/$AP358),0),0)*G$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:G358)<$AN358,$AN358*(1/$AP358),0),0)*H$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:H358)<$AN358,$AN358*(1/$AP358),0),0)*I$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:I358)<$AN358,$AN358*(1/$AP358),0),0)*J$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:J358)<$AN358,$AN358*(1/$AP358),0),0)*K$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:K358)<$AN358,$AN358*(1/$AP358),0),0)*L$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:L358)<$AN358,$AN358*(1/$AP358),0),0)*M$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:M358)<$AN358,$AN358*(1/$AP358),0),0)*N$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:N358)<$AN358,$AN358*(1/$AP358),0),0)*O$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:O358)<$AN358,$AN358*(1/$AP358),0),0)*P$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:P358)<$AN358,$AN358*(1/$AP358),0),0)*Q$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:Q358)<$AN358,$AN358*(1/$AP358),0),0)*R$7","v":2.6575944460542873},{"$f":"IFERROR(IF(SUM($D358:R358)<$AN358,$AN358*(1/$AP358),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D358:S358)<$AN358,$AN358*(1/$AP358),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D358:T358)<$AN358,$AN358*(1/$AP358),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D358:U358)<$AN358,$AN358*(1/$AP358),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D358:V358)<$AN358,$AN358*(1/$AP358),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D358:W358)<$AN358,$AN358*(1/$AP358),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D358:X358)<$AN358,$AN358*(1/$AP358),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D358:Y358)<$AN358,$AN358*(1/$AP358),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D358:Z358)<$AN358,$AN358*(1/$AP358),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AA358)<$AN358,$AN358*(1/$AP358),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AB358)<$AN358,$AN358*(1/$AP358),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AC358)<$AN358,$AN358*(1/$AP358),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AD358)<$AN358,$AN358*(1/$AP358),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AE358)<$AN358,$AN358*(1/$AP358),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AF358)<$AN358,$AN358*(1/$AP358),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AG358)<$AN358,$AN358*(1/$AP358),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AH358)<$AN358,$AN358*(1/$AP358),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AI358)<$AN358,$AN358*(1/$AP358),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AJ358)<$AN358,$AN358*(1/$AP358),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D358:AK358)<$AN358,$AN358*(1/$AP358),0),0)*AL$7","v":0},null,{"$f":"AN171","v":39.863916690814307},null,{"$f":"prazo","v":15}]
[null,{"$f":"B358+1","v":2},null,null,{"$f":"IFERROR(IF(SUM($D359:D359)<$AN359,$AN359*(1/$AP359),0),0)*E$7","v":0},{"$f":"IFERROR(IF(SUM($D359:E359)<$AN359,$AN359*(1/$AP359),0),0)*F$7","v":0},{"$f":"IFERROR(IF(SUM($D359:F359)<$AN359,$AN359*(1/$AP359),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D359:G359)<$AN359,$AN359*(1/$AP359),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D359:H359)<$AN359,$AN359*(1/$AP359),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D359:I359)<$AN359,$AN359*(1/$AP359),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D359:J359)<$AN359,$AN359*(1/$AP359),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D359:K359)<$AN359,$AN359*(1/$AP359),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D359:L359)<$AN359,$AN359*(1/$AP359),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D359:M359)<$AN359,$AN359*(1/$AP359),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D359:N359)<$AN359,$AN359*(1/$AP359),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D359:O359)<$AN359,$AN359*(1/$AP359),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D359:P359)<$AN359,$AN359*(1/$AP359),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D359:Q359)<$AN359,$AN359*(1/$AP359),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D359:R359)<$AN359,$AN359*(1/$AP359),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D359:S359)<$AN359,$AN359*(1/$AP359),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D359:T359)<$AN359,$AN359*(1/$AP359),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D359:U359)<$AN359,$AN359*(1/$AP359),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D359:V359)<$AN359,$AN359*(1/$AP359),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D359:W359)<$AN359,$AN359*(1/$AP359),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D359:X359)<$AN359,$AN359*(1/$AP359),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D359:Y359)<$AN359,$AN359*(1/$AP359),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D359:Z359)<$AN359,$AN359*(1/$AP359),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AA359)<$AN359,$AN359*(1/$AP359),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AB359)<$AN359,$AN359*(1/$AP359),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AC359)<$AN359,$AN359*(1/$AP359),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AD359)<$AN359,$AN359*(1/$AP359),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AE359)<$AN359,$AN359*(1/$AP359),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AF359)<$AN359,$AN359*(1/$AP359),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AG359)<$AN359,$AN359*(1/$AP359),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AH359)<$AN359,$AN359*(1/$AP359),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AI359)<$AN359,$AN359*(1/$AP359),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AJ359)<$AN359,$AN359*(1/$AP359),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D359:AK359)<$AN359,$AN359*(1/$AP359),0),0)*AL$7","v":0},null,{"$f":"AN172","v":0},null,{"$f":"MAX(IF(prazo-B358>$AP$358,$AP$358,prazo-B358),0)","v":14}]
[null,{"$f":"B359+1","v":3},null,null,null,{"$f":"IFERROR(IF(SUM($D360:E360)<$AN360,$AN360*(1/$AP360),0),0)*F$7","v":0},{"$f":"IFERROR(IF(SUM($D360:F360)<$AN360,$AN360*(1/$AP360),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D360:G360)<$AN360,$AN360*(1/$AP360),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D360:H360)<$AN360,$AN360*(1/$AP360),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D360:I360)<$AN360,$AN360*(1/$AP360),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D360:J360)<$AN360,$AN360*(1/$AP360),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D360:K360)<$AN360,$AN360*(1/$AP360),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D360:L360)<$AN360,$AN360*(1/$AP360),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D360:M360)<$AN360,$AN360*(1/$AP360),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D360:N360)<$AN360,$AN360*(1/$AP360),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D360:O360)<$AN360,$AN360*(1/$AP360),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D360:P360)<$AN360,$AN360*(1/$AP360),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D360:Q360)<$AN360,$AN360*(1/$AP360),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D360:R360)<$AN360,$AN360*(1/$AP360),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D360:S360)<$AN360,$AN360*(1/$AP360),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D360:T360)<$AN360,$AN360*(1/$AP360),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D360:U360)<$AN360,$AN360*(1/$AP360),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D360:V360)<$AN360,$AN360*(1/$AP360),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D360:W360)<$AN360,$AN360*(1/$AP360),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D360:X360)<$AN360,$AN360*(1/$AP360),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D360:Y360)<$AN360,$AN360*(1/$AP360),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D360:Z360)<$AN360,$AN360*(1/$AP360),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AA360)<$AN360,$AN360*(1/$AP360),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AB360)<$AN360,$AN360*(1/$AP360),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AC360)<$AN360,$AN360*(1/$AP360),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AD360)<$AN360,$AN360*(1/$AP360),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AE360)<$AN360,$AN360*(1/$AP360),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AF360)<$AN360,$AN360*(1/$AP360),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AG360)<$AN360,$AN360*(1/$AP360),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AH360)<$AN360,$AN360*(1/$AP360),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AI360)<$AN360,$AN360*(1/$AP360),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AJ360)<$AN360,$AN360*(1/$AP360),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D360:AK360)<$AN360,$AN360*(1/$AP360),0),0)*AL$7","v":0},null,0,null,13]
[null,4,null,null,null,null,{"$f":"IFERROR(IF(SUM($D361:F361)<$AN361,$AN361*(1/$AP361),0),0)*G$7","v":0},{"$f":"IFERROR(IF(SUM($D361:G361)<$AN361,$AN361*(1/$AP361),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D361:H361)<$AN361,$AN361*(1/$AP361),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D361:I361)<$AN361,$AN361*(1/$AP361),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D361:J361)<$AN361,$AN361*(1/$AP361),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D361:K361)<$AN361,$AN361*(1/$AP361),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D361:L361)<$AN361,$AN361*(1/$AP361),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D361:M361)<$AN361,$AN361*(1/$AP361),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D361:N361)<$AN361,$AN361*(1/$AP361),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D361:O361)<$AN361,$AN361*(1/$AP361),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D361:P361)<$AN361,$AN361*(1/$AP361),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D361:Q361)<$AN361,$AN361*(1/$AP361),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D361:R361)<$AN361,$AN361*(1/$AP361),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D361:S361)<$AN361,$AN361*(1/$AP361),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D361:T361)<$AN361,$AN361*(1/$AP361),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D361:U361)<$AN361,$AN361*(1/$AP361),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D361:V361)<$AN361,$AN361*(1/$AP361),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D361:W361)<$AN361,$AN361*(1/$AP361),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D361:X361)<$AN361,$AN361*(1/$AP361),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D361:Y361)<$AN361,$AN361*(1/$AP361),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D361:Z361)<$AN361,$AN361*(1/$AP361),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AA361)<$AN361,$AN361*(1/$AP361),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AB361)<$AN361,$AN361*(1/$AP361),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AC361)<$AN361,$AN361*(1/$AP361),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AD361)<$AN361,$AN361*(1/$AP361),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AE361)<$AN361,$AN361*(1/$AP361),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AF361)<$AN361,$AN361*(1/$AP361),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AG361)<$AN361,$AN361*(1/$AP361),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AH361)<$AN361,$AN361*(1/$AP361),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AI361)<$AN361,$AN361*(1/$AP361),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AJ361)<$AN361,$AN361*(1/$AP361),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D361:AK361)<$AN361,$AN361*(1/$AP361),0),0)*AL$7","v":0},null,0,null,12]
[null,5,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D362:G362)<$AN362,$AN362*(1/$AP362),0),0)*H$7","v":0},{"$f":"IFERROR(IF(SUM($D362:H362)<$AN362,$AN362*(1/$AP362),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D362:I362)<$AN362,$AN362*(1/$AP362),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D362:J362)<$AN362,$AN362*(1/$AP362),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D362:K362)<$AN362,$AN362*(1/$AP362),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D362:L362)<$AN362,$AN362*(1/$AP362),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D362:M362)<$AN362,$AN362*(1/$AP362),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D362:N362)<$AN362,$AN362*(1/$AP362),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D362:O362)<$AN362,$AN362*(1/$AP362),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D362:P362)<$AN362,$AN362*(1/$AP362),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D362:Q362)<$AN362,$AN362*(1/$AP362),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D362:R362)<$AN362,$AN362*(1/$AP362),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D362:S362)<$AN362,$AN362*(1/$AP362),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D362:T362)<$AN362,$AN362*(1/$AP362),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D362:U362)<$AN362,$AN362*(1/$AP362),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D362:V362)<$AN362,$AN362*(1/$AP362),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D362:W362)<$AN362,$AN362*(1/$AP362),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D362:X362)<$AN362,$AN362*(1/$AP362),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D362:Y362)<$AN362,$AN362*(1/$AP362),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D362:Z362)<$AN362,$AN362*(1/$AP362),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AA362)<$AN362,$AN362*(1/$AP362),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AB362)<$AN362,$AN362*(1/$AP362),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AC362)<$AN362,$AN362*(1/$AP362),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AD362)<$AN362,$AN362*(1/$AP362),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AE362)<$AN362,$AN362*(1/$AP362),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AF362)<$AN362,$AN362*(1/$AP362),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AG362)<$AN362,$AN362*(1/$AP362),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AH362)<$AN362,$AN362*(1/$AP362),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AI362)<$AN362,$AN362*(1/$AP362),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AJ362)<$AN362,$AN362*(1/$AP362),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D362:AK362)<$AN362,$AN362*(1/$AP362),0),0)*AL$7","v":0},null,0,null,11]
[null,6,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D363:H363)<$AN363,$AN363*(1/$AP363),0),0)*I$7","v":0},{"$f":"IFERROR(IF(SUM($D363:I363)<$AN363,$AN363*(1/$AP363),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D363:J363)<$AN363,$AN363*(1/$AP363),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D363:K363)<$AN363,$AN363*(1/$AP363),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D363:L363)<$AN363,$AN363*(1/$AP363),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D363:M363)<$AN363,$AN363*(1/$AP363),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D363:N363)<$AN363,$AN363*(1/$AP363),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D363:O363)<$AN363,$AN363*(1/$AP363),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D363:P363)<$AN363,$AN363*(1/$AP363),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D363:Q363)<$AN363,$AN363*(1/$AP363),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D363:R363)<$AN363,$AN363*(1/$AP363),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D363:S363)<$AN363,$AN363*(1/$AP363),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D363:T363)<$AN363,$AN363*(1/$AP363),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D363:U363)<$AN363,$AN363*(1/$AP363),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D363:V363)<$AN363,$AN363*(1/$AP363),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D363:W363)<$AN363,$AN363*(1/$AP363),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D363:X363)<$AN363,$AN363*(1/$AP363),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D363:Y363)<$AN363,$AN363*(1/$AP363),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D363:Z363)<$AN363,$AN363*(1/$AP363),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AA363)<$AN363,$AN363*(1/$AP363),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AB363)<$AN363,$AN363*(1/$AP363),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AC363)<$AN363,$AN363*(1/$AP363),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AD363)<$AN363,$AN363*(1/$AP363),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AE363)<$AN363,$AN363*(1/$AP363),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AF363)<$AN363,$AN363*(1/$AP363),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AG363)<$AN363,$AN363*(1/$AP363),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AH363)<$AN363,$AN363*(1/$AP363),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AI363)<$AN363,$AN363*(1/$AP363),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AJ363)<$AN363,$AN363*(1/$AP363),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D363:AK363)<$AN363,$AN363*(1/$AP363),0),0)*AL$7","v":0},null,0,null,10]
[null,7,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D364:I364)<$AN364,$AN364*(1/$AP364),0),0)*J$7","v":0},{"$f":"IFERROR(IF(SUM($D364:J364)<$AN364,$AN364*(1/$AP364),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D364:K364)<$AN364,$AN364*(1/$AP364),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D364:L364)<$AN364,$AN364*(1/$AP364),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D364:M364)<$AN364,$AN364*(1/$AP364),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D364:N364)<$AN364,$AN364*(1/$AP364),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D364:O364)<$AN364,$AN364*(1/$AP364),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D364:P364)<$AN364,$AN364*(1/$AP364),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D364:Q364)<$AN364,$AN364*(1/$AP364),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D364:R364)<$AN364,$AN364*(1/$AP364),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D364:S364)<$AN364,$AN364*(1/$AP364),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D364:T364)<$AN364,$AN364*(1/$AP364),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D364:U364)<$AN364,$AN364*(1/$AP364),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D364:V364)<$AN364,$AN364*(1/$AP364),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D364:W364)<$AN364,$AN364*(1/$AP364),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D364:X364)<$AN364,$AN364*(1/$AP364),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D364:Y364)<$AN364,$AN364*(1/$AP364),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D364:Z364)<$AN364,$AN364*(1/$AP364),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AA364)<$AN364,$AN364*(1/$AP364),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AB364)<$AN364,$AN364*(1/$AP364),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AC364)<$AN364,$AN364*(1/$AP364),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AD364)<$AN364,$AN364*(1/$AP364),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AE364)<$AN364,$AN364*(1/$AP364),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AF364)<$AN364,$AN364*(1/$AP364),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AG364)<$AN364,$AN364*(1/$AP364),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AH364)<$AN364,$AN364*(1/$AP364),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AI364)<$AN364,$AN364*(1/$AP364),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AJ364)<$AN364,$AN364*(1/$AP364),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D364:AK364)<$AN364,$AN364*(1/$AP364),0),0)*AL$7","v":0},null,0,null,9]
[null,{"$f":"B364+1","v":8},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D365:J365)<$AN365,$AN365*(1/$AP365),0),0)*K$7","v":0},{"$f":"IFERROR(IF(SUM($D365:K365)<$AN365,$AN365*(1/$AP365),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D365:L365)<$AN365,$AN365*(1/$AP365),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D365:M365)<$AN365,$AN365*(1/$AP365),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D365:N365)<$AN365,$AN365*(1/$AP365),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D365:O365)<$AN365,$AN365*(1/$AP365),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D365:P365)<$AN365,$AN365*(1/$AP365),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D365:Q365)<$AN365,$AN365*(1/$AP365),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D365:R365)<$AN365,$AN365*(1/$AP365),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D365:S365)<$AN365,$AN365*(1/$AP365),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D365:T365)<$AN365,$AN365*(1/$AP365),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D365:U365)<$AN365,$AN365*(1/$AP365),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D365:V365)<$AN365,$AN365*(1/$AP365),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D365:W365)<$AN365,$AN365*(1/$AP365),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D365:X365)<$AN365,$AN365*(1/$AP365),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D365:Y365)<$AN365,$AN365*(1/$AP365),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D365:Z365)<$AN365,$AN365*(1/$AP365),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AA365)<$AN365,$AN365*(1/$AP365),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AB365)<$AN365,$AN365*(1/$AP365),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AC365)<$AN365,$AN365*(1/$AP365),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AD365)<$AN365,$AN365*(1/$AP365),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AE365)<$AN365,$AN365*(1/$AP365),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AF365)<$AN365,$AN365*(1/$AP365),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AG365)<$AN365,$AN365*(1/$AP365),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AH365)<$AN365,$AN365*(1/$AP365),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AI365)<$AN365,$AN365*(1/$AP365),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AJ365)<$AN365,$AN365*(1/$AP365),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D365:AK365)<$AN365,$AN365*(1/$AP365),0),0)*AL$7","v":0},null,0,null,8]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D366:K366)<$AN366,$AN366*(1/$AP366),0),0)*L$7","v":0},{"$f":"IFERROR(IF(SUM($D366:L366)<$AN366,$AN366*(1/$AP366),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D366:M366)<$AN366,$AN366*(1/$AP366),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D366:N366)<$AN366,$AN366*(1/$AP366),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D366:O366)<$AN366,$AN366*(1/$AP366),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D366:P366)<$AN366,$AN366*(1/$AP366),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D366:Q366)<$AN366,$AN366*(1/$AP366),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D366:R366)<$AN366,$AN366*(1/$AP366),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D366:S366)<$AN366,$AN366*(1/$AP366),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D366:T366)<$AN366,$AN366*(1/$AP366),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D366:U366)<$AN366,$AN366*(1/$AP366),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D366:V366)<$AN366,$AN366*(1/$AP366),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D366:W366)<$AN366,$AN366*(1/$AP366),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D366:X366)<$AN366,$AN366*(1/$AP366),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D366:Y366)<$AN366,$AN366*(1/$AP366),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D366:Z366)<$AN366,$AN366*(1/$AP366),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AA366)<$AN366,$AN366*(1/$AP366),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AB366)<$AN366,$AN366*(1/$AP366),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AC366)<$AN366,$AN366*(1/$AP366),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AD366)<$AN366,$AN366*(1/$AP366),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AE366)<$AN366,$AN366*(1/$AP366),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AF366)<$AN366,$AN366*(1/$AP366),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AG366)<$AN366,$AN366*(1/$AP366),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AH366)<$AN366,$AN366*(1/$AP366),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AI366)<$AN366,$AN366*(1/$AP366),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AJ366)<$AN366,$AN366*(1/$AP366),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D366:AK366)<$AN366,$AN366*(1/$AP366),0),0)*AL$7","v":0},null,0,null,7]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D367:L367)<$AN367,$AN367*(1/$AP367),0),0)*M$7","v":0},{"$f":"IFERROR(IF(SUM($D367:M367)<$AN367,$AN367*(1/$AP367),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D367:N367)<$AN367,$AN367*(1/$AP367),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D367:O367)<$AN367,$AN367*(1/$AP367),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D367:P367)<$AN367,$AN367*(1/$AP367),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D367:Q367)<$AN367,$AN367*(1/$AP367),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D367:R367)<$AN367,$AN367*(1/$AP367),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D367:S367)<$AN367,$AN367*(1/$AP367),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D367:T367)<$AN367,$AN367*(1/$AP367),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D367:U367)<$AN367,$AN367*(1/$AP367),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D367:V367)<$AN367,$AN367*(1/$AP367),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D367:W367)<$AN367,$AN367*(1/$AP367),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D367:X367)<$AN367,$AN367*(1/$AP367),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D367:Y367)<$AN367,$AN367*(1/$AP367),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D367:Z367)<$AN367,$AN367*(1/$AP367),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AA367)<$AN367,$AN367*(1/$AP367),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AB367)<$AN367,$AN367*(1/$AP367),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AC367)<$AN367,$AN367*(1/$AP367),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AD367)<$AN367,$AN367*(1/$AP367),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AE367)<$AN367,$AN367*(1/$AP367),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AF367)<$AN367,$AN367*(1/$AP367),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AG367)<$AN367,$AN367*(1/$AP367),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AH367)<$AN367,$AN367*(1/$AP367),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AI367)<$AN367,$AN367*(1/$AP367),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AJ367)<$AN367,$AN367*(1/$AP367),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D367:AK367)<$AN367,$AN367*(1/$AP367),0),0)*AL$7","v":0},null,0,null,6]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D368:M368)<$AN368,$AN368*(1/$AP368),0),0)*N$7","v":0},{"$f":"IFERROR(IF(SUM($D368:N368)<$AN368,$AN368*(1/$AP368),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D368:O368)<$AN368,$AN368*(1/$AP368),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D368:P368)<$AN368,$AN368*(1/$AP368),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D368:Q368)<$AN368,$AN368*(1/$AP368),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D368:R368)<$AN368,$AN368*(1/$AP368),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D368:S368)<$AN368,$AN368*(1/$AP368),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D368:T368)<$AN368,$AN368*(1/$AP368),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D368:U368)<$AN368,$AN368*(1/$AP368),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D368:V368)<$AN368,$AN368*(1/$AP368),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D368:W368)<$AN368,$AN368*(1/$AP368),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D368:X368)<$AN368,$AN368*(1/$AP368),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D368:Y368)<$AN368,$AN368*(1/$AP368),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D368:Z368)<$AN368,$AN368*(1/$AP368),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AA368)<$AN368,$AN368*(1/$AP368),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AB368)<$AN368,$AN368*(1/$AP368),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AC368)<$AN368,$AN368*(1/$AP368),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AD368)<$AN368,$AN368*(1/$AP368),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AE368)<$AN368,$AN368*(1/$AP368),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AF368)<$AN368,$AN368*(1/$AP368),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AG368)<$AN368,$AN368*(1/$AP368),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AH368)<$AN368,$AN368*(1/$AP368),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AI368)<$AN368,$AN368*(1/$AP368),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AJ368)<$AN368,$AN368*(1/$AP368),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D368:AK368)<$AN368,$AN368*(1/$AP368),0),0)*AL$7","v":0},null,0,null,5]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D369:N369)<$AN369,$AN369*(1/$AP369),0),0)*O$7","v":0},{"$f":"IFERROR(IF(SUM($D369:O369)<$AN369,$AN369*(1/$AP369),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D369:P369)<$AN369,$AN369*(1/$AP369),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D369:Q369)<$AN369,$AN369*(1/$AP369),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D369:R369)<$AN369,$AN369*(1/$AP369),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D369:S369)<$AN369,$AN369*(1/$AP369),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D369:T369)<$AN369,$AN369*(1/$AP369),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D369:U369)<$AN369,$AN369*(1/$AP369),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D369:V369)<$AN369,$AN369*(1/$AP369),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D369:W369)<$AN369,$AN369*(1/$AP369),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D369:X369)<$AN369,$AN369*(1/$AP369),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D369:Y369)<$AN369,$AN369*(1/$AP369),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D369:Z369)<$AN369,$AN369*(1/$AP369),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AA369)<$AN369,$AN369*(1/$AP369),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AB369)<$AN369,$AN369*(1/$AP369),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AC369)<$AN369,$AN369*(1/$AP369),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AD369)<$AN369,$AN369*(1/$AP369),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AE369)<$AN369,$AN369*(1/$AP369),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AF369)<$AN369,$AN369*(1/$AP369),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AG369)<$AN369,$AN369*(1/$AP369),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AH369)<$AN369,$AN369*(1/$AP369),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AI369)<$AN369,$AN369*(1/$AP369),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AJ369)<$AN369,$AN369*(1/$AP369),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D369:AK369)<$AN369,$AN369*(1/$AP369),0),0)*AL$7","v":0},null,0,null,4]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D370:O370)<$AN370,$AN370*(1/$AP370),0),0)*P$7","v":0},{"$f":"IFERROR(IF(SUM($D370:P370)<$AN370,$AN370*(1/$AP370),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D370:Q370)<$AN370,$AN370*(1/$AP370),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D370:R370)<$AN370,$AN370*(1/$AP370),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D370:S370)<$AN370,$AN370*(1/$AP370),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D370:T370)<$AN370,$AN370*(1/$AP370),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D370:U370)<$AN370,$AN370*(1/$AP370),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D370:V370)<$AN370,$AN370*(1/$AP370),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D370:W370)<$AN370,$AN370*(1/$AP370),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D370:X370)<$AN370,$AN370*(1/$AP370),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D370:Y370)<$AN370,$AN370*(1/$AP370),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D370:Z370)<$AN370,$AN370*(1/$AP370),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AA370)<$AN370,$AN370*(1/$AP370),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AB370)<$AN370,$AN370*(1/$AP370),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AC370)<$AN370,$AN370*(1/$AP370),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AD370)<$AN370,$AN370*(1/$AP370),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AE370)<$AN370,$AN370*(1/$AP370),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AF370)<$AN370,$AN370*(1/$AP370),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AG370)<$AN370,$AN370*(1/$AP370),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AH370)<$AN370,$AN370*(1/$AP370),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AI370)<$AN370,$AN370*(1/$AP370),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AJ370)<$AN370,$AN370*(1/$AP370),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D370:AK370)<$AN370,$AN370*(1/$AP370),0),0)*AL$7","v":0},null,0,null,3]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D371:P371)<$AN371,$AN371*(1/$AP371),0),0)*Q$7","v":0},{"$f":"IFERROR(IF(SUM($D371:Q371)<$AN371,$AN371*(1/$AP371),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D371:R371)<$AN371,$AN371*(1/$AP371),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D371:S371)<$AN371,$AN371*(1/$AP371),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D371:T371)<$AN371,$AN371*(1/$AP371),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D371:U371)<$AN371,$AN371*(1/$AP371),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D371:V371)<$AN371,$AN371*(1/$AP371),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D371:W371)<$AN371,$AN371*(1/$AP371),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D371:X371)<$AN371,$AN371*(1/$AP371),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D371:Y371)<$AN371,$AN371*(1/$AP371),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D371:Z371)<$AN371,$AN371*(1/$AP371),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AA371)<$AN371,$AN371*(1/$AP371),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AB371)<$AN371,$AN371*(1/$AP371),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AC371)<$AN371,$AN371*(1/$AP371),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AD371)<$AN371,$AN371*(1/$AP371),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AE371)<$AN371,$AN371*(1/$AP371),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AF371)<$AN371,$AN371*(1/$AP371),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AG371)<$AN371,$AN371*(1/$AP371),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AH371)<$AN371,$AN371*(1/$AP371),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AI371)<$AN371,$AN371*(1/$AP371),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AJ371)<$AN371,$AN371*(1/$AP371),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D371:AK371)<$AN371,$AN371*(1/$AP371),0),0)*AL$7","v":0},null,0,null,2]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D372:Q372)<$AN372,$AN372*(1/$AP372),0),0)*R$7","v":0},{"$f":"IFERROR(IF(SUM($D372:R372)<$AN372,$AN372*(1/$AP372),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D372:S372)<$AN372,$AN372*(1/$AP372),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D372:T372)<$AN372,$AN372*(1/$AP372),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D372:U372)<$AN372,$AN372*(1/$AP372),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D372:V372)<$AN372,$AN372*(1/$AP372),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D372:W372)<$AN372,$AN372*(1/$AP372),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D372:X372)<$AN372,$AN372*(1/$AP372),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D372:Y372)<$AN372,$AN372*(1/$AP372),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D372:Z372)<$AN372,$AN372*(1/$AP372),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AA372)<$AN372,$AN372*(1/$AP372),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AB372)<$AN372,$AN372*(1/$AP372),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AC372)<$AN372,$AN372*(1/$AP372),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AD372)<$AN372,$AN372*(1/$AP372),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AE372)<$AN372,$AN372*(1/$AP372),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AF372)<$AN372,$AN372*(1/$AP372),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AG372)<$AN372,$AN372*(1/$AP372),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AH372)<$AN372,$AN372*(1/$AP372),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AI372)<$AN372,$AN372*(1/$AP372),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AJ372)<$AN372,$AN372*(1/$AP372),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D372:AK372)<$AN372,$AN372*(1/$AP372),0),0)*AL$7","v":0},null,0,null,1]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D373:R373)<$AN373,$AN373*(1/$AP373),0),0)*S$7","v":0},{"$f":"IFERROR(IF(SUM($D373:S373)<$AN373,$AN373*(1/$AP373),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D373:T373)<$AN373,$AN373*(1/$AP373),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D373:U373)<$AN373,$AN373*(1/$AP373),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D373:V373)<$AN373,$AN373*(1/$AP373),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D373:W373)<$AN373,$AN373*(1/$AP373),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D373:X373)<$AN373,$AN373*(1/$AP373),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D373:Y373)<$AN373,$AN373*(1/$AP373),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D373:Z373)<$AN373,$AN373*(1/$AP373),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AA373)<$AN373,$AN373*(1/$AP373),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AB373)<$AN373,$AN373*(1/$AP373),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AC373)<$AN373,$AN373*(1/$AP373),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AD373)<$AN373,$AN373*(1/$AP373),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AE373)<$AN373,$AN373*(1/$AP373),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AF373)<$AN373,$AN373*(1/$AP373),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AG373)<$AN373,$AN373*(1/$AP373),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AH373)<$AN373,$AN373*(1/$AP373),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AI373)<$AN373,$AN373*(1/$AP373),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AJ373)<$AN373,$AN373*(1/$AP373),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D373:AK373)<$AN373,$AN373*(1/$AP373),0),0)*AL$7","v":0},null,0,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D374:S374)<$AN374,$AN374*(1/$AP374),0),0)*T$7","v":0},{"$f":"IFERROR(IF(SUM($D374:T374)<$AN374,$AN374*(1/$AP374),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D374:U374)<$AN374,$AN374*(1/$AP374),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D374:V374)<$AN374,$AN374*(1/$AP374),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D374:W374)<$AN374,$AN374*(1/$AP374),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D374:X374)<$AN374,$AN374*(1/$AP374),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D374:Y374)<$AN374,$AN374*(1/$AP374),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D374:Z374)<$AN374,$AN374*(1/$AP374),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AA374)<$AN374,$AN374*(1/$AP374),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AB374)<$AN374,$AN374*(1/$AP374),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AC374)<$AN374,$AN374*(1/$AP374),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AD374)<$AN374,$AN374*(1/$AP374),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AE374)<$AN374,$AN374*(1/$AP374),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AF374)<$AN374,$AN374*(1/$AP374),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AG374)<$AN374,$AN374*(1/$AP374),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AH374)<$AN374,$AN374*(1/$AP374),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AI374)<$AN374,$AN374*(1/$AP374),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AJ374)<$AN374,$AN374*(1/$AP374),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D374:AK374)<$AN374,$AN374*(1/$AP374),0),0)*AL$7","v":0},null,0,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D375:T375)<$AN375,$AN375*(1/$AP375),0),0)*U$7","v":0},{"$f":"IFERROR(IF(SUM($D375:U375)<$AN375,$AN375*(1/$AP375),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D375:V375)<$AN375,$AN375*(1/$AP375),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D375:W375)<$AN375,$AN375*(1/$AP375),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D375:X375)<$AN375,$AN375*(1/$AP375),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D375:Y375)<$AN375,$AN375*(1/$AP375),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D375:Z375)<$AN375,$AN375*(1/$AP375),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AA375)<$AN375,$AN375*(1/$AP375),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AB375)<$AN375,$AN375*(1/$AP375),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AC375)<$AN375,$AN375*(1/$AP375),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AD375)<$AN375,$AN375*(1/$AP375),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AE375)<$AN375,$AN375*(1/$AP375),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AF375)<$AN375,$AN375*(1/$AP375),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AG375)<$AN375,$AN375*(1/$AP375),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AH375)<$AN375,$AN375*(1/$AP375),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AI375)<$AN375,$AN375*(1/$AP375),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AJ375)<$AN375,$AN375*(1/$AP375),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D375:AK375)<$AN375,$AN375*(1/$AP375),0),0)*AL$7","v":0},null,0,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D376:U376)<$AN376,$AN376*(1/$AP376),0),0)*V$7","v":0},{"$f":"IFERROR(IF(SUM($D376:V376)<$AN376,$AN376*(1/$AP376),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D376:W376)<$AN376,$AN376*(1/$AP376),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D376:X376)<$AN376,$AN376*(1/$AP376),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D376:Y376)<$AN376,$AN376*(1/$AP376),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D376:Z376)<$AN376,$AN376*(1/$AP376),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AA376)<$AN376,$AN376*(1/$AP376),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AB376)<$AN376,$AN376*(1/$AP376),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AC376)<$AN376,$AN376*(1/$AP376),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AD376)<$AN376,$AN376*(1/$AP376),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AE376)<$AN376,$AN376*(1/$AP376),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AF376)<$AN376,$AN376*(1/$AP376),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AG376)<$AN376,$AN376*(1/$AP376),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AH376)<$AN376,$AN376*(1/$AP376),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AI376)<$AN376,$AN376*(1/$AP376),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AJ376)<$AN376,$AN376*(1/$AP376),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D376:AK376)<$AN376,$AN376*(1/$AP376),0),0)*AL$7","v":0},null,0,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D377:V377)<$AN377,$AN377*(1/$AP377),0),0)*W$7","v":0},{"$f":"IFERROR(IF(SUM($D377:W377)<$AN377,$AN377*(1/$AP377),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D377:X377)<$AN377,$AN377*(1/$AP377),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D377:Y377)<$AN377,$AN377*(1/$AP377),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D377:Z377)<$AN377,$AN377*(1/$AP377),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AA377)<$AN377,$AN377*(1/$AP377),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AB377)<$AN377,$AN377*(1/$AP377),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AC377)<$AN377,$AN377*(1/$AP377),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AD377)<$AN377,$AN377*(1/$AP377),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AE377)<$AN377,$AN377*(1/$AP377),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AF377)<$AN377,$AN377*(1/$AP377),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AG377)<$AN377,$AN377*(1/$AP377),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AH377)<$AN377,$AN377*(1/$AP377),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AI377)<$AN377,$AN377*(1/$AP377),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AJ377)<$AN377,$AN377*(1/$AP377),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D377:AK377)<$AN377,$AN377*(1/$AP377),0),0)*AL$7","v":0},null,0,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D378:W378)<$AN378,$AN378*(1/$AP378),0),0)*X$7","v":0},{"$f":"IFERROR(IF(SUM($D378:X378)<$AN378,$AN378*(1/$AP378),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D378:Y378)<$AN378,$AN378*(1/$AP378),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D378:Z378)<$AN378,$AN378*(1/$AP378),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AA378)<$AN378,$AN378*(1/$AP378),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AB378)<$AN378,$AN378*(1/$AP378),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AC378)<$AN378,$AN378*(1/$AP378),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AD378)<$AN378,$AN378*(1/$AP378),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AE378)<$AN378,$AN378*(1/$AP378),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AF378)<$AN378,$AN378*(1/$AP378),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AG378)<$AN378,$AN378*(1/$AP378),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AH378)<$AN378,$AN378*(1/$AP378),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AI378)<$AN378,$AN378*(1/$AP378),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AJ378)<$AN378,$AN378*(1/$AP378),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D378:AK378)<$AN378,$AN378*(1/$AP378),0),0)*AL$7","v":0},null,0,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D379:X379)<$AN379,$AN379*(1/$AP379),0),0)*Y$7","v":0},{"$f":"IFERROR(IF(SUM($D379:Y379)<$AN379,$AN379*(1/$AP379),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D379:Z379)<$AN379,$AN379*(1/$AP379),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AA379)<$AN379,$AN379*(1/$AP379),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AB379)<$AN379,$AN379*(1/$AP379),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AC379)<$AN379,$AN379*(1/$AP379),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AD379)<$AN379,$AN379*(1/$AP379),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AE379)<$AN379,$AN379*(1/$AP379),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AF379)<$AN379,$AN379*(1/$AP379),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AG379)<$AN379,$AN379*(1/$AP379),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AH379)<$AN379,$AN379*(1/$AP379),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AI379)<$AN379,$AN379*(1/$AP379),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AJ379)<$AN379,$AN379*(1/$AP379),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D379:AK379)<$AN379,$AN379*(1/$AP379),0),0)*AL$7","v":0},null,0,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D380:Y380)<$AN380,$AN380*(1/$AP380),0),0)*Z$7","v":0},{"$f":"IFERROR(IF(SUM($D380:Z380)<$AN380,$AN380*(1/$AP380),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AA380)<$AN380,$AN380*(1/$AP380),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AB380)<$AN380,$AN380*(1/$AP380),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AC380)<$AN380,$AN380*(1/$AP380),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AD380)<$AN380,$AN380*(1/$AP380),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AE380)<$AN380,$AN380*(1/$AP380),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AF380)<$AN380,$AN380*(1/$AP380),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AG380)<$AN380,$AN380*(1/$AP380),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AH380)<$AN380,$AN380*(1/$AP380),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AI380)<$AN380,$AN380*(1/$AP380),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AJ380)<$AN380,$AN380*(1/$AP380),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D380:AK380)<$AN380,$AN380*(1/$AP380),0),0)*AL$7","v":0},null,0,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D381:Z381)<$AN381,$AN381*(1/$AP381),0),0)*AA$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AA381)<$AN381,$AN381*(1/$AP381),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AB381)<$AN381,$AN381*(1/$AP381),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AC381)<$AN381,$AN381*(1/$AP381),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AD381)<$AN381,$AN381*(1/$AP381),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AE381)<$AN381,$AN381*(1/$AP381),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AF381)<$AN381,$AN381*(1/$AP381),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AG381)<$AN381,$AN381*(1/$AP381),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AH381)<$AN381,$AN381*(1/$AP381),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AI381)<$AN381,$AN381*(1/$AP381),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AJ381)<$AN381,$AN381*(1/$AP381),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D381:AK381)<$AN381,$AN381*(1/$AP381),0),0)*AL$7","v":0},null,0,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D382:AA382)<$AN382,$AN382*(1/$AP382),0),0)*AB$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AB382)<$AN382,$AN382*(1/$AP382),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AC382)<$AN382,$AN382*(1/$AP382),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AD382)<$AN382,$AN382*(1/$AP382),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AE382)<$AN382,$AN382*(1/$AP382),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AF382)<$AN382,$AN382*(1/$AP382),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AG382)<$AN382,$AN382*(1/$AP382),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AH382)<$AN382,$AN382*(1/$AP382),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AI382)<$AN382,$AN382*(1/$AP382),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AJ382)<$AN382,$AN382*(1/$AP382),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D382:AK382)<$AN382,$AN382*(1/$AP382),0),0)*AL$7","v":0},null,0,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D383:AB383)<$AN383,$AN383*(1/$AP383),0),0)*AC$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AC383)<$AN383,$AN383*(1/$AP383),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AD383)<$AN383,$AN383*(1/$AP383),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AE383)<$AN383,$AN383*(1/$AP383),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AF383)<$AN383,$AN383*(1/$AP383),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AG383)<$AN383,$AN383*(1/$AP383),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AH383)<$AN383,$AN383*(1/$AP383),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AI383)<$AN383,$AN383*(1/$AP383),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AJ383)<$AN383,$AN383*(1/$AP383),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D383:AK383)<$AN383,$AN383*(1/$AP383),0),0)*AL$7","v":0},null,0,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D384:AC384)<$AN384,$AN384*(1/$AP384),0),0)*AD$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AD384)<$AN384,$AN384*(1/$AP384),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AE384)<$AN384,$AN384*(1/$AP384),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AF384)<$AN384,$AN384*(1/$AP384),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AG384)<$AN384,$AN384*(1/$AP384),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AH384)<$AN384,$AN384*(1/$AP384),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AI384)<$AN384,$AN384*(1/$AP384),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AJ384)<$AN384,$AN384*(1/$AP384),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D384:AK384)<$AN384,$AN384*(1/$AP384),0),0)*AL$7","v":0},null,0,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D385:AD385)<$AN385,$AN385*(1/$AP385),0),0)*AE$7","v":0},{"$f":"IFERROR(IF(SUM($D385:AE385)<$AN385,$AN385*(1/$AP385),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D385:AF385)<$AN385,$AN385*(1/$AP385),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D385:AG385)<$AN385,$AN385*(1/$AP385),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D385:AH385)<$AN385,$AN385*(1/$AP385),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D385:AI385)<$AN385,$AN385*(1/$AP385),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D385:AJ385)<$AN385,$AN385*(1/$AP385),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D385:AK385)<$AN385,$AN385*(1/$AP385),0),0)*AL$7","v":0},null,0,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D386:AE386)<$AN386,$AN386*(1/$AP386),0),0)*AF$7","v":0},{"$f":"IFERROR(IF(SUM($D386:AF386)<$AN386,$AN386*(1/$AP386),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D386:AG386)<$AN386,$AN386*(1/$AP386),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D386:AH386)<$AN386,$AN386*(1/$AP386),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D386:AI386)<$AN386,$AN386*(1/$AP386),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D386:AJ386)<$AN386,$AN386*(1/$AP386),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D386:AK386)<$AN386,$AN386*(1/$AP386),0),0)*AL$7","v":0},null,0,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D387:AF387)<$AN387,$AN387*(1/$AP387),0),0)*AG$7","v":0},{"$f":"IFERROR(IF(SUM($D387:AG387)<$AN387,$AN387*(1/$AP387),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D387:AH387)<$AN387,$AN387*(1/$AP387),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D387:AI387)<$AN387,$AN387*(1/$AP387),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D387:AJ387)<$AN387,$AN387*(1/$AP387),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D387:AK387)<$AN387,$AN387*(1/$AP387),0),0)*AL$7","v":0},null,0,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D388:AG388)<$AN388,$AN388*(1/$AP388),0),0)*AH$7","v":0},{"$f":"IFERROR(IF(SUM($D388:AH388)<$AN388,$AN388*(1/$AP388),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D388:AI388)<$AN388,$AN388*(1/$AP388),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D388:AJ388)<$AN388,$AN388*(1/$AP388),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D388:AK388)<$AN388,$AN388*(1/$AP388),0),0)*AL$7","v":0},null,0,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D389:AH389)<$AN389,$AN389*(1/$AP389),0),0)*AI$7","v":0},{"$f":"IFERROR(IF(SUM($D389:AI389)<$AN389,$AN389*(1/$AP389),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D389:AJ389)<$AN389,$AN389*(1/$AP389),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D389:AK389)<$AN389,$AN389*(1/$AP389),0),0)*AL$7","v":0},null,0,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D390:AI390)<$AN390,$AN390*(1/$AP390),0),0)*AJ$7","v":0},{"$f":"IFERROR(IF(SUM($D390:AJ390)<$AN390,$AN390*(1/$AP390),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D390:AK390)<$AN390,$AN390*(1/$AP390),0),0)*AL$7","v":0},null,0,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D391:AJ391)<$AN391,$AN391*(1/$AP391),0),0)*AK$7","v":0},{"$f":"IFERROR(IF(SUM($D391:AK391)<$AN391,$AN391*(1/$AP391),0),0)*AL$7","v":0},null,0,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(SUM($D392:AK392)<$AN392,$AN392*(1/$AP392),0),0)*AL$7","v":0},null,0,null,0]
[]
[null,"Inflação anual",null,0,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[null,1,null,0,{"$f":"E394","v":0.04},{"$f":"F394","v":3.5999999999999997E-2},{"$f":"G394","v":3.5000000000000003E-2},{"$f":"H394","v":3.5000000000000003E-2},{"$f":"I394","v":3.5000000000000003E-2},{"$f":"J394","v":3.5000000000000003E-2},{"$f":"K394","v":3.5000000000000003E-2},{"$f":"L394","v":3.5000000000000003E-2},{"$f":"M394","v":3.5000000000000003E-2},{"$f":"N394","v":3.5000000000000003E-2},{"$f":"O394","v":3.5000000000000003E-2},{"$f":"P394","v":3.5000000000000003E-2},{"$f":"Q394","v":3.5000000000000003E-2},{"$f":"R394","v":3.5000000000000003E-2},{"$f":"S394","v":3.5000000000000003E-2},{"$f":"T394","v":3.5000000000000003E-2},{"$f":"U394","v":3.5000000000000003E-2},{"$f":"V394","v":3.5000000000000003E-2},{"$f":"W394","v":3.5000000000000003E-2},{"$f":"X394","v":3.5000000000000003E-2},{"$f":"Y394","v":3.5000000000000003E-2},{"$f":"Z394","v":3.5000000000000003E-2},{"$f":"AA394","v":3.5000000000000003E-2},{"$f":"AB394","v":3.5000000000000003E-2},{"$f":"AC394","v":3.5000000000000003E-2},{"$f":"AD394","v":3.5000000000000003E-2},{"$f":"AE394","v":3.5000000000000003E-2},{"$f":"AF394","v":3.5000000000000003E-2},{"$f":"AG394","v":3.5000000000000003E-2},{"$f":"AH394","v":3.5000000000000003E-2},{"$f":"AI394","v":3.5000000000000003E-2},{"$f":"AJ394","v":3.5000000000000003E-2},{"$f":"AK394","v":3.5000000000000003E-2},3.5000000000000003E-2]
[null,{"$f":"B395+1","v":2},null,null,0,{"$f":"F395","v":3.5999999999999997E-2},{"$f":"G395","v":3.5000000000000003E-2},{"$f":"H395","v":3.5000000000000003E-2},{"$f":"I395","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,{"$f":"B396+1","v":3},null,null,null,0,{"$f":"G396","v":3.5000000000000003E-2},{"$f":"H396","v":3.5000000000000003E-2},{"$f":"I396","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,4,null,null,null,null,0,{"$f":"H397","v":3.5000000000000003E-2},{"$f":"I397","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,5,null,null,null,null,null,0,{"$f":"I398","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,6,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,7,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,{"$f":"B401+1","v":8},null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,9,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,10,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,11,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2,3.5000000000000003E-2]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5000000000000003E-2]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Inflação acumulada",null,{"$f":"D432","v":1},{"$f":"E432","v":1.04},1.0774400000000002,1.1151504000000001,1.1541806640000001,1.1945769872400001,1.2363871817934,1.2796607331561689,1.3244488588166348,1.3708045688752168,1.4187827287858494,1.468440124293354,1.5198355286436214,1.5730297721461479,1.6280858141712631,1.6850688176672572,1.7440462262856111,1.8050878442056073,1.8682659187528035,1.9336552259091515,2.0013331588159717,2.0713798193745308,2.1438781130526392,2.2189138470094814,2.2965758316548128,2.3769559857627311,2.4601494452644266,2.5462546758486813,2.6353735895033847,2.7276116651360032,2.823078073415763,2.9218858059853146,3.0241518091948003,3.1299971225166181,3.2395470218046993]
[null,1,null,{"$f":"D395+1","v":1},{"$f":"D432*(1+E395)","v":1.04},{"$f":"E432*(1+F395)","v":1.0774400000000002},1.1151504000000001,1.1541806640000001,1.1945769872400001,1.2363871817934,1.2796607331561689,1.3244488588166348,1.3708045688752168,1.4187827287858494,1.468440124293354,1.5198355286436214,1.5730297721461479,1.6280858141712631,1.6850688176672572,1.7440462262856111,1.8050878442056073,1.8682659187528035,1.9336552259091515,2.0013331588159717,2.0713798193745308,2.1438781130526392,2.2189138470094814,2.2965758316548128,2.3769559857627311,2.4601494452644266,2.5462546758486813,2.6353735895033847,2.7276116651360032,2.823078073415763,2.9218858059853146,3.0241518091948003,3.1299971225166181,3.2395470218046993]
[null,{"$f":"B432+1","v":2},null,null,{"$f":"E396+1","v":1},{"$f":"E433*(1+F396)","v":1.036},1.07226,1.1097891,1.1486317184999999,1.1888338286474998,1.2304430126501622,1.2735085180929178,1.3180813162261698,1.3642141622940855,1.4119616579743783,1.4613803160034815,1.5125286270636031,1.5654671290108291,1.620258478526208,1.6769675252746252,1.7356613886592369,1.7964095372623101,1.8592838710664907,1.9243588065538177,1.9917113647832012,2.061421262550613,2.1335710067398841,2.20824599197578,2.2855346016949323,2.3655283127542548,2.4483218037006536,2.5340130668301764,2.6227035241692325,2.7144981475151555,2.8095055826781858,2.9078382780719223,3.0096126178044393,3.1149490594275946]
[null,{"$f":"B433+1","v":3},null,null,null,{"$f":"F397+1","v":1},{"$f":"F434*(1+G397)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268,2.9050314843672185,3.0067075863200707]
[null,4,null,null,null,null,{"$f":"G398+1","v":1},{"$f":"G435*(1+H398)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268,2.9050314843672185]
[null,5,null,null,null,null,null,{"$f":"H399+1","v":1},{"$f":"H436*(1+I399)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,6,null,null,null,null,null,null,{"$f":"I400+1","v":1},{"$f":"I437*(1+J400)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937]
[null,7,null,null,null,null,null,null,null,{"$f":"J401+1","v":1},{"$f":"J438*(1+K401)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603]
[null,{"$f":"B438+1","v":8},null,null,null,null,null,null,null,null,{"$f":"K402+1","v":1},{"$f":"K439*(1+L402)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"L403+1","v":1},{"$f":"L440*(1+M403)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"M404+1","v":1},{"$f":"M441*(1+N404)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N405+1","v":1},{"$f":"N442*(1+O405)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O406+1","v":1},{"$f":"O443*(1+P406)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P407+1","v":1},{"$f":"P444*(1+Q407)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q408+1","v":1},{"$f":"Q445*(1+R408)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R409+1","v":1},{"$f":"R446*(1+S409)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S410+1","v":1},{"$f":"S447*(1+T410)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T411+1","v":1},{"$f":"T448*(1+U411)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U412+1","v":1},{"$f":"U449*(1+V412)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V413+1","v":1},{"$f":"V450*(1+W413)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W414+1","v":1},{"$f":"W451*(1+X414)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X415+1","v":1},{"$f":"X452*(1+Y415)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y416+1","v":1},{"$f":"Y453*(1+Z416)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z417+1","v":1},{"$f":"Z454*(1+AA417)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA418+1","v":1},{"$f":"AA455*(1+AB418)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB419+1","v":1},{"$f":"AB456*(1+AC419)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC420+1","v":1},{"$f":"AC457*(1+AD420)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD421+1","v":1},{"$f":"AD458*(1+AE421)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE422+1","v":1},{"$f":"AE459*(1+AF422)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF423+1","v":1},{"$f":"AF460*(1+AG423)","v":1.0349999999999999},1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG424+1","v":1},{"$f":"AG461*(1+AH424)","v":1.0349999999999999},{"$f":"AH461*(1+AI424)","v":1.0712249999999999},{"$f":"AI461*(1+AJ424)","v":1.1087178749999997},{"$f":"AJ461*(1+AK424)","v":1.1475230006249997},{"$f":"AK461*(1+AL424)","v":1.1876863056468745}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH425+1","v":1},{"$f":"AH462*(1+AI425)","v":1.0349999999999999},{"$f":"AI462*(1+AJ425)","v":1.0712249999999999},{"$f":"AJ462*(1+AK425)","v":1.1087178749999997},{"$f":"AK462*(1+AL425)","v":1.1475230006249997}]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI426+1","v":1},{"$f":"AI463*(1+AJ426)","v":1.0349999999999999},{"$f":"AJ463*(1+AK426)","v":1.0712249999999999},{"$f":"AK463*(1+AL426)","v":1.1087178749999997}]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ427+1","v":1},{"$f":"AJ464*(1+AK427)","v":1.0349999999999999},{"$f":"AK464*(1+AL427)","v":1.0712249999999999}]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK428+1","v":1},{"$f":"AK465*(1+AL428)","v":1.0349999999999999}]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL429+1","v":1}]
[]
[null,"Depreciação real",null,{"$f":"SUM(D469:D503)","v":6.6804697919306433},{"$f":"SUM(E469:E503)","v":8.4766018223726931},9.382737252426665,9.0654466207020938,8.7588856238667567,5.6427779998085654,4.4427720592733762,3.2823709695187664,3.1713729174094358,3.0641284226178134,2.8379962232974889,2.4441000296276112,2.3607878208225959,2.2809544162537163,2.203820692032576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D468:AL468)","v":74.09522266196079}]
[null,1,null,{"$f":"(D210+D247+D284+D321+D358)/(D432)","v":6.6804697919306433},{"$f":"(E210+E247+E284+E321+E358)/(E432)","v":6.4235286460871563},6.200317225952853,5.9906446627563801,5.7880624760931214,2.6103125635586752,2.5220411242112806,2.4367547093828801,2.3543523762153429,2.2747365953771435,2.0483089161505563,1.9790424310633394,1.9121182908824537,1.8474572858767671,1.7849828849050888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,52.853129980443683]
[null,{"$f":"B469+1","v":2},null,null,{"$f":"(E211+E248+E285+E322+E359)/(E433)","v":2.0530731762855372},1.9817308651404799,1.9147158117299323,1.849966967855007,1.7874076984106351,0.71777659898552015,0.6935039603724833,0.67005213562558774,0.6473933677541911,0.6255008384098466,0.30642332925307769,0.29606118768413303,0.28604945669964549,0.27637628666632419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14.106031680872398]
[null,{"$f":"B470+1","v":3},null,null,null,{"$f":"(F212+F249+F286+F323+F360)/(F434)","v":1.2006891613333335},1.1600861462157812,1.1208561799186292,1.0829528308392555,1.0463312375258507,7.8563449700224221E-4,7.5906714686206991E-4,7.3339820952856996E-4,7.0859730389233821E-4,6.8463507622448143E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.6145868880663592]
[null,4,null,null,null,null,{"$f":"(G213+G250+G287+G324+G361)/(G435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,5,null,null,null,null,null,{"$f":"(H214+H251+H288+H325+H362)/(H436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,6,null,null,null,null,null,null,{"$f":"(I215+I252+I289+I326+I363)/(I437)","v":0.16210490700000002},0.15662309855072468,0.15132666526640065,0.14620933842164316,0.14126506127694993,6.2758743319350622E-4,6.0636466975218001E-4,5.8585958430162324E-4,5.660479075378003E-4,5.4690619085777815E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.7604618363013611]
[null,7,null,null,null,null,null,null,null,{"$f":"(J216+J253+J290+J327+J364)/(J438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"B475+1","v":8},null,null,null,null,null,null,null,null,{"$f":"(K217+K254+K291+K328+K365)/(K439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,9,null,null,null,null,null,null,null,null,null,{"$f":"(L218+L255+L292+L329+L366)/(L440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"(M219+M256+M293+M330+M367)/(M441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N220+N257+N294+N331+N368)/(N442)","v":0.16285028400000004},0.15734326956521744,0.15202248267170768,0.14688162576976588,0.14191461427030522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.76101227627699619]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O221+O258+O295+O332+O369)/(O443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P222+P259+P296+P333+P370)/(P444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q223+Q260+Q297+Q334+Q371)/(Q445)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R224+R261+R298+R335+R372)/(R446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S225+S262+S299+S336+S373)/(S447)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T226+T263+T300+T337+T374)/(T448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U227+U264+U301+U338+U375)/(U449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V228+V265+V302+V339+V376)/(V450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W229+W266+W303+W340+W377)/(W451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X230+X267+X304+X341+X378)/(X452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y231+Y268+Y305+Y342+Y379)/(Y453)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Z232+Z269+Z306+Z343+Z380)/(Z454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA233+AA270+AA307+AA344+AA381)/(AA455)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AB234+AB271+AB308+AB345+AB382)/(AB456)","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AC235+AC272+AC309+AC346+AC383)/(AC457)","v":0},0,0,0,0,0,0,0,0,0,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AD236+AD273+AD310+AD347+AD384)/(AD458)","v":0},0,0,0,0,0,0,0,0,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AE237+AE274+AE311+AE348+AE385)/(AE459)","v":0},0,0,0,0,0,0,0,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AF238+AF275+AF312+AF349+AF386)/(AF460)","v":0},0,0,0,0,0,0,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AG239+AG276+AG313+AG350+AG387)/(AG461)","v":0},0,0,0,0,0,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH240+AH277+AH314+AH351+AH388)/(AH462)","v":0},{"$f":"(AI240+AI277+AI314+AI351+AI388)/(AI462)","v":0},{"$f":"(AJ240+AJ277+AJ314+AJ351+AJ388)/(AJ462)","v":0},{"$f":"(AK240+AK277+AK314+AK351+AK388)/(AK462)","v":0},{"$f":"(AL240+AL277+AL314+AL351+AL388)/(AL462)","v":0},null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI241+AI278+AI315+AI352+AI389)/(AI463)","v":0},{"$f":"(AJ241+AJ278+AJ315+AJ352+AJ389)/(AJ463)","v":0},{"$f":"(AK241+AK278+AK315+AK352+AK389)/(AK463)","v":0},{"$f":"(AL241+AL278+AL315+AL352+AL389)/(AL463)","v":0},null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ242+AJ279+AJ316+AJ353+AJ390)/(AJ464)","v":0},{"$f":"(AK242+AK279+AK316+AK353+AK390)/(AK464)","v":0},{"$f":"(AL242+AL279+AL316+AL353+AL390)/(AL464)","v":0},null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK243+AK280+AK317+AK354+AK391)/(AK465)","v":0},{"$f":"(AL243+AL280+AL317+AL354+AL391)/(AL465)","v":0},null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AL244+AL281+AL318+AL355+AL392)/(AL466)","v":0},null,0]
[]
[null,"Diferença",null,{"$f":"D207-D468","v":0},0.25694114584348782,0.55149487712284895,0.86878550884742012,1.1753465056827572,0.8913085627409485,0.89155842927613715,0.85220344503074719,0.96320149714007774,1.0704459919317002,1.0859549407738531,1.0591920241723982,1.1415711456440802,1.2214045502129598,1.2985382744341001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D505:AL505)","v":13.327946898853519}]

{"sheet":"07. (a) OPEX","index":11,"n_rows":403,"n_cols":42,"rows_kept":403,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Opex (R$ Milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total",null,"Risco"]
[]
[null,"UGC's",null,{"$f":"D15+D65+D76+D90+D99","v":10.145977711748127},10.797711262060588,11.492662161858281,12.223145297611213,12.992034002954533,13.148276055734939,13.304237981724327,13.459802352569501,13.614904815177947,13.76949730256662,13.923525739101846,14.076903114598904,14.229536652643182,14.381376712837463,14.532367775901143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":196.09195893908861}]
[]
[null,"Bilheteria",null,{"$f":"(D17+D45)","v":4.6830870350186871},4.8405654722063876,5.0084865214908065,5.1849932281889544,5.3707798761690846,5.4085326576287169,5.4462177520262935,5.4838067851381247,5.5212842073205977,5.5586384041442169,5.5958563093086866,5.6329168985351394,5.6697977542500535,5.706486881839723,5.7429708661753125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AL15)","v":80.854420649440783}]
[]
[null,"Mão de obra direta",null,{"$f":"(D18+D21+D24+D27+D39+D30+D33+D36+D42)/10^6*(1+$AP17)","v":2.992557600113376},{"$f":"(E18+E21+E24+E27+E39+E30+E33+E36+E42)/10^6*(1+$AP17)","v":2.992557600113376},2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,2.992557600113376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D17:AL17)","v":44.888364001700651},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Recepcionista atendente",null,{"$f":"D19*D20*12","v":50030.135535835194},{"$f":"E19*E20*12","v":50030.135535835194},50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,50030.135535835194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B18,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B19,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D19*E$7","v":1},{"$f":"E19*F$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B18,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B20,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4169.1779613195995},{"$f":"D20*E$7","v":4169.1779613195995},4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,4169.1779613195995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bilheteiro (Operador de caixa)",null,{"$f":"D22*D23*12","v":211111.905449568},211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,211111.905449568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B21,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B22,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D22*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T22*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ22*AK$7","v":0},{"$f":"AK22*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B21,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B23,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4398.1646968659998},4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,4398.1646968659998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ23*AK$7","v":0},{"$f":"AK23*AL$7","v":0}]
[null,"Condutor de Ecotrilha",null,{"$f":"D25*D26*12","v":353034.00827510015},353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,353034.00827510015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B24,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B25,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D25*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T25*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ25*AK$7","v":0},{"$f":"AK25*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B24,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B26,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7354.8751723979203},7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,7354.8751723979203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ26*AK$7","v":0},{"$f":"AK26*AL$7","v":0}]
[null,"Piloto Fluvial",null,{"$f":"D28*D29*12","v":406749.01233788161},406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,406749.01233788161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B27,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B28,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5},{"$f":"D28*E$7","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,{"$f":"T28*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ28*AK$7","v":0},{"$f":"AK28*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B27,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B29,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":6779.1502056313602},6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,6779.1502056313602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ29*AK$7","v":0},{"$f":"AK29*AL$7","v":0}]
[null,"Marinheiro Fluvial de Convés",null,{"$f":"D31*D32*12","v":440857.89443759061},440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,440857.89443759061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B30,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B31,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5},{"$f":"D31*E$7","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,{"$f":"T31*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ31*AK$7","v":0},{"$f":"AK31*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B30,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B32,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7347.6315739598431},7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,7347.6315739598431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ32*AK$7","v":0},{"$f":"AK32*AL$7","v":0}]
[null,"Marinheiro Fluvial de Máquinas",null,{"$f":"D34*D35*12","v":169238.80529895268},169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,169238.80529895268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B33,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B34,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2},{"$f":"D34*E$7","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,{"$f":"T34*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ34*AK$7","v":0},{"$f":"AK34*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B33,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B35,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7051.6168874563609},7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,7051.6168874563609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ35*AK$7","v":0},{"$f":"AK35*AL$7","v":0}]
[null,"Motorista (veículo elétrico)",null,{"$f":"D37*D38*12","v":1034047.6637177492},1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,1034047.6637177492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B36,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B37,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":12},{"$f":"D37*E$7","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,0,0,{"$f":"T37*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ37*AK$7","v":0},{"$f":"AK37*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B36,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B38,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7180.886553595481},7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,7180.886553595481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ38*AK$7","v":0},{"$f":"AK38*AL$7","v":0}]
[null,"Operador de funicular",null,{"$f":"D40*D41*12","v":204099.76469994237},204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,204099.76469994237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B39,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B40,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D40*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T40*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ40*AK$7","v":0},{"$f":"AK40*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B39,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B41,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4252.0784312487995},4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,4252.0784312487995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ41*AK$7","v":0},{"$f":"AK41*AL$7","v":0}]
[null,"Condutor de turismo de aventura",null,{"$f":"D43*D44*12","v":123388.4103607565},123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,123388.4103607565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B42,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B43,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2},{"$f":"D43*E$7","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B42,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B44,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5141.183765031521},{"$f":"D44*E$7","v":5141.183765031521},5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Materiais e Insumos",null,{"$f":"(D46+D49+D52+D55+D58+D61)/10^6*(1+$AP45)","v":1.6905294349053106},{"$f":"(E46+E49+E52+E55+E58+E61)/10^6*(1+$AP45)","v":1.8480078720930118},2.0159289213774305,2.1924356280755779,2.3782222760557086,2.4159750575153405,2.4536601519129175,2.4912491850247482,2.5287266072072216,2.5660808040308405,2.6032987091953106,2.6403592984217639,2.6772401541366775,2.713929281726347,2.750413266061936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D45:AL45)","v":35.966056647740139},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Combustível para embarcações motorizadas",null,{"$f":"D47*D48*12","v":959055.06439862074},{"$f":"E47*E48*12","v":1051257.3023973166},1149573.5978064379,1252916.7200140264,1361693.1661101137,1383797.0871510927,1405861.3780133855,1427869.4258389233,1449812.126448324,1471682.6796954097,1493473.4353764383,1515172.0839613015,1536765.5001581418,1558246.6612262772,1579607.7127259262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Embarcações operacionais",null,1.4912796268738999,1.6346492040585563,1.7875258153981515,1.9482188751051599,2.1173604645388804,2.1517308863697804,2.1860396853801789,2.2202610294591771,2.2543807620919551,2.2883883094128081,2.3222717757617204,2.3560120204739396,2.3895886344185722,2.4229906976072946,2.4562059968039112,2.6231957784553899,2.6842043858976998,2.7452129933400098,2.80622160078231,2.8672302082246199,2.9282388156669299,2.9892474231092399,3.05025603055154,3.11126463799385,3.17227324543616,3.2332818528784699,3.2942904603207701,3.3552990677630801,3.41630767520539,3.4773162826477,3.5383248900900002,3.5993334975323101,3.6603421049746201,3.7213507124169301,3.7823593198592298]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B46,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B48,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":53592.400731770838},{"$f":"D48*E$7","v":53592.400731770838},53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,53592.400731770838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kit de reposição de coletes salva-vidas",null,{"$f":"D50*D51*12","v":38000},38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B49,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B50,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":200},{"$f":"D50*E$7","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,0,0,{"$f":"T50*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ50*AK$7","v":0},{"$f":"AK50*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B49,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B51,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":15.833333333333334},15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,15.833333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ51*AK$7","v":0},{"$f":"AK51*AL$7","v":0}]
[null,"Energia elétrica - Caminhões elétricos",null,{"$f":"D53*D54*12","v":519184.69208823715},{"$f":"E53*E54*12","v":569098.39602682914},622321.94642979617,678266.77074124268,737152.92625960463,749118.8892846785,761063.39850289293,772977.46053949767,784856.14684477216,796695.77615793096,808492.20703932061,820238.77572182589,831928.37682551192,843557.20858800411,855121.01900641888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B52,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B53,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*(1+'03. (a) DEMANDA'!$D$16/VLOOKUP(D$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,2,0)-1)*D$7","v":52635.576300339533},{"$f":"D53*(1+'03. (a) DEMANDA'!E$17)*E$7","v":57695.888386054517},{"$f":"E53*(1+'03. (a) DEMANDA'!F$17)*F$7","v":63091.75673676125},{"$f":"F53*(1+'03. (a) DEMANDA'!G$17)*G$7","v":68763.511150032311},{"$f":"G53*(1+'03. (a) DEMANDA'!H$17)*H$7","v":74733.461302749114},{"$f":"H53*(1+'03. (a) DEMANDA'!I$17)*I$7","v":75946.585205304917},{"$f":"I53*(1+'03. (a) DEMANDA'!J$17)*J$7","v":77157.534094796807},{"$f":"J53*(1+'03. (a) DEMANDA'!K$17)*K$7","v":78365.396211941246},{"$f":"K53*(1+'03. (a) DEMANDA'!L$17)*L$7","v":79569.671894366053},{"$f":"L53*(1+'03. (a) DEMANDA'!M$17)*M$7","v":80769.98793137008},{"$f":"M53*(1+'03. (a) DEMANDA'!N$17)*N$7","v":81965.924458758178},{"$f":"N53*(1+'03. (a) DEMANDA'!O$17)*O$7","v":83156.805895705678},{"$f":"O53*(1+'03. (a) DEMANDA'!P$17)*P$7","v":84341.911890142495},{"$f":"P53*(1+'03. (a) DEMANDA'!Q$17)*Q$7","v":85520.857014769615},{"$f":"Q53*(1+'03. (a) DEMANDA'!R$17)*R$7","v":86693.210196357046},{"$f":"R53*(1+'03. (a) DEMANDA'!S$17)*S$7","v":0},{"$f":"S53*(1+'03. (a) DEMANDA'!T$17)*T$7","v":0},{"$f":"T53*(1+'03. (a) DEMANDA'!U$17)*U$7","v":0},{"$f":"U53*(1+'03. (a) DEMANDA'!V$17)*V$7","v":0},{"$f":"V53*(1+'03. (a) DEMANDA'!W$17)*W$7","v":0},{"$f":"W53*(1+'03. (a) DEMANDA'!X$17)*X$7","v":0},{"$f":"X53*(1+'03. (a) DEMANDA'!Y$17)*Y$7","v":0},{"$f":"Y53*(1+'03. (a) DEMANDA'!Z$17)*Z$7","v":0},{"$f":"Z53*(1+'03. (a) DEMANDA'!AA$17)*AA$7","v":0},{"$f":"AA53*(1+'03. (a) DEMANDA'!AB$17)*AB$7","v":0},{"$f":"AB53*(1+'03. (a) DEMANDA'!AC$17)*AC$7","v":0},{"$f":"AC53*(1+'03. (a) DEMANDA'!AD$17)*AD$7","v":0},{"$f":"AD53*(1+'03. (a) DEMANDA'!AE$17)*AE$7","v":0},{"$f":"AE53*(1+'03. (a) DEMANDA'!AF$17)*AF$7","v":0},{"$f":"AF53*(1+'03. (a) DEMANDA'!AG$17)*AG$7","v":0},{"$f":"AG53*(1+'03. (a) DEMANDA'!AH$17)*AH$7","v":0},{"$f":"AH53*(1+'03. (a) DEMANDA'!AI$17)*AI$7","v":0},{"$f":"AI53*(1+'03. (a) DEMANDA'!AJ$17)*AJ$7","v":0},{"$f":"AJ53*(1+'03. (a) DEMANDA'!AK$17)*AK$7","v":0},{"$f":"AK53*(1+'03. (a) DEMANDA'!AL$17)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B52,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B54,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":0.82198000000000004},{"$f":"D54*E$7","v":0.82198000000000004},0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energia Elétrica - Funicular",null,{"$f":"D56*D57*12","v":159795.2413250207},{"$f":"E56*E57*12","v":175157.73657543422},191538.94004776445,208757.70022687654,226881.74659255816,230564.64398613726,234240.93830320687,237907.86155289499,241563.89682069322,245207.91108406731,248838.62968611962,252454.00164520438,256051.84005959143,259630.97481863332,263190.09723615897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B55,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B56,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*(1+'03. (a) DEMANDA'!$D$16/VLOOKUP(D$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,2,0)-1)*D$7","v":16200.236149807042},{"$f":"D56*(1+'03. (a) DEMANDA'!E$17)*E$7","v":17757.704625359318},{"$f":"E56*(1+'03. (a) DEMANDA'!F$17)*F$7","v":19418.450980940783},{"$f":"F56*(1+'03. (a) DEMANDA'!G$17)*G$7","v":21164.109855357037},{"$f":"G56*(1+'03. (a) DEMANDA'!H$17)*H$7","v":23001.547745743828},{"$f":"H56*(1+'03. (a) DEMANDA'!I$17)*I$7","v":23374.924368206168},{"$f":"I56*(1+'03. (a) DEMANDA'!J$17)*J$7","v":23747.631562731338},{"$f":"J56*(1+'03. (a) DEMANDA'!K$17)*K$7","v":24119.38870703413},{"$f":"K56*(1+'03. (a) DEMANDA'!L$17)*L$7","v":24490.042014474522},{"$f":"L56*(1+'03. (a) DEMANDA'!M$17)*M$7","v":24859.476617848293},{"$f":"M56*(1+'03. (a) DEMANDA'!N$17)*N$7","v":25227.563290887007},{"$f":"N56*(1+'03. (a) DEMANDA'!O$17)*O$7","v":25594.094102573905},{"$f":"O56*(1+'03. (a) DEMANDA'!P$17)*P$7","v":25958.847342148572},{"$f":"P56*(1+'03. (a) DEMANDA'!Q$17)*Q$7","v":26321.704382368724},{"$f":"Q56*(1+'03. (a) DEMANDA'!R$17)*R$7","v":26682.532547036724},{"$f":"R56*(1+'03. (a) DEMANDA'!S$17)*S$7","v":0},{"$f":"S56*(1+'03. (a) DEMANDA'!T$17)*T$7","v":0},{"$f":"T56*(1+'03. (a) DEMANDA'!U$17)*U$7","v":0},{"$f":"U56*(1+'03. (a) DEMANDA'!V$17)*V$7","v":0},{"$f":"V56*(1+'03. (a) DEMANDA'!W$17)*W$7","v":0},{"$f":"W56*(1+'03. (a) DEMANDA'!X$17)*X$7","v":0},{"$f":"X56*(1+'03. (a) DEMANDA'!Y$17)*Y$7","v":0},{"$f":"Y56*(1+'03. (a) DEMANDA'!Z$17)*Z$7","v":0},{"$f":"Z56*(1+'03. (a) DEMANDA'!AA$17)*AA$7","v":0},{"$f":"AA56*(1+'03. (a) DEMANDA'!AB$17)*AB$7","v":0},{"$f":"AB56*(1+'03. (a) DEMANDA'!AC$17)*AC$7","v":0},{"$f":"AC56*(1+'03. (a) DEMANDA'!AD$17)*AD$7","v":0},{"$f":"AD56*(1+'03. (a) DEMANDA'!AE$17)*AE$7","v":0},{"$f":"AE56*(1+'03. (a) DEMANDA'!AF$17)*AF$7","v":0},{"$f":"AF56*(1+'03. (a) DEMANDA'!AG$17)*AG$7","v":0},{"$f":"AG56*(1+'03. (a) DEMANDA'!AH$17)*AH$7","v":0},{"$f":"AH56*(1+'03. (a) DEMANDA'!AI$17)*AI$7","v":0},{"$f":"AI56*(1+'03. (a) DEMANDA'!AJ$17)*AJ$7","v":0},{"$f":"AJ56*(1+'03. (a) DEMANDA'!AK$17)*AK$7","v":0},{"$f":"AK56*(1+'03. (a) DEMANDA'!AL$17)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B55,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B57,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":0.82198000000000004},{"$f":"D57*E$7","v":0.82198000000000004},0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0.82198000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Terminal de autoatendimento",null,{"$f":"D59*D60*12","v":7509.6},{"$f":"E59*E60*12","v":7509.6},7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,7509.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B58,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B59,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":3},{"$f":"D59*E$7","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,{"$f":"T59*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ59*AK$7","v":0},{"$f":"AK59*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B58,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B60,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":208.60000000000002},208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,208.60000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ60*AK$7","v":0},{"$f":"AK60*AL$7","v":0}]
[null,"PdV",null,{"$f":"D62*D63*12","v":6984.83709343189},{"$f":"E62*E63*12","v":6984.83709343189},6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,6984.83709343189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B61,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B62,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8},{"$f":"D62*E$7","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,0,0,{"$f":"T62*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ62*AK$7","v":0},{"$f":"AK62*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B61,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B63,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":72.758719723248859},72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,72.758719723248859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ63*AK$7","v":0},{"$f":"AK63*AL$7","v":0}]
[]
[{"$f":"VLOOKUP($B65,'01. PC'!$O$10:$P$18,2,0)","v":1},"Cachoeirismo",null,{"$f":"(D67+D71)","v":6.4410205180378252E-2},6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,6.4410205180378252E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D65:AL65)","v":0.96615307770567349}]
[]
[{"$f":"A65","v":1},"Mão de obra direta",null,{"$f":"D68/10^6*(1+$AP67)*$A67","v":6.1694205180378249E-2},{"$f":"E68/10^6*(1+$AP67)*$A67","v":6.1694205180378249E-2},6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,6.1694205180378249E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D67:AL67)","v":0.92541307770567394},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Condutor de turismo de aventura (cachoeirismo)",null,{"$f":"D69*D70*12","v":61694.205180378252},61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,61694.205180378252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B68,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B69,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D69*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T69*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ69*AK$7","v":0},{"$f":"AK69*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B68,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B70,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5141.183765031521},5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ70*AK$7","v":0},{"$f":"AK70*AL$7","v":0}]
[{"$f":"A67","v":1},"Materiais e Insumos",null,{"$f":"D72/10^6*(1+$AP71)*$A71","v":2.7160000000000001E-3},2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,2.7160000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL72/10^6*(1+$AP71)*$A71","v":0},null,{"$f":"SUM(D71:AL71)","v":4.0740000000000012E-2},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Materiais e Produtos",null,{"$f":"D73*D74*12","v":2716},{"$f":"E73*E74*12","v":2716},2716,2716,2716,2716,2716,2716,2716,2716,2716,2716,2716,2716,2716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B72,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B73,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D73*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T73*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ73*AK$7","v":0},{"$f":"AK73*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B72,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B74,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":226.33333333333334},226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,226.33333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ74*AK$7","v":0},{"$f":"AK74*AL$7","v":0}]
[]
[{"$f":"VLOOKUP($B76,'01. PC'!$O$10:$P$18,2,0)","v":1},"Rafting",null,{"$f":"(D78+D82)","v":0.25741362072151297},0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0.25741362072151297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D76:AL76)","v":3.8612043108226946}]
[]
[{"$f":"A76","v":1},"Mão de obra direta",null,{"$f":"D79/10^6*(1+$AP78)*$A78","v":0.246776820721513},{"$f":"E79/10^6*(1+$AP78)*$A78","v":0.246776820721513},0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0.246776820721513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D78:AL78)","v":3.7016523108226957},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Condutor de turismo de aventura (rafting)",null,{"$f":"D80*D81*12","v":246776.82072151301},246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,246776.82072151301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B79,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B80,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D80*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T80*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ80*AK$7","v":0},{"$f":"AK80*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B79,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B81,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5141.183765031521},5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,5141.183765031521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ81*AK$7","v":0},{"$f":"AK81*AL$7","v":0}]
[{"$f":"A78","v":1},"Materiais e Insumos",null,{"$f":"(D83+D86)/10^6*(1+$AP82)*$A82","v":1.06368E-2},{"$f":"(E83+E86)/10^6*(1+$AP82)*$A82","v":1.06368E-2},1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,1.06368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D82:AL82)","v":0.159552},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Manutenção dos botes",null,{"$f":"D84*D85*12","v":8000},{"$f":"E84*E85*12","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B83,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B84,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D84*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T84*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ84*AK$7","v":0},{"$f":"AK84*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B83,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B85,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":166.66666666666666},166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,166.66666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ85*AK$7","v":0},{"$f":"AK85*AL$7","v":0}]
[null,"Reposição de equipamentos de segurança",null,{"$f":"D87*D88*12","v":2636.8},{"$f":"E87*E88*12","v":2636.8},2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,2636.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B86,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B87,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D87*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T87*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ87*AK$7","v":0},{"$f":"AK87*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B86,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B88,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":219.73333333333335},219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,219.73333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ88*AK$7","v":0},{"$f":"AK88*AL$7","v":0}]
[]
[{"$f":"VLOOKUP($B90,'01. PC'!$O$10:$P$18,2,0)","v":1},"A&B",null,{"$f":"(D92+D95)","v":4.1378680848045928},{"$f":"(E92+E95)","v":4.535677045024828},4.9598652653797481,5.4057418610421486,5.8750606743072709,5.9704286180466255,6.0656255763465907,6.1605798725978165,6.2552522265809483,6.3496132988879719,6.4436300825153463,6.5372494676744211,6.6304148249512078,6.723095854547898,6.8152586682792347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D90:AL90)","v":88.86536142098663}]
[]
[{"$f":"A90","v":1},"Custo da Mercadoria Vendida (CMV)",null,{"$f":"D93*D94*(1+$AP92)*$A92","v":1.5914877249248431},{"$f":"E93*E94*(1+$AP92)*$A92","v":1.7444911711633955},1.9076404866845185,2.079131485016211,2.2596387208874118,2.2963186992487019,2.3329329139794579,2.3694537971530063,2.4058662409926725,2.4421589611107581,2.4783192625059023,2.5143267183363158,2.5501595480581569,2.5858060979030375,2.6212533339535518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D92:AL92)","v":34.178985161917943},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Receita anual (R$ milhões)",null,{"$f":"'04. RECEITAS'!D64","v":6.3659508996993726},{"$f":"'04. RECEITAS'!E64","v":6.9779646846535819},{"$f":"'04. RECEITAS'!F64","v":7.6305619467380739},{"$f":"'04. RECEITAS'!G64","v":8.3165259400648441},{"$f":"'04. RECEITAS'!H64","v":9.0385548835496472},{"$f":"'04. RECEITAS'!I64","v":9.1852747969948076},{"$f":"'04. RECEITAS'!J64","v":9.3317316559178316},{"$f":"'04. RECEITAS'!K64","v":9.4778151886120252},{"$f":"'04. RECEITAS'!L64","v":9.6234649639706902},{"$f":"'04. RECEITAS'!M64","v":9.7686358444430326},{"$f":"'04. RECEITAS'!N64","v":9.9132770500236091},{"$f":"'04. RECEITAS'!O64","v":10.057306873345263},{"$f":"'04. RECEITAS'!P64","v":10.200638192232628},{"$f":"'04. RECEITAS'!Q64","v":10.34322439161215},{"$f":"'04. RECEITAS'!R64","v":10.485013335814207},{"$f":"'04. RECEITAS'!S64","v":0},{"$f":"'04. RECEITAS'!T64","v":0},{"$f":"'04. RECEITAS'!U64","v":0},{"$f":"'04. RECEITAS'!V64","v":0},{"$f":"'04. RECEITAS'!W64","v":0},{"$f":"'04. RECEITAS'!X64","v":0},{"$f":"'04. RECEITAS'!Y64","v":0},{"$f":"'04. RECEITAS'!Z64","v":0},{"$f":"'04. RECEITAS'!AA64","v":0},{"$f":"'04. RECEITAS'!AB64","v":0},{"$f":"'04. RECEITAS'!AC64","v":0},{"$f":"'04. RECEITAS'!AD64","v":0},{"$f":"'04. RECEITAS'!AE64","v":0},{"$f":"'04. RECEITAS'!AF64","v":0},{"$f":"'04. RECEITAS'!AG64","v":0},{"$f":"'04. RECEITAS'!AH64","v":0},{"$f":"'04. RECEITAS'!AI64","v":0},{"$f":"'04. RECEITAS'!AJ64","v":0},{"$f":"'04. RECEITAS'!AK64","v":0},{"$f":"'04. RECEITAS'!AL64","v":0}]
[null,"% CMV - Mão de obra direta",null,{"$f":"'07. (b) OPEX INPUT'!$D$39","v":0.25},{"$f":"D94*E$7","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A90","v":1},"Custo da Mercadoria Vendida (CMV)",null,{"$f":"D96*D97*(1+$AP95)*$A95","v":2.5463803598797492},{"$f":"E96*E97*(1+$AP95)*$A95","v":2.791185873861433},3.0522247786952299,3.326610376025938,3.6154219534198591,3.6741099187979231,3.7326926623671328,3.7911260754448102,3.8493859855882762,3.9074543377772133,3.965310820009444,4.0229227493381057,4.0802552768930509,4.1372897566448605,4.1940053343256833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D95:AL95)","v":54.686376259068709},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Receita anual (R$ milhões)",null,{"$f":"D93","v":6.3659508996993726},{"$f":"E93","v":6.9779646846535819},7.6305619467380739,8.3165259400648441,9.0385548835496472,9.1852747969948076,9.3317316559178316,9.4778151886120252,9.6234649639706902,9.7686358444430326,9.9132770500236091,10.057306873345263,10.200638192232628,10.34322439161215,10.485013335814207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% CMV - Materiais e Insumos",null,{"$f":"'07. (b) OPEX INPUT'!$D$41","v":0.4},{"$f":"D97*E$7","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP($B99,'01. PC'!$O$10:$P$18,2,0)","v":1},"Souvenir",null,{"$f":"(D101+D104)","v":1.0031987660229564},{"$f":"(E101+E104)","v":1.0996449189274811},1.2024865490858345,1.3105863824782182,1.4243696265762869,1.4474909541577061,1.4705708274495521,1.4935918689316678,1.5165445553745109,1.5394217736325397,1.5622155213759226,1.5849129224874534,1.6075002475400291,1.6299701505479511,1.6523144155447045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D99:AL99)","v":21.544819480132816}]
[]
[{"$f":"A99","v":1},"Custo da Mercadoria Vendida (CMV)",null,{"$f":"D102*D103*(1+$AP101)*$A101","v":0.42994232829555268},{"$f":"E102*E103*(1+$AP101)*$A101","v":0.47127639382606329},0.51535137817964338,0.56167987820495058,0.61044412567555151,0.62035326606758834,0.6302446403355223,0.64011080097071471,0.6499476665890761,0.6597521886996599,0.66952093773253818,0.67924839535176573,0.68892867751715525,0.69855863594912193,0.708134749519159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D101:AL101)","v":9.2334940629140618},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Receita anual (R$ milhões)",null,{"$f":"'04. RECEITAS'!D67","v":1.433141094318509},{"$f":"'04. RECEITAS'!E67","v":1.5709213127535444},{"$f":"'04. RECEITAS'!F67","v":1.717837927265478},{"$f":"'04. RECEITAS'!G67","v":1.8722662606831688},{"$f":"'04. RECEITAS'!H67","v":2.0348137522518384},{"$f":"'04. RECEITAS'!I67","v":2.0678442202252945},{"$f":"'04. RECEITAS'!J67","v":2.1008154677850746},{"$f":"'04. RECEITAS'!K67","v":2.1337026699023824},{"$f":"'04. RECEITAS'!L67","v":2.1664922219635869},{"$f":"'04. RECEITAS'!M67","v":2.1991739623321997},{"$f":"'04. RECEITAS'!N67","v":2.2317364591084607},{"$f":"'04. RECEITAS'!O67","v":2.264161317839219},{"$f":"'04. RECEITAS'!P67","v":2.2964289250571843},{"$f":"'04. RECEITAS'!Q67","v":2.3285287864970732},{"$f":"'04. RECEITAS'!R67","v":2.3604491650638635},{"$f":"'04. RECEITAS'!S67","v":0},{"$f":"'04. RECEITAS'!T67","v":0},{"$f":"'04. RECEITAS'!U67","v":0},{"$f":"'04. RECEITAS'!V67","v":0},{"$f":"'04. RECEITAS'!W67","v":0},{"$f":"'04. RECEITAS'!X67","v":0},{"$f":"'04. RECEITAS'!Y67","v":0},{"$f":"'04. RECEITAS'!Z67","v":0},{"$f":"'04. RECEITAS'!AA67","v":0},{"$f":"'04. RECEITAS'!AB67","v":0},{"$f":"'04. RECEITAS'!AC67","v":0},{"$f":"'04. RECEITAS'!AD67","v":0},{"$f":"'04. RECEITAS'!AE67","v":0},{"$f":"'04. RECEITAS'!AF67","v":0},{"$f":"'04. RECEITAS'!AG67","v":0},{"$f":"'04. RECEITAS'!AH67","v":0},{"$f":"'04. RECEITAS'!AI67","v":0},{"$f":"'04. RECEITAS'!AJ67","v":0},{"$f":"'04. RECEITAS'!AK67","v":0},{"$f":"'04. RECEITAS'!AL67","v":0}]
[null,"% CMV - Mão de obra direta",null,{"$f":"'07. (b) OPEX INPUT'!$D$44","v":0.3},{"$f":"D103*E$7","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A99","v":1},"Custo da Mercadoria Vendida (CMV)",null,{"$f":"D105*D106*(1+$AP104)*$A104","v":0.57325643772740364},{"$f":"E105*E106*(1+$AP104)*$A104","v":0.62836852510141783},0.68713517090619125,0.74890650427326755,0.81392550090073534,0.82713768809011778,0.84032618711402984,0.85348106796095302,0.86659688878543484,0.87966958493287994,0.89269458364338439,0.90566452713568768,0.91857157002287382,0.93141151459882932,0.94417966602554548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D104:AL104)","v":12.311325417218752},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Receita anual (R$)",null,{"$f":"D102","v":1.433141094318509},1.5709213127535444,1.717837927265478,1.8722662606831688,2.0348137522518384,2.0678442202252945,2.1008154677850746,2.1337026699023824,2.1664922219635869,2.1991739623321997,2.2317364591084607,2.264161317839219,2.2964289250571843,2.3285287864970732,2.3604491650638635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% CMV - Materiais e Insumos",null,{"$f":"'07. (b) OPEX INPUT'!$D$46","v":0.4},{"$f":"D106*E$7","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Encargos",null,{"$f":"D110+D127+D146+D168+D220+D238+D268+D343+D350+D363+D391+D397","v":31.673627479968488},32.698637884410743,34.892232800955128,37.169467027040788,39.421643742450058,39.879297380479059,40.336130490086049,40.791799108092803,41.246114735779656,41.698936578595642,42.150106241857429,42.599368861225486,43.04645268231031,43.491212301822749,43.933485096446603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D108:AL108)","v":595.02851241152098}]
[]
[null,"Controle de acesso",null,{"$f":"(D112+D117+D122)","v":0.27913421419673745},{"$f":"(E112+E117+E122)","v":0.27913421419673745},0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0.27913421419673745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D110:AL110)","v":4.1870132129510633}]
[]
[null,"Mão de obra direta",null,{"$f":"D113/10^6*(1+$AP112)","v":0.27204318838358404},{"$f":"E113/10^6*(1+$AP112)","v":0.27204318838358404},0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0.27204318838358404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D112:AL112)","v":4.0806478257537595},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Controlador de acesso (portaria)",null,{"$f":"D114*D115*12","v":272043.18838358403},{"$f":"E114*E115*12","v":272043.18838358403},272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,272043.18838358403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B113,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B114,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D114*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T114*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ114*AK$7","v":0},{"$f":"AK114*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B113,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B115,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5667.5664246580009},5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,5667.5664246580009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ115*AK$7","v":0},{"$f":"AK115*AL$7","v":0}]
[]
[null,"Materiais e Insumos",null,{"$f":"D118/10^6*(1+$AP117)","v":5.1460258131534181E-3},{"$f":"E118/10^6*(1+$AP117)","v":5.1460258131534181E-3},5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,5.1460258131534181E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D117:AL117)","v":7.7190387197301272E-2},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Catracas",null,{"$f":"D119*D120*12","v":5146.0258131534183},{"$f":"E119*E120*12","v":5146.0258131534183},5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,5146.0258131534183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B118,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B119,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5},{"$f":"D119*E$7","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,{"$f":"T119*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ119*AK$7","v":0},{"$f":"AK119*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B118,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B120,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":85.767096885890311},85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,85.767096885890311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ120*AK$7","v":0},{"$f":"AK120*AL$7","v":0}]
[]
[null,"Serviços de terceiros",null,{"$f":"D123/10^6*(1+$AP122)","v":1.9449999999999997E-3},{"$f":"E123/10^6*(1+$AP122)","v":1.9449999999999997E-3},1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,1.9449999999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D122:AL122)","v":2.9174999999999986E-2},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Catracas - Manutenção",null,{"$f":"D124*D125*12","v":1944.9999999999998},{"$f":"E124*E125*12","v":1944.9999999999998},1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,1944.9999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":5},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B124,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B123,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B125,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":32.416666666666664},{"$f":"D125*E$7","v":32.416666666666664},32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,32.416666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Segurança patrimonial",null,{"$f":"(D129+D137+D141)","v":0.9558944563596552},{"$f":"(E129+E137+E141)","v":0.9558944563596552},0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0.9558944563596552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D127:AL127)","v":14.338416845394823}]
[]
[null,"Mão de obra direta",null,{"$f":"(D130+D133)/10^6*(1+$AP129)","v":0.87397762097986464},{"$f":"(E130+E133)/10^6*(1+$AP129)","v":0.87397762097986464},0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0.87397762097986464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D129:AL129)","v":13.109664314697971},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Vigilante diurno",null,{"$f":"D131*D132*12","v":468864.00803977426},{"$f":"E131*E132*12","v":468864.00803977426},468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,468864.00803977426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B130,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B131,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D131*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T131*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ131*AK$7","v":0},{"$f":"AK131*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B130,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B132,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":9768.0001674952964},9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,9768.0001674952964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ132*AK$7","v":0},{"$f":"AK132*AL$7","v":0}]
[null,"Vigilante noturno",null,{"$f":"D134*D135*12","v":405113.6129400903},405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,405113.6129400903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B133,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B134,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"D134*E$7","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,{"$f":"T134*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ134*AK$7","v":0},{"$f":"AK134*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B133,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B135,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8439.8669362518813},8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,8439.8669362518813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ135*AK$7","v":0},{"$f":"AK135*AL$7","v":0}]
[]
[null,"Materiais e Insumos",null,{"$f":"D138/10^6*(1+$AP137)","v":5.9447837379790515E-2},{"$f":"E138/10^6*(1+$AP137)","v":5.9447837379790515E-2},5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,5.9447837379790515E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D137:AL137)","v":0.89171756069685792},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"CFTV",null,{"$f":"D139*D140*12","v":59447.837379790515},{"$f":"E139*E140*12","v":59447.837379790515},59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,59447.837379790515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":2},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B139,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B138,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B140,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2476.9932241579381},{"$f":"D140*E$7","v":2476.9932241579381},2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,2476.9932241579381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Serviços de terceiros",null,{"$f":"D142/10^6*(1+$AP141)","v":2.2468998000000004E-2},{"$f":"E142/10^6*(1+$AP141)","v":2.2468998000000004E-2},2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,2.2468998000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D141:AL141)","v":0.33703497000000016},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"CFTV - Manutenção",null,{"$f":"D143*D144*12","v":22468.998000000003},{"$f":"E143*E144*12","v":22468.998000000003},22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,22468.998000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":2},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B143,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B142,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B144,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":936.20825000000013},{"$f":"D144*E$7","v":936.20825000000013},936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,936.20825000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Limpeza",null,{"$f":"(D148+D156+D163)","v":0.54537087177994981},0.55167454167265606,0.55839621659926297,0.56546156492722266,0.57289837799352994,0.5744095758191049,0.57591806421408853,0.57742270739289125,0.57892288292223248,0.58041812589065622,0.58190791327008784,0.58339140348427065,0.58486769918506065,0.58633632024269156,0.58779672966590735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D146:AL146)","v":8.605192995059614}]
[]
[null,"Mão de obra direta",null,{"$f":"(D149+D152)/10^6*(1+$AP148)","v":0.43161016222913284},{"$f":"(E149+E152)/10^6*(1+$AP148)","v":0.43161016222913284},0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0.43161016222913284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D148:AL148)","v":6.4741524334369913},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Encarregado de limpeza",null,{"$f":"D150*D151*12","v":88880.660529585599},{"$f":"E150*E151*12","v":88880.660529585599},88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,88880.660529585599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B149,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B150,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D150*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T150*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ150*AK$7","v":0},{"$f":"AK150*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B149,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B151,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7406.7217107987999},7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,7406.7217107987999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ151*AK$7","v":0},{"$f":"AK151*AL$7","v":0}]
[null,"Auxiliar de limpeza",null,{"$f":"D153*D154*12","v":342729.50169954723},{"$f":"E153*E154*12","v":342729.50169954723},{"$f":"F153*F154*12","v":342729.50169954723},342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,342729.50169954723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B152,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B153,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7},{"$f":"D153*E$7","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,{"$f":"T153*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ153*AK$7","v":0},{"$f":"AK153*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B152,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B154,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4080.1131154708},4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,4080.1131154708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ154*AK$7","v":0},{"$f":"AK154*AL$7","v":0}]
[]
[null,"Materiais e Insumos",null,{"$f":"(D157+D160)/10^6*(1+$AP156)","v":0.10831317505863056},0.1146168449513368,0.12133851987794375,0.12840386820590344,0.13584068127221074,0.13735187909778573,0.13886036749276928,0.140365010671572,0.14186518620091326,0.14336042916933697,0.14485021654876867,0.14633370676295143,0.14781000246374146,0.14927862352137233,0.15073903294458812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D156:AL156)","v":2.0493275442398247},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Produtos e materiais de limpeza",null,{"$f":"D158*D159*12","v":42744.63067056},{"$f":"E158*E159*12","v":42744.63067056},42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,42744.63067056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B157,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B158,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7},{"$f":"D158*E$7","v":7},{"$f":"E158*F$7","v":7},{"$f":"F158*G$7","v":7},{"$f":"G158*H$7","v":7},{"$f":"H158*I$7","v":7},{"$f":"I158*J$7","v":7},{"$f":"J158*K$7","v":7},{"$f":"K158*L$7","v":7},{"$f":"L158*M$7","v":7},{"$f":"M158*N$7","v":7},{"$f":"N158*O$7","v":7},{"$f":"O158*P$7","v":7},{"$f":"P158*Q$7","v":7},{"$f":"Q158*R$7","v":7},{"$f":"R158*S$7","v":0},{"$f":"S158*T$7","v":0},{"$f":"T158*U$7","v":0},{"$f":"U158*V$7","v":0},{"$f":"V158*W$7","v":0},{"$f":"W158*X$7","v":0},{"$f":"X158*Y$7","v":0},{"$f":"Y158*Z$7","v":0},{"$f":"Z158*AA$7","v":0},{"$f":"AA158*AB$7","v":0},{"$f":"AB158*AC$7","v":0},{"$f":"AC158*AD$7","v":0},{"$f":"AD158*AE$7","v":0},{"$f":"AE158*AF$7","v":0},{"$f":"AF158*AG$7","v":0},{"$f":"AG158*AH$7","v":0},{"$f":"AH158*AI$7","v":0},{"$f":"AI158*AJ$7","v":0},{"$f":"AJ158*AK$7","v":0},{"$f":"AK158*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B157,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B159,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":508.86465083999997},{"$f":"D159*E$7","v":508.86465083999997},{"$f":"E159*F$7","v":508.86465083999997},{"$f":"F159*G$7","v":508.86465083999997},{"$f":"G159*H$7","v":508.86465083999997},{"$f":"H159*I$7","v":508.86465083999997},{"$f":"I159*J$7","v":508.86465083999997},{"$f":"J159*K$7","v":508.86465083999997},{"$f":"K159*L$7","v":508.86465083999997},{"$f":"L159*M$7","v":508.86465083999997},{"$f":"M159*N$7","v":508.86465083999997},{"$f":"N159*O$7","v":508.86465083999997},{"$f":"O159*P$7","v":508.86465083999997},{"$f":"P159*Q$7","v":508.86465083999997},{"$f":"Q159*R$7","v":508.86465083999997},{"$f":"R159*S$7","v":0},{"$f":"S159*T$7","v":0},{"$f":"T159*U$7","v":0},{"$f":"U159*V$7","v":0},{"$f":"V159*W$7","v":0},{"$f":"W159*X$7","v":0},{"$f":"X159*Y$7","v":0},{"$f":"Y159*Z$7","v":0},{"$f":"Z159*AA$7","v":0},{"$f":"AA159*AB$7","v":0},{"$f":"AB159*AC$7","v":0},{"$f":"AC159*AD$7","v":0},{"$f":"AD159*AE$7","v":0},{"$f":"AE159*AF$7","v":0},{"$f":"AF159*AG$7","v":0},{"$f":"AG159*AH$7","v":0},{"$f":"AH159*AI$7","v":0},{"$f":"AI159*AJ$7","v":0},{"$f":"AJ159*AK$7","v":0},{"$f":"AK159*AL$7","v":0}]
[null,"Descartáveis",null,{"$f":"D161*D162*12","v":65568.544388070557},{"$f":"E161*E162*12","v":71872.214280776796},78593.889207383749,85659.237535343447,93096.050601650757,94607.248427225742,96115.736822209292,97620.380001011988,99120.55553035326,100615.79849877697,102105.58587820869,103589.07609239142,105065.37179318148,106533.99285081231,107994.40227402814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B160,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B161,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*(1+'03. (a) DEMANDA'!$D$16/VLOOKUP(D$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,2,0)-1)*D$7","v":1.1088457323618783},{"$f":"D161*(1+'03. (a) DEMANDA'!E$17)*E$7","v":1.2154486396549842},{"$f":"E161*(1+'03. (a) DEMANDA'!F$17)*F$7","v":1.3291205325763711},{"$f":"F161*(1+'03. (a) DEMANDA'!G$17)*G$7","v":1.4486043706609881},{"$f":"G161*(1+'03. (a) DEMANDA'!H$17)*H$7","v":1.5743701400235337},{"$f":"H161*(1+'03. (a) DEMANDA'!I$17)*I$7","v":1.5999263770161647},{"$f":"I161*(1+'03. (a) DEMANDA'!J$17)*J$7","v":1.625436794163678},{"$f":"J161*(1+'03. (a) DEMANDA'!K$17)*K$7","v":1.6508821839174626},{"$f":"K161*(1+'03. (a) DEMANDA'!L$17)*L$7","v":1.6762520201556825},{"$f":"L161*(1+'03. (a) DEMANDA'!M$17)*M$7","v":1.7015384406467005},{"$f":"M161*(1+'03. (a) DEMANDA'!N$17)*N$7","v":1.7267326003344974},{"$f":"N161*(1+'03. (a) DEMANDA'!O$17)*O$7","v":1.7518202671166259},{"$f":"O161*(1+'03. (a) DEMANDA'!P$17)*P$7","v":1.776786265718588},{"$f":"P161*(1+'03. (a) DEMANDA'!Q$17)*Q$7","v":1.8016224765481672},{"$f":"Q161*(1+'03. (a) DEMANDA'!R$17)*R$7","v":1.8263198184145601},{"$f":"R161*(1+'03. (a) DEMANDA'!S$17)*S$7","v":0},{"$f":"S161*(1+'03. (a) DEMANDA'!T$17)*T$7","v":0},{"$f":"T161*(1+'03. (a) DEMANDA'!U$17)*U$7","v":0},{"$f":"U161*(1+'03. (a) DEMANDA'!V$17)*V$7","v":0},{"$f":"V161*(1+'03. (a) DEMANDA'!W$17)*W$7","v":0},{"$f":"W161*(1+'03. (a) DEMANDA'!X$17)*X$7","v":0},{"$f":"X161*(1+'03. (a) DEMANDA'!Y$17)*Y$7","v":0},{"$f":"Y161*(1+'03. (a) DEMANDA'!Z$17)*Z$7","v":0},{"$f":"Z161*(1+'03. (a) DEMANDA'!AA$17)*AA$7","v":0},{"$f":"AA161*(1+'03. (a) DEMANDA'!AB$17)*AB$7","v":0},{"$f":"AB161*(1+'03. (a) DEMANDA'!AC$17)*AC$7","v":0},{"$f":"AC161*(1+'03. (a) DEMANDA'!AD$17)*AD$7","v":0},{"$f":"AD161*(1+'03. (a) DEMANDA'!AE$17)*AE$7","v":0},{"$f":"AE161*(1+'03. (a) DEMANDA'!AF$17)*AF$7","v":0},{"$f":"AF161*(1+'03. (a) DEMANDA'!AG$17)*AG$7","v":0},{"$f":"AG161*(1+'03. (a) DEMANDA'!AH$17)*AH$7","v":0},{"$f":"AH161*(1+'03. (a) DEMANDA'!AI$17)*AI$7","v":0},{"$f":"AI161*(1+'03. (a) DEMANDA'!AJ$17)*AJ$7","v":0},{"$f":"AJ161*(1+'03. (a) DEMANDA'!AK$17)*AK$7","v":0},{"$f":"AK161*(1+'03. (a) DEMANDA'!AL$17)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B160,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B162,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4927.6875999999993},{"$f":"D162*E$7","v":4927.6875999999993},{"$f":"E162*F$7","v":4927.6875999999993},{"$f":"F162*G$7","v":4927.6875999999993},{"$f":"G162*H$7","v":4927.6875999999993},{"$f":"H162*I$7","v":4927.6875999999993},{"$f":"I162*J$7","v":4927.6875999999993},{"$f":"J162*K$7","v":4927.6875999999993},{"$f":"K162*L$7","v":4927.6875999999993},{"$f":"L162*M$7","v":4927.6875999999993},{"$f":"M162*N$7","v":4927.6875999999993},{"$f":"N162*O$7","v":4927.6875999999993},{"$f":"O162*P$7","v":4927.6875999999993},{"$f":"P162*Q$7","v":4927.6875999999993},{"$f":"Q162*R$7","v":4927.6875999999993},{"$f":"R162*S$7","v":0},{"$f":"S162*T$7","v":0},{"$f":"T162*U$7","v":0},{"$f":"U162*V$7","v":0},{"$f":"V162*W$7","v":0},{"$f":"W162*X$7","v":0},{"$f":"X162*Y$7","v":0},{"$f":"Y162*Z$7","v":0},{"$f":"Z162*AA$7","v":0},{"$f":"AA162*AB$7","v":0},{"$f":"AB162*AC$7","v":0},{"$f":"AC162*AD$7","v":0},{"$f":"AD162*AE$7","v":0},{"$f":"AE162*AF$7","v":0},{"$f":"AF162*AG$7","v":0},{"$f":"AG162*AH$7","v":0},{"$f":"AH162*AI$7","v":0},{"$f":"AI162*AJ$7","v":0},{"$f":"AJ162*AK$7","v":0},{"$f":"AK162*AL$7","v":0}]
[null,"Serviços de terceiros",null,{"$f":"D164/10^6*(1+$AP163)","v":5.4475344921863988E-3},{"$f":"E164/10^6*(1+$AP163)","v":5.4475344921863988E-3},5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,5.4475344921863988E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D163:AL163)","v":8.171301738279596E-2},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Controle de pragas",null,{"$f":"D165*D166*12","v":5447.5344921863989},{"$f":"E165*E166*12","v":5447.5344921863989},5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,5447.5344921863989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B164,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B165,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D165*E$7","v":1},{"$f":"E165*F$7","v":1},{"$f":"F165*G$7","v":1},{"$f":"G165*H$7","v":1},{"$f":"H165*I$7","v":1},{"$f":"I165*J$7","v":1},{"$f":"J165*K$7","v":1},{"$f":"K165*L$7","v":1},{"$f":"L165*M$7","v":1},{"$f":"M165*N$7","v":1},{"$f":"N165*O$7","v":1},{"$f":"O165*P$7","v":1},{"$f":"P165*Q$7","v":1},{"$f":"Q165*R$7","v":1},{"$f":"R165*S$7","v":0},{"$f":"S165*T$7","v":0},{"$f":"T165*U$7","v":0},{"$f":"U165*V$7","v":0},{"$f":"V165*W$7","v":0},{"$f":"W165*X$7","v":0},{"$f":"X165*Y$7","v":0},{"$f":"Y165*Z$7","v":0},{"$f":"Z165*AA$7","v":0},{"$f":"AA165*AB$7","v":0},{"$f":"AB165*AC$7","v":0},{"$f":"AC165*AD$7","v":0},{"$f":"AD165*AE$7","v":0},{"$f":"AE165*AF$7","v":0},{"$f":"AF165*AG$7","v":0},{"$f":"AG165*AH$7","v":0},{"$f":"AH165*AI$7","v":0},{"$f":"AI165*AJ$7","v":0},{"$f":"AJ165*AK$7","v":0},{"$f":"AK165*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B164,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B166,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":453.96120768219993},{"$f":"D166*E$7","v":453.96120768219993},453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,453.96120768219993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manutenção",null,{"$f":"(D170+D178+D185)","v":3.8795709636726126},2.9936355636726129,3.1412914636726126,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,3.2889473636726128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D168:AL168)","v":49.481866355089188}]
[]
[null,"Mão de obra direta",null,{"$f":"(D171+D174)/10^6*(1+$AP170)","v":0.50411283551209929},{"$f":"(E171+E174)/10^6*(1+$AP170)","v":0.50411283551209929},0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0.50411283551209929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D170:AL170)","v":7.5616925326814917},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Auxiliar de manutenção",null,{"$f":"D172*D173*12","v":159609.78796949284},{"$f":"E172*E173*12","v":159609.78796949284},159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,159609.78796949284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B171,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B172,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":3},{"$f":"D172*E$7","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,{"$f":"T172*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ172*AK$7","v":0},{"$f":"AK172*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B171,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B173,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4433.6052213748007},4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,4433.6052213748007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ173*AK$7","v":0},{"$f":"AK173*AL$7","v":0}]
[null,"Lavador",null,{"$f":"D175*D176*12","v":344503.04754260642},{"$f":"E175*E176*12","v":344503.04754260642},344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,344503.04754260642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B174,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B175,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7},{"$f":"D175*E$7","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,{"$f":"T175*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ175*AK$7","v":0},{"$f":"AK175*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B174,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B176,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4101.2267564596004},4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,4101.2267564596004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ176*AK$7","v":0},{"$f":"AK176*AL$7","v":0}]
[]
[null,"Materiais e Insumos",null,{"$f":"(D179+D182)/10^6*(1+$AP178)","v":0.17102928189999994},0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0.17102928189999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D178:AL178)","v":2.5654392284999994},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Equipamentos de manutenção predial",null,{"$f":"D180*D181*12","v":16697.28},{"$f":"E180*E181*12","v":16697.28},16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,16697.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B179,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B180,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D180*E$7","v":1},{"$f":"E180*F$7","v":1},{"$f":"F180*G$7","v":1},{"$f":"G180*H$7","v":1},{"$f":"H180*I$7","v":1},{"$f":"I180*J$7","v":1},{"$f":"J180*K$7","v":1},{"$f":"K180*L$7","v":1},{"$f":"L180*M$7","v":1},{"$f":"M180*N$7","v":1},{"$f":"N180*O$7","v":1},{"$f":"O180*P$7","v":1},{"$f":"P180*Q$7","v":1},{"$f":"Q180*R$7","v":1},{"$f":"R180*S$7","v":0},{"$f":"S180*T$7","v":0},{"$f":"T180*U$7","v":0},{"$f":"U180*V$7","v":0},{"$f":"V180*W$7","v":0},{"$f":"W180*X$7","v":0},{"$f":"X180*Y$7","v":0},{"$f":"Y180*Z$7","v":0},{"$f":"Z180*AA$7","v":0},{"$f":"AA180*AB$7","v":0},{"$f":"AB180*AC$7","v":0},{"$f":"AC180*AD$7","v":0},{"$f":"AD180*AE$7","v":0},{"$f":"AE180*AF$7","v":0},{"$f":"AF180*AG$7","v":0},{"$f":"AG180*AH$7","v":0},{"$f":"AH180*AI$7","v":0},{"$f":"AI180*AJ$7","v":0},{"$f":"AJ180*AK$7","v":0},{"$f":"AK180*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B179,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B181,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1391.44},{"$f":"D181*E$7","v":1391.44},1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,1391.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material para manutenção predial",null,{"$f":"D183*D184*12","v":154332.00189999994},{"$f":"E183*E184*12","v":154332.00189999994},154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,154332.00189999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B182,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B183,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D183*E$7","v":1},{"$f":"E183*F$7","v":1},{"$f":"F183*G$7","v":1},{"$f":"G183*H$7","v":1},{"$f":"H183*I$7","v":1},{"$f":"I183*J$7","v":1},{"$f":"J183*K$7","v":1},{"$f":"K183*L$7","v":1},{"$f":"L183*M$7","v":1},{"$f":"M183*N$7","v":1},{"$f":"N183*O$7","v":1},{"$f":"O183*P$7","v":1},{"$f":"P183*Q$7","v":1},{"$f":"Q183*R$7","v":1},{"$f":"R183*S$7","v":0},{"$f":"S183*T$7","v":0},{"$f":"T183*U$7","v":0},{"$f":"U183*V$7","v":0},{"$f":"V183*W$7","v":0},{"$f":"W183*X$7","v":0},{"$f":"X183*Y$7","v":0},{"$f":"Y183*Z$7","v":0},{"$f":"Z183*AA$7","v":0},{"$f":"AA183*AB$7","v":0},{"$f":"AB183*AC$7","v":0},{"$f":"AC183*AD$7","v":0},{"$f":"AD183*AE$7","v":0},{"$f":"AE183*AF$7","v":0},{"$f":"AF183*AG$7","v":0},{"$f":"AG183*AH$7","v":0},{"$f":"AH183*AI$7","v":0},{"$f":"AI183*AJ$7","v":0},{"$f":"AJ183*AK$7","v":0},{"$f":"AK183*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B182,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B184,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":12861.000158333329},{"$f":"D184*E$7","v":12861.000158333329},12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,12861.000158333329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Serviços de terceiros",null,{"$f":"(D186+D189+D192+D195+D198+D201+D204+D213+D216+D207+D210)/10^6*(1+$AP185)","v":3.2044288462605133},{"$f":"(E186+E189+E192+E195+E198+E201+E204+E213+E216+E207+E210)/10^6*(1+$AP185)","v":2.3184934462605136},2.4661493462605133,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,2.6138052462605135,{"$f":"(S186+S189+S192+S195+S198+S201+S204+S213+S216+S207+S210)/10^6*(1+$AP185)","v":0},{"$f":"(T186+T189+T192+T195+T198+T201+T204+T213+T216+T207+T210)/10^6*(1+$AP185)","v":0},{"$f":"(U186+U189+U192+U195+U198+U201+U204+U213+U216+U207+U210)/10^6*(1+$AP185)","v":0},{"$f":"(V186+V189+V192+V195+V198+V201+V204+V213+V216+V207+V210)/10^6*(1+$AP185)","v":0},{"$f":"(W186+W189+W192+W195+W198+W201+W204+W213+W216+W207+W210)/10^6*(1+$AP185)","v":0},{"$f":"(X186+X189+X192+X195+X198+X201+X204+X213+X216+X207+X210)/10^6*(1+$AP185)","v":0},{"$f":"(Y186+Y189+Y192+Y195+Y198+Y201+Y204+Y213+Y216+Y207+Y210)/10^6*(1+$AP185)","v":0},{"$f":"(Z186+Z189+Z192+Z195+Z198+Z201+Z204+Z213+Z216+Z207+Z210)/10^6*(1+$AP185)","v":0},{"$f":"(AA186+AA189+AA192+AA195+AA198+AA201+AA204+AA213+AA216+AA207+AA210)/10^6*(1+$AP185)","v":0},{"$f":"(AB186+AB189+AB192+AB195+AB198+AB201+AB204+AB213+AB216+AB207+AB210)/10^6*(1+$AP185)","v":0},{"$f":"(AC186+AC189+AC192+AC195+AC198+AC201+AC204+AC213+AC216+AC207+AC210)/10^6*(1+$AP185)","v":0},{"$f":"(AD186+AD189+AD192+AD195+AD198+AD201+AD204+AD213+AD216+AD207+AD210)/10^6*(1+$AP185)","v":0},{"$f":"(AE186+AE189+AE192+AE195+AE198+AE201+AE204+AE213+AE216+AE207+AE210)/10^6*(1+$AP185)","v":0},{"$f":"(AF186+AF189+AF192+AF195+AF198+AF201+AF204+AF213+AF216+AF207+AF210)/10^6*(1+$AP185)","v":0},{"$f":"(AG186+AG189+AG192+AG195+AG198+AG201+AG204+AG213+AG216+AG207+AG210)/10^6*(1+$AP185)","v":0},{"$f":"(AH186+AH189+AH192+AH195+AH198+AH201+AH204+AH213+AH216+AH207+AH210)/10^6*(1+$AP185)","v":0},{"$f":"(AI186+AI189+AI192+AI195+AI198+AI201+AI204+AI213+AI216+AI207+AI210)/10^6*(1+$AP185)","v":0},{"$f":"(AJ186+AJ189+AJ192+AJ195+AJ198+AJ201+AJ204+AJ213+AJ216+AJ207+AJ210)/10^6*(1+$AP185)","v":0},{"$f":"(AK186+AK189+AK192+AK195+AK198+AK201+AK204+AK213+AK216+AK207+AK210)/10^6*(1+$AP185)","v":0},{"$f":"(AL186+AL189+AL192+AL195+AL198+AL201+AL204+AL213+AL216+AL207+AL210)/10^6*(1+$AP185)","v":0},null,{"$f":"SUM(D185:AL185)","v":39.354734593907686},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Serviço de manutenção de embarcações 62 passageiros",null,{"$f":"D187*D188*12","v":1624214.9},{"$f":"E187*E188*12","v":738279.5},{"$f":"F187*F188*12","v":885935.39999999991},1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,1033591.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total de embarcações",null,{"$f":"MAX(D383,D387)","v":11},{"$f":"MAX(E383,E387)","v":5},6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":12304.658333333333},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B186,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B188,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Serviço de manutenção de embarcações 8 passageiros",null,{"$f":"D190*D191*12","v":38607.28602},{"$f":"E190*E191*12","v":38607.28602},38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,38607.28602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":3},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B190,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":1072.4246116666666},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B189,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B191,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Serviço de manutenção de botes de rafting",null,{"$f":"D193*D194*12","v":3346.0936309999997},3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,3346.0936309999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":4},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B193,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":69.710283979166661},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B192,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B194,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Serviço de manutenção de caminhões elétricos",null,{"$f":"D196*D197*12","v":377902.18699999992},377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,377902.18699999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":10},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B196,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":3149.1848916666663},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B195,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B197,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Serviço de manutenção de minibus",null,{"$f":"D199*D200*12","v":21373.048999999999},21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,21373.048999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":1},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B199,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":1781.0874166666665},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B198,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B200,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Serviços de manutenção de funicular (máquinas troley)",null,{"$f":"D202*D203*12","v":105696.54000000001},105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,105696.54000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":1},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B202,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":8808.0450000000001},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B201,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B203,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Serviço de manutenção de cadeira Julietti",null,{"$f":"D205*D206*12","v":1399.6308462000002},1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,1399.6308462000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":3},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B205,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":38.878634616666666},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B204,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B206,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Gestão de Riscos Geológicos",null,{"$f":"D208*D209*12","v":262917.1597633136},{"$f":"E208*E209*12","v":262917.1597633136},262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,262917.1597633136,{"$f":"S208*S209*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":1},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B208,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":21909.763313609466},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B207,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B209,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Serviço de apoio ao ICMBio - monitoramento com embarcações",null,{"$f":"D211*D212*12","v":750000},750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,{"$f":"S211*S212*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":200},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B211,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":312.5},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B210,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B212,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Limpeza de caixa d'água",null,{"$f":"D214*D215*12","v":9072},9072,9072,9072,9072,9072,9072,9072,9072,9072,9072,9072,9072,9072,9072,{"$f":"S214*S215*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":3},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B214,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":252},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B213,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B215,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Análise da qualidade da água",null,{"$f":"D217*D218*12","v":9900},9900,9900,9900,9900,9900,9900,9900,9900,9900,9900,9900,9900,9900,9900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":12},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B217,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*E$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*F$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*G$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*H$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*I$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*J$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*K$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*L$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*M$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*N$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*O$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*P$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Q$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*R$7","v":68.75},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*S$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*T$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*U$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*V$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*W$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*X$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Y$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*Z$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AA$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AB$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AC$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AD$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AE$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AF$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AG$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AH$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AI$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AJ$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AK$7","v":0},{"$f":"VLOOKUP($B216,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B218,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*AL$7","v":0}]
[]
[null,"Manutenção de Áreas Verdes",null,{"$f":"(D222+D230)","v":0.12626728923431041},{"$f":"(E222+E230)","v":0.12626728923431041},0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0.12626728923431041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D220:AL220)","v":1.8940093385146561}]
[]
[null,"Mão de obra direta",null,{"$f":"(D223+D226)/10^6*(1+$AP222)","v":0.10813144923431042},{"$f":"(E223+E226)/10^6*(1+$AP222)","v":0.10813144923431042},0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0.10813144923431042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D222:AL222)","v":1.6219717385146561},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Jardineiro",null,{"$f":"D224*D225*12","v":54345.718880505607},{"$f":"E224*E225*12","v":54345.718880505607},54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,54345.718880505607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B223,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B224,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D224*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T224*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ224*AK$7","v":0},{"$f":"AK224*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B223,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B225,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4528.8099067088006},4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,4528.8099067088006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ225*AK$7","v":0},{"$f":"AK225*AL$7","v":0}]
[null,"Ajudante de jardinagem (jardineiro)",null,{"$f":"D227*D228*12","v":53785.730353804807},{"$f":"E227*E228*12","v":53785.730353804807},53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,53785.730353804807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B226,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B227,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D227*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T227*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ227*AK$7","v":0},{"$f":"AK227*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B226,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B228,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4482.1441961504006},4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,4482.1441961504006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ228*AK$7","v":0},{"$f":"AK228*AL$7","v":0}]
[]
[null,"Materiais e Insumos",null,{"$f":"(D231+D234)/10^6*(1+$AP230)","v":1.813584E-2},{"$f":"(E231+E234)/10^6*(1+$AP230)","v":1.813584E-2},1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,1.813584E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D230:AL230)","v":0.2720376000000001},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Produtos para jardinagem",null,{"$f":"D232*D233*12","v":7799.88},{"$f":"E232*E233*12","v":7799.88},7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,7799.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B231,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B232,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D232*E$7","v":1},{"$f":"E232*F$7","v":1},{"$f":"F232*G$7","v":1},{"$f":"G232*H$7","v":1},{"$f":"H232*I$7","v":1},{"$f":"I232*J$7","v":1},{"$f":"J232*K$7","v":1},{"$f":"K232*L$7","v":1},{"$f":"L232*M$7","v":1},{"$f":"M232*N$7","v":1},{"$f":"N232*O$7","v":1},{"$f":"O232*P$7","v":1},{"$f":"P232*Q$7","v":1},{"$f":"Q232*R$7","v":1},{"$f":"R232*S$7","v":0},{"$f":"S232*T$7","v":0},{"$f":"T232*U$7","v":0},{"$f":"U232*V$7","v":0},{"$f":"V232*W$7","v":0},{"$f":"W232*X$7","v":0},{"$f":"X232*Y$7","v":0},{"$f":"Y232*Z$7","v":0},{"$f":"Z232*AA$7","v":0},{"$f":"AA232*AB$7","v":0},{"$f":"AB232*AC$7","v":0},{"$f":"AC232*AD$7","v":0},{"$f":"AD232*AE$7","v":0},{"$f":"AE232*AF$7","v":0},{"$f":"AF232*AG$7","v":0},{"$f":"AG232*AH$7","v":0},{"$f":"AH232*AI$7","v":0},{"$f":"AI232*AJ$7","v":0},{"$f":"AJ232*AK$7","v":0},{"$f":"AK232*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B231,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B233,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":649.99},{"$f":"D233*E$7","v":649.99},649.99,649.99,649.99,649.99,649.99,649.99,649.99,649.99,649.99,649.99,649.99,649.99,649.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipamentos de jardinagem",null,{"$f":"D235*D236*12","v":10335.960000000001},{"$f":"E235*E236*12","v":10335.960000000001},{"$f":"F235*F236*12","v":10335.960000000001},{"$f":"G235*G236*12","v":10335.960000000001},{"$f":"H235*H236*12","v":10335.960000000001},{"$f":"I235*I236*12","v":10335.960000000001},{"$f":"J235*J236*12","v":10335.960000000001},{"$f":"K235*K236*12","v":10335.960000000001},{"$f":"L235*L236*12","v":10335.960000000001},{"$f":"M235*M236*12","v":10335.960000000001},{"$f":"N235*N236*12","v":10335.960000000001},{"$f":"O235*O236*12","v":10335.960000000001},{"$f":"P235*P236*12","v":10335.960000000001},{"$f":"Q235*Q236*12","v":10335.960000000001},{"$f":"R235*R236*12","v":10335.960000000001},{"$f":"S235*S236*12","v":0},{"$f":"T235*T236*12","v":0},{"$f":"U235*U236*12","v":0},{"$f":"V235*V236*12","v":0},{"$f":"W235*W236*12","v":0},{"$f":"X235*X236*12","v":0},{"$f":"Y235*Y236*12","v":0},{"$f":"Z235*Z236*12","v":0},{"$f":"AA235*AA236*12","v":0},{"$f":"AB235*AB236*12","v":0},{"$f":"AC235*AC236*12","v":0},{"$f":"AD235*AD236*12","v":0},{"$f":"AE235*AE236*12","v":0},{"$f":"AF235*AF236*12","v":0},{"$f":"AG235*AG236*12","v":0},{"$f":"AH235*AH236*12","v":0},{"$f":"AI235*AI236*12","v":0},{"$f":"AJ235*AJ236*12","v":0},{"$f":"AK235*AK236*12","v":0},{"$f":"AL235*AL236*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B234,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B235,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D235*E$7","v":1},{"$f":"E235*F$7","v":1},{"$f":"F235*G$7","v":1},{"$f":"G235*H$7","v":1},{"$f":"H235*I$7","v":1},{"$f":"I235*J$7","v":1},{"$f":"J235*K$7","v":1},{"$f":"K235*L$7","v":1},{"$f":"L235*M$7","v":1},{"$f":"M235*N$7","v":1},{"$f":"N235*O$7","v":1},{"$f":"O235*P$7","v":1},{"$f":"P235*Q$7","v":1},{"$f":"Q235*R$7","v":1},{"$f":"R235*S$7","v":0},{"$f":"S235*T$7","v":0},{"$f":"T235*U$7","v":0},{"$f":"U235*V$7","v":0},{"$f":"V235*W$7","v":0},{"$f":"W235*X$7","v":0},{"$f":"X235*Y$7","v":0},{"$f":"Y235*Z$7","v":0},{"$f":"Z235*AA$7","v":0},{"$f":"AA235*AB$7","v":0},{"$f":"AB235*AC$7","v":0},{"$f":"AC235*AD$7","v":0},{"$f":"AD235*AE$7","v":0},{"$f":"AE235*AF$7","v":0},{"$f":"AF235*AG$7","v":0},{"$f":"AG235*AH$7","v":0},{"$f":"AH235*AI$7","v":0},{"$f":"AI235*AJ$7","v":0},{"$f":"AJ235*AK$7","v":0},{"$f":"AK235*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B234,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B236,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":861.33},{"$f":"D236*E$7","v":861.33},861.33,861.33,861.33,861.33,861.33,861.33,861.33,861.33,861.33,861.33,861.33,861.33,861.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tecnologia da Informação e Comunicação",null,{"$f":"(D240+D250+D254)","v":0.73974825977981773},{"$f":"(E240+E250+E254)","v":0.73974825977981773},0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0.73974825977981773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D238:AL238)","v":11.096223896697266}]
[]
[null,"Mão de obra direta",null,{"$f":"(D241+D244+D247)/10^6*(1+$AP240)","v":0.30640324030781763},{"$f":"(E241+E244+E247)/10^6*(1+$AP240)","v":0.30640324030781763},0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0.30640324030781763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D240:AL240)","v":4.5960486046172644},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Supervisor de TI",null,{"$f":"D242*D243*12","v":144186.36073199043},{"$f":"E242*E243*12","v":144186.36073199043},144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,144186.36073199043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B241,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B242,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D242*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T242*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ242*AK$7","v":0},{"$f":"AK242*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B241,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B243,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":12015.530060999201},12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,12015.530060999201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ243*AK$7","v":0},{"$f":"AK243*AL$7","v":0}]
[null,"Analista de TI",null,{"$f":"D245*D246*12","v":102089.37149443202},{"$f":"E245*E246*12","v":102089.37149443202},102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,102089.37149443202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B244,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B245,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D245*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T245*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ245*AK$7","v":0},{"$f":"AK245*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B244,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B246,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8507.447624536002},8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,8507.447624536002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ246*AK$7","v":0},{"$f":"AK246*AL$7","v":0}]
[null,"Técnico de informática",null,{"$f":"D248*D249*12","v":60127.508081395201},{"$f":"E248*E249*12","v":60127.508081395201},60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,60127.508081395201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B247,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B248,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D248*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T248*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ248*AK$7","v":0},{"$f":"AK248*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B247,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B249,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":5010.6256734496001},5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,5010.6256734496001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ249*AK$7","v":0},{"$f":"AK249*AL$7","v":0}]
[null,"Materiais e Insumos",null,{"$f":"D251/10^6*(1+$AP250)","v":0.03},{"$f":"E251/10^6*(1+$AP250)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D250:AL250)","v":0.45000000000000018},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Materiais de informática em geral",null,{"$f":"D252*D253*12","v":30000},{"$f":"E252*E253*12","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B251,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B252,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D252*E$7","v":1},{"$f":"E252*F$7","v":1},{"$f":"F252*G$7","v":1},{"$f":"G252*H$7","v":1},{"$f":"H252*I$7","v":1},{"$f":"I252*J$7","v":1},{"$f":"J252*K$7","v":1},{"$f":"K252*L$7","v":1},{"$f":"L252*M$7","v":1},{"$f":"M252*N$7","v":1},{"$f":"N252*O$7","v":1},{"$f":"O252*P$7","v":1},{"$f":"P252*Q$7","v":1},{"$f":"Q252*R$7","v":1},{"$f":"R252*S$7","v":0},{"$f":"S252*T$7","v":0},{"$f":"T252*U$7","v":0},{"$f":"U252*V$7","v":0},{"$f":"V252*W$7","v":0},{"$f":"W252*X$7","v":0},{"$f":"X252*Y$7","v":0},{"$f":"Y252*Z$7","v":0},{"$f":"Z252*AA$7","v":0},{"$f":"AA252*AB$7","v":0},{"$f":"AB252*AC$7","v":0},{"$f":"AC252*AD$7","v":0},{"$f":"AD252*AE$7","v":0},{"$f":"AE252*AF$7","v":0},{"$f":"AF252*AG$7","v":0},{"$f":"AG252*AH$7","v":0},{"$f":"AH252*AI$7","v":0},{"$f":"AI252*AJ$7","v":0},{"$f":"AJ252*AK$7","v":0},{"$f":"AK252*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B251,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B253,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2500},{"$f":"D253*E$7","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Serviços de terceiros",null,{"$f":"(D255+D258+D261+D264)/10^6*(1+$AP254)","v":0.40334501947200002},{"$f":"(E255+E258+E261+E264)/10^6*(1+$AP254)","v":0.40334501947200002},0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0.40334501947200002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D254:AL254)","v":6.0501752920799987},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Licença + Suporte - Sistema de Gestão e Controle",null,{"$f":"D256*D257*12","v":330000},{"$f":"E256*E257*12","v":330000},330000,330000,330000,330000,330000,330000,330000,330000,330000,330000,330000,330000,330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B255,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B256,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D256*E$7","v":1},{"$f":"E256*F$7","v":1},{"$f":"F256*G$7","v":1},{"$f":"G256*H$7","v":1},{"$f":"H256*I$7","v":1},{"$f":"I256*J$7","v":1},{"$f":"J256*K$7","v":1},{"$f":"K256*L$7","v":1},{"$f":"L256*M$7","v":1},{"$f":"M256*N$7","v":1},{"$f":"N256*O$7","v":1},{"$f":"O256*P$7","v":1},{"$f":"P256*Q$7","v":1},{"$f":"Q256*R$7","v":1},{"$f":"R256*S$7","v":0},{"$f":"S256*T$7","v":0},{"$f":"T256*U$7","v":0},{"$f":"U256*V$7","v":0},{"$f":"V256*W$7","v":0},{"$f":"W256*X$7","v":0},{"$f":"X256*Y$7","v":0},{"$f":"Y256*Z$7","v":0},{"$f":"Z256*AA$7","v":0},{"$f":"AA256*AB$7","v":0},{"$f":"AB256*AC$7","v":0},{"$f":"AC256*AD$7","v":0},{"$f":"AD256*AE$7","v":0},{"$f":"AE256*AF$7","v":0},{"$f":"AF256*AG$7","v":0},{"$f":"AG256*AH$7","v":0},{"$f":"AH256*AI$7","v":0},{"$f":"AI256*AJ$7","v":0},{"$f":"AJ256*AK$7","v":0},{"$f":"AK256*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B255,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B257,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":27500},{"$f":"D257*E$7","v":27500},27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Licença + Suporte - Sistema de Gestão e Serviços",null,{"$f":"D259*D260*12","v":21000},{"$f":"E259*E260*12","v":21000},{"$f":"F259*F260*12","v":21000},{"$f":"G259*G260*12","v":21000},{"$f":"H259*H260*12","v":21000},{"$f":"I259*I260*12","v":21000},{"$f":"J259*J260*12","v":21000},{"$f":"K259*K260*12","v":21000},{"$f":"L259*L260*12","v":21000},{"$f":"M259*M260*12","v":21000},{"$f":"N259*N260*12","v":21000},{"$f":"O259*O260*12","v":21000},{"$f":"P259*P260*12","v":21000},{"$f":"Q259*Q260*12","v":21000},{"$f":"R259*R260*12","v":21000},{"$f":"S259*S260*12","v":0},{"$f":"T259*T260*12","v":0},{"$f":"U259*U260*12","v":0},{"$f":"V259*V260*12","v":0},{"$f":"W259*W260*12","v":0},{"$f":"X259*X260*12","v":0},{"$f":"Y259*Y260*12","v":0},{"$f":"Z259*Z260*12","v":0},{"$f":"AA259*AA260*12","v":0},{"$f":"AB259*AB260*12","v":0},{"$f":"AC259*AC260*12","v":0},{"$f":"AD259*AD260*12","v":0},{"$f":"AE259*AE260*12","v":0},{"$f":"AF259*AF260*12","v":0},{"$f":"AG259*AG260*12","v":0},{"$f":"AH259*AH260*12","v":0},{"$f":"AI259*AI260*12","v":0},{"$f":"AJ259*AJ260*12","v":0},{"$f":"AK259*AK260*12","v":0},{"$f":"AL259*AL260*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B258,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B259,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D259*E$7","v":1},{"$f":"E259*F$7","v":1},{"$f":"F259*G$7","v":1},{"$f":"G259*H$7","v":1},{"$f":"H259*I$7","v":1},{"$f":"I259*J$7","v":1},{"$f":"J259*K$7","v":1},{"$f":"K259*L$7","v":1},{"$f":"L259*M$7","v":1},{"$f":"M259*N$7","v":1},{"$f":"N259*O$7","v":1},{"$f":"O259*P$7","v":1},{"$f":"P259*Q$7","v":1},{"$f":"Q259*R$7","v":1},{"$f":"R259*S$7","v":0},{"$f":"S259*T$7","v":0},{"$f":"T259*U$7","v":0},{"$f":"U259*V$7","v":0},{"$f":"V259*W$7","v":0},{"$f":"W259*X$7","v":0},{"$f":"X259*Y$7","v":0},{"$f":"Y259*Z$7","v":0},{"$f":"Z259*AA$7","v":0},{"$f":"AA259*AB$7","v":0},{"$f":"AB259*AC$7","v":0},{"$f":"AC259*AD$7","v":0},{"$f":"AD259*AE$7","v":0},{"$f":"AE259*AF$7","v":0},{"$f":"AF259*AG$7","v":0},{"$f":"AG259*AH$7","v":0},{"$f":"AH259*AI$7","v":0},{"$f":"AI259*AJ$7","v":0},{"$f":"AJ259*AK$7","v":0},{"$f":"AK259*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B258,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B260,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1750},{"$f":"D260*E$7","v":1750},1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aluguel e manuntenção de rádios HT",null,{"$f":"D262*D263*12","v":43345.019472},{"$f":"E262*E263*12","v":43345.019472},43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,43345.019472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B261,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B262,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D262*E$7","v":1},{"$f":"E262*F$7","v":1},{"$f":"F262*G$7","v":1},{"$f":"G262*H$7","v":1},{"$f":"H262*I$7","v":1},{"$f":"I262*J$7","v":1},{"$f":"J262*K$7","v":1},{"$f":"K262*L$7","v":1},{"$f":"L262*M$7","v":1},{"$f":"M262*N$7","v":1},{"$f":"N262*O$7","v":1},{"$f":"O262*P$7","v":1},{"$f":"P262*Q$7","v":1},{"$f":"Q262*R$7","v":1},{"$f":"R262*S$7","v":0},{"$f":"S262*T$7","v":0},{"$f":"T262*U$7","v":0},{"$f":"U262*V$7","v":0},{"$f":"V262*W$7","v":0},{"$f":"W262*X$7","v":0},{"$f":"X262*Y$7","v":0},{"$f":"Y262*Z$7","v":0},{"$f":"Z262*AA$7","v":0},{"$f":"AA262*AB$7","v":0},{"$f":"AB262*AC$7","v":0},{"$f":"AC262*AD$7","v":0},{"$f":"AD262*AE$7","v":0},{"$f":"AE262*AF$7","v":0},{"$f":"AF262*AG$7","v":0},{"$f":"AG262*AH$7","v":0},{"$f":"AH262*AI$7","v":0},{"$f":"AI262*AJ$7","v":0},{"$f":"AJ262*AK$7","v":0},{"$f":"AK262*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B261,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B263,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":3612.0849559999997},{"$f":"D263*E$7","v":3612.0849559999997},3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,3612.0849559999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Serviços de treinamento aos funcionários",null,{"$f":"D265*D266*12","v":9000},{"$f":"E265*E266*12","v":9000},{"$f":"F265*F266*12","v":9000},{"$f":"G265*G266*12","v":9000},{"$f":"H265*H266*12","v":9000},{"$f":"I265*I266*12","v":9000},{"$f":"J265*J266*12","v":9000},{"$f":"K265*K266*12","v":9000},{"$f":"L265*L266*12","v":9000},{"$f":"M265*M266*12","v":9000},{"$f":"N265*N266*12","v":9000},{"$f":"O265*O266*12","v":9000},{"$f":"P265*P266*12","v":9000},{"$f":"Q265*Q266*12","v":9000},{"$f":"R265*R266*12","v":9000},{"$f":"S265*S266*12","v":0},{"$f":"T265*T266*12","v":0},{"$f":"U265*U266*12","v":0},{"$f":"V265*V266*12","v":0},{"$f":"W265*W266*12","v":0},{"$f":"X265*X266*12","v":0},{"$f":"Y265*Y266*12","v":0},{"$f":"Z265*Z266*12","v":0},{"$f":"AA265*AA266*12","v":0},{"$f":"AB265*AB266*12","v":0},{"$f":"AC265*AC266*12","v":0},{"$f":"AD265*AD266*12","v":0},{"$f":"AE265*AE266*12","v":0},{"$f":"AF265*AF266*12","v":0},{"$f":"AG265*AG266*12","v":0},{"$f":"AH265*AH266*12","v":0},{"$f":"AI265*AI266*12","v":0},{"$f":"AJ265*AJ266*12","v":0},{"$f":"AK265*AK266*12","v":0},{"$f":"AL265*AL266*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B264,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B265,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D265*E$7","v":1},{"$f":"E265*F$7","v":1},{"$f":"F265*G$7","v":1},{"$f":"G265*H$7","v":1},{"$f":"H265*I$7","v":1},{"$f":"I265*J$7","v":1},{"$f":"J265*K$7","v":1},{"$f":"K265*L$7","v":1},{"$f":"L265*M$7","v":1},{"$f":"M265*N$7","v":1},{"$f":"N265*O$7","v":1},{"$f":"O265*P$7","v":1},{"$f":"P265*Q$7","v":1},{"$f":"Q265*R$7","v":1},{"$f":"R265*S$7","v":0},{"$f":"S265*T$7","v":0},{"$f":"T265*U$7","v":0},{"$f":"U265*V$7","v":0},{"$f":"V265*W$7","v":0},{"$f":"W265*X$7","v":0},{"$f":"X265*Y$7","v":0},{"$f":"Y265*Z$7","v":0},{"$f":"Z265*AA$7","v":0},{"$f":"AA265*AB$7","v":0},{"$f":"AB265*AC$7","v":0},{"$f":"AC265*AD$7","v":0},{"$f":"AD265*AE$7","v":0},{"$f":"AE265*AF$7","v":0},{"$f":"AF265*AG$7","v":0},{"$f":"AG265*AH$7","v":0},{"$f":"AH265*AI$7","v":0},{"$f":"AI265*AJ$7","v":0},{"$f":"AJ265*AK$7","v":0},{"$f":"AK265*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B264,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B266,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":750},{"$f":"D266*E$7","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SPE",null,{"$f":"(D270+D307+D317)","v":2.6083350463710544},{"$f":"(E270+E307+E317)","v":2.6083350463710544},2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,2.6083350463710544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D268:AL268)","v":39.12502569556581}]
[]
[null,"Mão de obra direta",null,{"$f":"(D271+D274+D277+D280+D283+D286+D289+D292+D295+D298+D301+D304)/10^6*(1+$AP270)","v":1.5169671340434621},{"$f":"(E271+E274+E277+E280+E283+E286+E289+E292+E295+E298+E301+E304)/10^6*(1+$AP270)","v":1.5169671340434621},1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,1.5169671340434621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D270:AL270)","v":22.754507010651931},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Diretor Executivo",null,{"$f":"D272*D273*12","v":423715.09655527689},{"$f":"E272*E273*12","v":423715.09655527689},423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,423715.09655527689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B271,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B272,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D272*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T272*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ272*AK$7","v":0},{"$f":"AK272*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B271,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B273,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":35309.591379606405},35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,35309.591379606405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ273*AK$7","v":0},{"$f":"AK273*AL$7","v":0}]
[null,"Gerente Administrativo",null,{"$f":"D275*D276*12","v":101549.50358423519},{"$f":"E275*E276*12","v":101549.50358423519},101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,101549.50358423519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B274,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B275,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D275*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T275*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ275*AK$7","v":0},{"$f":"AK275*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B274,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B276,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8462.4586320195995},8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,8462.4586320195995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ276*AK$7","v":0},{"$f":"AK276*AL$7","v":0}]
[null,"Gerente de Operações",null,{"$f":"D278*D279*12","v":101630.62143814081},{"$f":"E278*E279*12","v":101630.62143814081},101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,101630.62143814081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B277,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B278,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D278*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T278*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ278*AK$7","v":0},{"$f":"AK278*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B277,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B279,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8469.2184531784005},8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,8469.2184531784005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ279*AK$7","v":0},{"$f":"AK279*AL$7","v":0}]
[null,"Coordenador de Operações",null,{"$f":"D281*D282*12","v":138425.59525133565},{"$f":"E281*E282*12","v":138425.59525133565},138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,138425.59525133565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B280,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B281,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D281*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T281*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ281*AK$7","v":0},{"$f":"AK281*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B280,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B282,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":11535.466270944638},11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,11535.466270944638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ282*AK$7","v":0},{"$f":"AK282*AL$7","v":0}]
[null,"Técnico em Segurança do Trabalho",null,{"$f":"D284*D285*12","v":85955.813997671998},{"$f":"E284*E285*12","v":85955.813997671998},85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,85955.813997671998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B283,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B284,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D284*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T284*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ284*AK$7","v":0},{"$f":"AK284*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B283,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B285,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7162.9844998059998},7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,7162.9844998059998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ285*AK$7","v":0},{"$f":"AK285*AL$7","v":0}]
[null,"Enfermeiro",null,{"$f":"D287*D288*12","v":95195.624688235199},{"$f":"E287*E288*12","v":95195.624688235199},95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,95195.624688235199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B286,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B287,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D287*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T287*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ287*AK$7","v":0},{"$f":"AK287*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B286,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B288,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7932.9687240195999},7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,7932.9687240195999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ288*AK$7","v":0},{"$f":"AK288*AL$7","v":0}]
[null,"Encarregado de Cais",null,{"$f":"D290*D291*12","v":148467.32899736305},{"$f":"E290*E291*12","v":148467.32899736305},148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,148467.32899736305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B289,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B290,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D290*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T290*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ290*AK$7","v":0},{"$f":"AK290*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B289,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B291,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":12372.277416446919},12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,12372.277416446919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ291*AK$7","v":0},{"$f":"AK291*AL$7","v":0}]
[null,"Analista de Suprimentos",null,{"$f":"D293*D294*12","v":73599.002116694406},{"$f":"E293*E294*12","v":73599.002116694406},73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,73599.002116694406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B292,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B293,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D293*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T293*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ293*AK$7","v":0},{"$f":"AK293*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B292,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B294,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":6133.2501763912005},6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,6133.2501763912005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ294*AK$7","v":0},{"$f":"AK294*AL$7","v":0}]
[null,"Analista de Recursos Humanos",null,{"$f":"D296*D297*12","v":91015.195966593601},{"$f":"E296*E297*12","v":91015.195966593601},91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,91015.195966593601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B295,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B296,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D296*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T296*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ296*AK$7","v":0},{"$f":"AK296*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B295,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B297,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":7584.5996638828001},7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,7584.5996638828001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ297*AK$7","v":0},{"$f":"AK297*AL$7","v":0}]
[null,"Analista Financeiro",null,{"$f":"D299*D300*12","v":97679.144152718407},{"$f":"E299*E300*12","v":97679.144152718407},97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,97679.144152718407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B298,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B299,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D299*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T299*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ299*AK$7","v":0},{"$f":"AK299*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B298,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B300,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8139.9286793932006},8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,8139.9286793932006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ300*AK$7","v":0},{"$f":"AK300*AL$7","v":0}]
[null,"Assistente Administrativo",null,{"$f":"D302*D303*12","v":58671.622630358404},{"$f":"E302*E303*12","v":58671.622630358404},58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,58671.622630358404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B301,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B302,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D302*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T302*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ302*AK$7","v":0},{"$f":"AK302*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B301,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B303,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4889.3018858632004},4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,4889.3018858632004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ303*AK$7","v":0},{"$f":"AK303*AL$7","v":0}]
[null,"Biólogo",null,{"$f":"D305*D306*12","v":101062.58466483839},{"$f":"E305*E306*12","v":101062.58466483839},101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,101062.58466483839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B304,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B305,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D305*E$7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"T305*U$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ305*AK$7","v":0},{"$f":"AK305*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B304,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B306,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":8421.882055403199},8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,8421.882055403199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ306*AK$7","v":0},{"$f":"AK306*AL$7","v":0}]
[null,"Materiais e Insumos",null,{"$f":"(D308+D311+D314)/10^6*(1+$AP307)","v":2.1571912327592341E-2},{"$f":"(E308+E311+E314)/10^6*(1+$AP307)","v":2.1571912327592341E-2},2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,2.1571912327592341E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D307:AL307)","v":0.3235786849138852},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Material de escritório (consumíveis)",null,{"$f":"D309*D310*12","v":14400},{"$f":"E309*E310*12","v":14400},{"$f":"F309*F310*12","v":14400},{"$f":"G309*G310*12","v":14400},{"$f":"H309*H310*12","v":14400},{"$f":"I309*I310*12","v":14400},{"$f":"J309*J310*12","v":14400},{"$f":"K309*K310*12","v":14400},{"$f":"L309*L310*12","v":14400},{"$f":"M309*M310*12","v":14400},{"$f":"N309*N310*12","v":14400},{"$f":"O309*O310*12","v":14400},{"$f":"P309*P310*12","v":14400},{"$f":"Q309*Q310*12","v":14400},{"$f":"R309*R310*12","v":14400},{"$f":"S309*S310*12","v":0},{"$f":"T309*T310*12","v":0},{"$f":"U309*U310*12","v":0},{"$f":"V309*V310*12","v":0},{"$f":"W309*W310*12","v":0},{"$f":"X309*X310*12","v":0},{"$f":"Y309*Y310*12","v":0},{"$f":"Z309*Z310*12","v":0},{"$f":"AA309*AA310*12","v":0},{"$f":"AB309*AB310*12","v":0},{"$f":"AC309*AC310*12","v":0},{"$f":"AD309*AD310*12","v":0},{"$f":"AE309*AE310*12","v":0},{"$f":"AF309*AF310*12","v":0},{"$f":"AG309*AG310*12","v":0},{"$f":"AH309*AH310*12","v":0},{"$f":"AI309*AI310*12","v":0},{"$f":"AJ309*AJ310*12","v":0},{"$f":"AK309*AK310*12","v":0},{"$f":"AL309*AL310*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B308,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B309,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D309*E$7","v":1},{"$f":"E309*F$7","v":1},{"$f":"F309*G$7","v":1},{"$f":"G309*H$7","v":1},{"$f":"H309*I$7","v":1},{"$f":"I309*J$7","v":1},{"$f":"J309*K$7","v":1},{"$f":"K309*L$7","v":1},{"$f":"L309*M$7","v":1},{"$f":"M309*N$7","v":1},{"$f":"N309*O$7","v":1},{"$f":"O309*P$7","v":1},{"$f":"P309*Q$7","v":1},{"$f":"Q309*R$7","v":1},{"$f":"R309*S$7","v":0},{"$f":"S309*T$7","v":0},{"$f":"T309*U$7","v":0},{"$f":"U309*V$7","v":0},{"$f":"V309*W$7","v":0},{"$f":"W309*X$7","v":0},{"$f":"X309*Y$7","v":0},{"$f":"Y309*Z$7","v":0},{"$f":"Z309*AA$7","v":0},{"$f":"AA309*AB$7","v":0},{"$f":"AB309*AC$7","v":0},{"$f":"AC309*AD$7","v":0},{"$f":"AD309*AE$7","v":0},{"$f":"AE309*AF$7","v":0},{"$f":"AF309*AG$7","v":0},{"$f":"AG309*AH$7","v":0},{"$f":"AH309*AI$7","v":0},{"$f":"AI309*AJ$7","v":0},{"$f":"AJ309*AK$7","v":0},{"$f":"AK309*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B308,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B310,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1200},{"$f":"D310*E$7","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mobiliário e equipamentos de ambulatório",null,{"$f":"D312*D313*12","v":1769.3723275923401},{"$f":"E312*E313*12","v":1769.3723275923401},{"$f":"F312*F313*12","v":1769.3723275923401},{"$f":"G312*G313*12","v":1769.3723275923401},{"$f":"H312*H313*12","v":1769.3723275923401},{"$f":"I312*I313*12","v":1769.3723275923401},{"$f":"J312*J313*12","v":1769.3723275923401},{"$f":"K312*K313*12","v":1769.3723275923401},{"$f":"L312*L313*12","v":1769.3723275923401},{"$f":"M312*M313*12","v":1769.3723275923401},{"$f":"N312*N313*12","v":1769.3723275923401},{"$f":"O312*O313*12","v":1769.3723275923401},{"$f":"P312*P313*12","v":1769.3723275923401},{"$f":"Q312*Q313*12","v":1769.3723275923401},{"$f":"R312*R313*12","v":1769.3723275923401},{"$f":"S312*S313*12","v":0},{"$f":"T312*T313*12","v":0},{"$f":"U312*U313*12","v":0},{"$f":"V312*V313*12","v":0},{"$f":"W312*W313*12","v":0},{"$f":"X312*X313*12","v":0},{"$f":"Y312*Y313*12","v":0},{"$f":"Z312*Z313*12","v":0},{"$f":"AA312*AA313*12","v":0},{"$f":"AB312*AB313*12","v":0},{"$f":"AC312*AC313*12","v":0},{"$f":"AD312*AD313*12","v":0},{"$f":"AE312*AE313*12","v":0},{"$f":"AF312*AF313*12","v":0},{"$f":"AG312*AG313*12","v":0},{"$f":"AH312*AH313*12","v":0},{"$f":"AI312*AI313*12","v":0},{"$f":"AJ312*AJ313*12","v":0},{"$f":"AK312*AK313*12","v":0},{"$f":"AL312*AL313*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B311,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B312,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D312*E$7","v":1},{"$f":"E312*F$7","v":1},{"$f":"F312*G$7","v":1},{"$f":"G312*H$7","v":1},{"$f":"H312*I$7","v":1},{"$f":"I312*J$7","v":1},{"$f":"J312*K$7","v":1},{"$f":"K312*L$7","v":1},{"$f":"L312*M$7","v":1},{"$f":"M312*N$7","v":1},{"$f":"N312*O$7","v":1},{"$f":"O312*P$7","v":1},{"$f":"P312*Q$7","v":1},{"$f":"Q312*R$7","v":1},{"$f":"R312*S$7","v":0},{"$f":"S312*T$7","v":0},{"$f":"T312*U$7","v":0},{"$f":"U312*V$7","v":0},{"$f":"V312*W$7","v":0},{"$f":"W312*X$7","v":0},{"$f":"X312*Y$7","v":0},{"$f":"Y312*Z$7","v":0},{"$f":"Z312*AA$7","v":0},{"$f":"AA312*AB$7","v":0},{"$f":"AB312*AC$7","v":0},{"$f":"AC312*AD$7","v":0},{"$f":"AD312*AE$7","v":0},{"$f":"AE312*AF$7","v":0},{"$f":"AF312*AG$7","v":0},{"$f":"AG312*AH$7","v":0},{"$f":"AH312*AI$7","v":0},{"$f":"AI312*AJ$7","v":0},{"$f":"AJ312*AK$7","v":0},{"$f":"AK312*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B311,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B313,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":147.44769396602834},{"$f":"D313*E$7","v":147.44769396602834},147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,147.44769396602834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Material de Primeiros Socorros (consumíveis)",null,{"$f":"D315*D316*12","v":5402.54},{"$f":"E315*E316*12","v":5402.54},{"$f":"F315*F316*12","v":5402.54},{"$f":"G315*G316*12","v":5402.54},{"$f":"H315*H316*12","v":5402.54},{"$f":"I315*I316*12","v":5402.54},{"$f":"J315*J316*12","v":5402.54},{"$f":"K315*K316*12","v":5402.54},{"$f":"L315*L316*12","v":5402.54},{"$f":"M315*M316*12","v":5402.54},{"$f":"N315*N316*12","v":5402.54},{"$f":"O315*O316*12","v":5402.54},{"$f":"P315*P316*12","v":5402.54},{"$f":"Q315*Q316*12","v":5402.54},{"$f":"R315*R316*12","v":5402.54},{"$f":"S315*S316*12","v":0},{"$f":"T315*T316*12","v":0},{"$f":"U315*U316*12","v":0},{"$f":"V315*V316*12","v":0},{"$f":"W315*W316*12","v":0},{"$f":"X315*X316*12","v":0},{"$f":"Y315*Y316*12","v":0},{"$f":"Z315*Z316*12","v":0},{"$f":"AA315*AA316*12","v":0},{"$f":"AB315*AB316*12","v":0},{"$f":"AC315*AC316*12","v":0},{"$f":"AD315*AD316*12","v":0},{"$f":"AE315*AE316*12","v":0},{"$f":"AF315*AF316*12","v":0},{"$f":"AG315*AG316*12","v":0},{"$f":"AH315*AH316*12","v":0},{"$f":"AI315*AI316*12","v":0},{"$f":"AJ315*AJ316*12","v":0},{"$f":"AK315*AK316*12","v":0},{"$f":"AL315*AL316*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B314,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B315,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D315*E$7","v":1},{"$f":"E315*F$7","v":1},{"$f":"F315*G$7","v":1},{"$f":"G315*H$7","v":1},{"$f":"H315*I$7","v":1},{"$f":"I315*J$7","v":1},{"$f":"J315*K$7","v":1},{"$f":"K315*L$7","v":1},{"$f":"L315*M$7","v":1},{"$f":"M315*N$7","v":1},{"$f":"N315*O$7","v":1},{"$f":"O315*P$7","v":1},{"$f":"P315*Q$7","v":1},{"$f":"Q315*R$7","v":1},{"$f":"R315*S$7","v":0},{"$f":"S315*T$7","v":0},{"$f":"T315*U$7","v":0},{"$f":"U315*V$7","v":0},{"$f":"V315*W$7","v":0},{"$f":"W315*X$7","v":0},{"$f":"X315*Y$7","v":0},{"$f":"Y315*Z$7","v":0},{"$f":"Z315*AA$7","v":0},{"$f":"AA315*AB$7","v":0},{"$f":"AB315*AC$7","v":0},{"$f":"AC315*AD$7","v":0},{"$f":"AD315*AE$7","v":0},{"$f":"AE315*AF$7","v":0},{"$f":"AF315*AG$7","v":0},{"$f":"AG315*AH$7","v":0},{"$f":"AH315*AI$7","v":0},{"$f":"AI315*AJ$7","v":0},{"$f":"AJ315*AK$7","v":0},{"$f":"AK315*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B314,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B316,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":450.21166666666664},{"$f":"D316*E$7","v":450.21166666666664},450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,450.21166666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Serviços de terceiros",null,{"$f":"(D318+D321+D324+D327+D330+D333+D336+D339)/10^6*(1+$AP317)","v":1.069796},{"$f":"(E318+E321+E324+E327+E330+E333+E336+E339)/10^6*(1+$AP317)","v":1.069796},1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,1.069796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D317:AL317)","v":16.046939999999999},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Aluguel de veículos",null,{"$f":"D319*D320*12","v":64296},{"$f":"E319*E320*12","v":64296},{"$f":"F319*F320*12","v":64296},{"$f":"G319*G320*12","v":64296},{"$f":"H319*H320*12","v":64296},{"$f":"I319*I320*12","v":64296},{"$f":"J319*J320*12","v":64296},{"$f":"K319*K320*12","v":64296},{"$f":"L319*L320*12","v":64296},{"$f":"M319*M320*12","v":64296},{"$f":"N319*N320*12","v":64296},{"$f":"O319*O320*12","v":64296},{"$f":"P319*P320*12","v":64296},{"$f":"Q319*Q320*12","v":64296},{"$f":"R319*R320*12","v":64296},{"$f":"S319*S320*12","v":0},{"$f":"T319*T320*12","v":0},{"$f":"U319*U320*12","v":0},{"$f":"V319*V320*12","v":0},{"$f":"W319*W320*12","v":0},{"$f":"X319*X320*12","v":0},{"$f":"Y319*Y320*12","v":0},{"$f":"Z319*Z320*12","v":0},{"$f":"AA319*AA320*12","v":0},{"$f":"AB319*AB320*12","v":0},{"$f":"AC319*AC320*12","v":0},{"$f":"AD319*AD320*12","v":0},{"$f":"AE319*AE320*12","v":0},{"$f":"AF319*AF320*12","v":0},{"$f":"AG319*AG320*12","v":0},{"$f":"AH319*AH320*12","v":0},{"$f":"AI319*AI320*12","v":0},{"$f":"AJ319*AJ320*12","v":0},{"$f":"AK319*AK320*12","v":0},{"$f":"AL319*AL320*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B318,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B319,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2},{"$f":"D319*E$7","v":2},{"$f":"E319*F$7","v":2},{"$f":"F319*G$7","v":2},{"$f":"G319*H$7","v":2},{"$f":"H319*I$7","v":2},{"$f":"I319*J$7","v":2},{"$f":"J319*K$7","v":2},{"$f":"K319*L$7","v":2},{"$f":"L319*M$7","v":2},{"$f":"M319*N$7","v":2},{"$f":"N319*O$7","v":2},{"$f":"O319*P$7","v":2},{"$f":"P319*Q$7","v":2},{"$f":"Q319*R$7","v":2},{"$f":"R319*S$7","v":0},{"$f":"S319*T$7","v":0},{"$f":"T319*U$7","v":0},{"$f":"U319*V$7","v":0},{"$f":"V319*W$7","v":0},{"$f":"W319*X$7","v":0},{"$f":"X319*Y$7","v":0},{"$f":"Y319*Z$7","v":0},{"$f":"Z319*AA$7","v":0},{"$f":"AA319*AB$7","v":0},{"$f":"AB319*AC$7","v":0},{"$f":"AC319*AD$7","v":0},{"$f":"AD319*AE$7","v":0},{"$f":"AE319*AF$7","v":0},{"$f":"AF319*AG$7","v":0},{"$f":"AG319*AH$7","v":0},{"$f":"AH319*AI$7","v":0},{"$f":"AI319*AJ$7","v":0},{"$f":"AJ319*AK$7","v":0},{"$f":"AK319*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B318,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B320,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2679},{"$f":"D320*E$7","v":2679},2679,2679,2679,2679,2679,2679,2679,2679,2679,2679,2679,2679,2679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Combustível para veículos",null,{"$f":"D322*D323*12","v":31500},{"$f":"E322*E323*12","v":31500},{"$f":"F322*F323*12","v":31500},{"$f":"G322*G323*12","v":31500},{"$f":"H322*H323*12","v":31500},{"$f":"I322*I323*12","v":31500},{"$f":"J322*J323*12","v":31500},{"$f":"K322*K323*12","v":31500},{"$f":"L322*L323*12","v":31500},{"$f":"M322*M323*12","v":31500},{"$f":"N322*N323*12","v":31500},{"$f":"O322*O323*12","v":31500},{"$f":"P322*P323*12","v":31500},{"$f":"Q322*Q323*12","v":31500},{"$f":"R322*R323*12","v":31500},{"$f":"S322*S323*12","v":0},{"$f":"T322*T323*12","v":0},{"$f":"U322*U323*12","v":0},{"$f":"V322*V323*12","v":0},{"$f":"W322*W323*12","v":0},{"$f":"X322*X323*12","v":0},{"$f":"Y322*Y323*12","v":0},{"$f":"Z322*Z323*12","v":0},{"$f":"AA322*AA323*12","v":0},{"$f":"AB322*AB323*12","v":0},{"$f":"AC322*AC323*12","v":0},{"$f":"AD322*AD323*12","v":0},{"$f":"AE322*AE323*12","v":0},{"$f":"AF322*AF323*12","v":0},{"$f":"AG322*AG323*12","v":0},{"$f":"AH322*AH323*12","v":0},{"$f":"AI322*AI323*12","v":0},{"$f":"AJ322*AJ323*12","v":0},{"$f":"AK322*AK323*12","v":0},{"$f":"AL322*AL323*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B321,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B322,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D322*E$7","v":1},{"$f":"E322*F$7","v":1},{"$f":"F322*G$7","v":1},{"$f":"G322*H$7","v":1},{"$f":"H322*I$7","v":1},{"$f":"I322*J$7","v":1},{"$f":"J322*K$7","v":1},{"$f":"K322*L$7","v":1},{"$f":"L322*M$7","v":1},{"$f":"M322*N$7","v":1},{"$f":"N322*O$7","v":1},{"$f":"O322*P$7","v":1},{"$f":"P322*Q$7","v":1},{"$f":"Q322*R$7","v":1},{"$f":"R322*S$7","v":0},{"$f":"S322*T$7","v":0},{"$f":"T322*U$7","v":0},{"$f":"U322*V$7","v":0},{"$f":"V322*W$7","v":0},{"$f":"W322*X$7","v":0},{"$f":"X322*Y$7","v":0},{"$f":"Y322*Z$7","v":0},{"$f":"Z322*AA$7","v":0},{"$f":"AA322*AB$7","v":0},{"$f":"AB322*AC$7","v":0},{"$f":"AC322*AD$7","v":0},{"$f":"AD322*AE$7","v":0},{"$f":"AE322*AF$7","v":0},{"$f":"AF322*AG$7","v":0},{"$f":"AG322*AH$7","v":0},{"$f":"AH322*AI$7","v":0},{"$f":"AI322*AJ$7","v":0},{"$f":"AJ322*AK$7","v":0},{"$f":"AK322*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B321,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B323,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2625},{"$f":"D323*E$7","v":2625},2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,2625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Despesas de viagem",null,{"$f":"D325*D326*12","v":120000},{"$f":"E325*E326*12","v":120000},{"$f":"F325*F326*12","v":120000},{"$f":"G325*G326*12","v":120000},{"$f":"H325*H326*12","v":120000},{"$f":"I325*I326*12","v":120000},{"$f":"J325*J326*12","v":120000},{"$f":"K325*K326*12","v":120000},{"$f":"L325*L326*12","v":120000},{"$f":"M325*M326*12","v":120000},{"$f":"N325*N326*12","v":120000},{"$f":"O325*O326*12","v":120000},{"$f":"P325*P326*12","v":120000},{"$f":"Q325*Q326*12","v":120000},{"$f":"R325*R326*12","v":120000},{"$f":"S325*S326*12","v":0},{"$f":"T325*T326*12","v":0},{"$f":"U325*U326*12","v":0},{"$f":"V325*V326*12","v":0},{"$f":"W325*W326*12","v":0},{"$f":"X325*X326*12","v":0},{"$f":"Y325*Y326*12","v":0},{"$f":"Z325*Z326*12","v":0},{"$f":"AA325*AA326*12","v":0},{"$f":"AB325*AB326*12","v":0},{"$f":"AC325*AC326*12","v":0},{"$f":"AD325*AD326*12","v":0},{"$f":"AE325*AE326*12","v":0},{"$f":"AF325*AF326*12","v":0},{"$f":"AG325*AG326*12","v":0},{"$f":"AH325*AH326*12","v":0},{"$f":"AI325*AI326*12","v":0},{"$f":"AJ325*AJ326*12","v":0},{"$f":"AK325*AK326*12","v":0},{"$f":"AL325*AL326*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B324,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B325,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D325*E$7","v":1},{"$f":"E325*F$7","v":1},{"$f":"F325*G$7","v":1},{"$f":"G325*H$7","v":1},{"$f":"H325*I$7","v":1},{"$f":"I325*J$7","v":1},{"$f":"J325*K$7","v":1},{"$f":"K325*L$7","v":1},{"$f":"L325*M$7","v":1},{"$f":"M325*N$7","v":1},{"$f":"N325*O$7","v":1},{"$f":"O325*P$7","v":1},{"$f":"P325*Q$7","v":1},{"$f":"Q325*R$7","v":1},{"$f":"R325*S$7","v":0},{"$f":"S325*T$7","v":0},{"$f":"T325*U$7","v":0},{"$f":"U325*V$7","v":0},{"$f":"V325*W$7","v":0},{"$f":"W325*X$7","v":0},{"$f":"X325*Y$7","v":0},{"$f":"Y325*Z$7","v":0},{"$f":"Z325*AA$7","v":0},{"$f":"AA325*AB$7","v":0},{"$f":"AB325*AC$7","v":0},{"$f":"AC325*AD$7","v":0},{"$f":"AD325*AE$7","v":0},{"$f":"AE325*AF$7","v":0},{"$f":"AF325*AG$7","v":0},{"$f":"AG325*AH$7","v":0},{"$f":"AH325*AI$7","v":0},{"$f":"AI325*AJ$7","v":0},{"$f":"AJ325*AK$7","v":0},{"$f":"AK325*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B324,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B326,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":10000},{"$f":"D326*E$7","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Assistência jurídica",null,{"$f":"D328*D329*12","v":180000},{"$f":"E328*E329*12","v":180000},{"$f":"F328*F329*12","v":180000},{"$f":"G328*G329*12","v":180000},{"$f":"H328*H329*12","v":180000},{"$f":"I328*I329*12","v":180000},{"$f":"J328*J329*12","v":180000},{"$f":"K328*K329*12","v":180000},{"$f":"L328*L329*12","v":180000},{"$f":"M328*M329*12","v":180000},{"$f":"N328*N329*12","v":180000},{"$f":"O328*O329*12","v":180000},{"$f":"P328*P329*12","v":180000},{"$f":"Q328*Q329*12","v":180000},{"$f":"R328*R329*12","v":180000},{"$f":"S328*S329*12","v":0},{"$f":"T328*T329*12","v":0},{"$f":"U328*U329*12","v":0},{"$f":"V328*V329*12","v":0},{"$f":"W328*W329*12","v":0},{"$f":"X328*X329*12","v":0},{"$f":"Y328*Y329*12","v":0},{"$f":"Z328*Z329*12","v":0},{"$f":"AA328*AA329*12","v":0},{"$f":"AB328*AB329*12","v":0},{"$f":"AC328*AC329*12","v":0},{"$f":"AD328*AD329*12","v":0},{"$f":"AE328*AE329*12","v":0},{"$f":"AF328*AF329*12","v":0},{"$f":"AG328*AG329*12","v":0},{"$f":"AH328*AH329*12","v":0},{"$f":"AI328*AI329*12","v":0},{"$f":"AJ328*AJ329*12","v":0},{"$f":"AK328*AK329*12","v":0},{"$f":"AL328*AL329*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B327,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B328,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D328*E$7","v":1},{"$f":"E328*F$7","v":1},{"$f":"F328*G$7","v":1},{"$f":"G328*H$7","v":1},{"$f":"H328*I$7","v":1},{"$f":"I328*J$7","v":1},{"$f":"J328*K$7","v":1},{"$f":"K328*L$7","v":1},{"$f":"L328*M$7","v":1},{"$f":"M328*N$7","v":1},{"$f":"N328*O$7","v":1},{"$f":"O328*P$7","v":1},{"$f":"P328*Q$7","v":1},{"$f":"Q328*R$7","v":1},{"$f":"R328*S$7","v":0},{"$f":"S328*T$7","v":0},{"$f":"T328*U$7","v":0},{"$f":"U328*V$7","v":0},{"$f":"V328*W$7","v":0},{"$f":"W328*X$7","v":0},{"$f":"X328*Y$7","v":0},{"$f":"Y328*Z$7","v":0},{"$f":"Z328*AA$7","v":0},{"$f":"AA328*AB$7","v":0},{"$f":"AB328*AC$7","v":0},{"$f":"AC328*AD$7","v":0},{"$f":"AD328*AE$7","v":0},{"$f":"AE328*AF$7","v":0},{"$f":"AF328*AG$7","v":0},{"$f":"AG328*AH$7","v":0},{"$f":"AH328*AI$7","v":0},{"$f":"AI328*AJ$7","v":0},{"$f":"AJ328*AK$7","v":0},{"$f":"AK328*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B327,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B329,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":15000},{"$f":"D329*E$7","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Assistência contábil",null,{"$f":"D331*D332*12","v":144000},{"$f":"E331*E332*12","v":144000},{"$f":"F331*F332*12","v":144000},{"$f":"G331*G332*12","v":144000},{"$f":"H331*H332*12","v":144000},{"$f":"I331*I332*12","v":144000},{"$f":"J331*J332*12","v":144000},{"$f":"K331*K332*12","v":144000},{"$f":"L331*L332*12","v":144000},{"$f":"M331*M332*12","v":144000},{"$f":"N331*N332*12","v":144000},{"$f":"O331*O332*12","v":144000},{"$f":"P331*P332*12","v":144000},{"$f":"Q331*Q332*12","v":144000},{"$f":"R331*R332*12","v":144000},{"$f":"S331*S332*12","v":0},{"$f":"T331*T332*12","v":0},{"$f":"U331*U332*12","v":0},{"$f":"V331*V332*12","v":0},{"$f":"W331*W332*12","v":0},{"$f":"X331*X332*12","v":0},{"$f":"Y331*Y332*12","v":0},{"$f":"Z331*Z332*12","v":0},{"$f":"AA331*AA332*12","v":0},{"$f":"AB331*AB332*12","v":0},{"$f":"AC331*AC332*12","v":0},{"$f":"AD331*AD332*12","v":0},{"$f":"AE331*AE332*12","v":0},{"$f":"AF331*AF332*12","v":0},{"$f":"AG331*AG332*12","v":0},{"$f":"AH331*AH332*12","v":0},{"$f":"AI331*AI332*12","v":0},{"$f":"AJ331*AJ332*12","v":0},{"$f":"AK331*AK332*12","v":0},{"$f":"AL331*AL332*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B330,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B331,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D331*E$7","v":1},{"$f":"E331*F$7","v":1},{"$f":"F331*G$7","v":1},{"$f":"G331*H$7","v":1},{"$f":"H331*I$7","v":1},{"$f":"I331*J$7","v":1},{"$f":"J331*K$7","v":1},{"$f":"K331*L$7","v":1},{"$f":"L331*M$7","v":1},{"$f":"M331*N$7","v":1},{"$f":"N331*O$7","v":1},{"$f":"O331*P$7","v":1},{"$f":"P331*Q$7","v":1},{"$f":"Q331*R$7","v":1},{"$f":"R331*S$7","v":0},{"$f":"S331*T$7","v":0},{"$f":"T331*U$7","v":0},{"$f":"U331*V$7","v":0},{"$f":"V331*W$7","v":0},{"$f":"W331*X$7","v":0},{"$f":"X331*Y$7","v":0},{"$f":"Y331*Z$7","v":0},{"$f":"Z331*AA$7","v":0},{"$f":"AA331*AB$7","v":0},{"$f":"AB331*AC$7","v":0},{"$f":"AC331*AD$7","v":0},{"$f":"AD331*AE$7","v":0},{"$f":"AE331*AF$7","v":0},{"$f":"AF331*AG$7","v":0},{"$f":"AG331*AH$7","v":0},{"$f":"AH331*AI$7","v":0},{"$f":"AI331*AJ$7","v":0},{"$f":"AJ331*AK$7","v":0},{"$f":"AK331*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B330,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B332,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":12000},{"$f":"D332*E$7","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Assessoria Quality Assurance (Operacional)",null,{"$f":"D334*D335*12","v":180000},{"$f":"E334*E335*12","v":180000},{"$f":"F334*F335*12","v":180000},{"$f":"G334*G335*12","v":180000},{"$f":"H334*H335*12","v":180000},{"$f":"I334*I335*12","v":180000},{"$f":"J334*J335*12","v":180000},{"$f":"K334*K335*12","v":180000},{"$f":"L334*L335*12","v":180000},{"$f":"M334*M335*12","v":180000},{"$f":"N334*N335*12","v":180000},{"$f":"O334*O335*12","v":180000},{"$f":"P334*P335*12","v":180000},{"$f":"Q334*Q335*12","v":180000},{"$f":"R334*R335*12","v":180000},{"$f":"S334*S335*12","v":0},{"$f":"T334*T335*12","v":0},{"$f":"U334*U335*12","v":0},{"$f":"V334*V335*12","v":0},{"$f":"W334*W335*12","v":0},{"$f":"X334*X335*12","v":0},{"$f":"Y334*Y335*12","v":0},{"$f":"Z334*Z335*12","v":0},{"$f":"AA334*AA335*12","v":0},{"$f":"AB334*AB335*12","v":0},{"$f":"AC334*AC335*12","v":0},{"$f":"AD334*AD335*12","v":0},{"$f":"AE334*AE335*12","v":0},{"$f":"AF334*AF335*12","v":0},{"$f":"AG334*AG335*12","v":0},{"$f":"AH334*AH335*12","v":0},{"$f":"AI334*AI335*12","v":0},{"$f":"AJ334*AJ335*12","v":0},{"$f":"AK334*AK335*12","v":0},{"$f":"AL334*AL335*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B333,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B334,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D334*E$7","v":1},{"$f":"E334*F$7","v":1},{"$f":"F334*G$7","v":1},{"$f":"G334*H$7","v":1},{"$f":"H334*I$7","v":1},{"$f":"I334*J$7","v":1},{"$f":"J334*K$7","v":1},{"$f":"K334*L$7","v":1},{"$f":"L334*M$7","v":1},{"$f":"M334*N$7","v":1},{"$f":"N334*O$7","v":1},{"$f":"O334*P$7","v":1},{"$f":"P334*Q$7","v":1},{"$f":"Q334*R$7","v":1},{"$f":"R334*S$7","v":0},{"$f":"S334*T$7","v":0},{"$f":"T334*U$7","v":0},{"$f":"U334*V$7","v":0},{"$f":"V334*W$7","v":0},{"$f":"W334*X$7","v":0},{"$f":"X334*Y$7","v":0},{"$f":"Y334*Z$7","v":0},{"$f":"Z334*AA$7","v":0},{"$f":"AA334*AB$7","v":0},{"$f":"AB334*AC$7","v":0},{"$f":"AC334*AD$7","v":0},{"$f":"AD334*AE$7","v":0},{"$f":"AE334*AF$7","v":0},{"$f":"AF334*AG$7","v":0},{"$f":"AG334*AH$7","v":0},{"$f":"AH334*AI$7","v":0},{"$f":"AI334*AJ$7","v":0},{"$f":"AJ334*AK$7","v":0},{"$f":"AK334*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B333,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B335,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":15000},{"$f":"D335*E$7","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Certificação de Turismo de Aventura e Ambiental",null,{"$f":"D337*D338*12","v":50000},{"$f":"E337*E338*12","v":50000},{"$f":"F337*F338*12","v":50000},{"$f":"G337*G338*12","v":50000},{"$f":"H337*H338*12","v":50000},{"$f":"I337*I338*12","v":50000},{"$f":"J337*J338*12","v":50000},{"$f":"K337*K338*12","v":50000},{"$f":"L337*L338*12","v":50000},{"$f":"M337*M338*12","v":50000},{"$f":"N337*N338*12","v":50000},{"$f":"O337*O338*12","v":50000},{"$f":"P337*P338*12","v":50000},{"$f":"Q337*Q338*12","v":50000},{"$f":"R337*R338*12","v":50000},{"$f":"S337*S338*12","v":0},{"$f":"T337*T338*12","v":0},{"$f":"U337*U338*12","v":0},{"$f":"V337*V338*12","v":0},{"$f":"W337*W338*12","v":0},{"$f":"X337*X338*12","v":0},{"$f":"Y337*Y338*12","v":0},{"$f":"Z337*Z338*12","v":0},{"$f":"AA337*AA338*12","v":0},{"$f":"AB337*AB338*12","v":0},{"$f":"AC337*AC338*12","v":0},{"$f":"AD337*AD338*12","v":0},{"$f":"AE337*AE338*12","v":0},{"$f":"AF337*AF338*12","v":0},{"$f":"AG337*AG338*12","v":0},{"$f":"AH337*AH338*12","v":0},{"$f":"AI337*AI338*12","v":0},{"$f":"AJ337*AJ338*12","v":0},{"$f":"AK337*AK338*12","v":0},{"$f":"AL337*AL338*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B336,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B337,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D337*E$7","v":1},{"$f":"E337*F$7","v":1},{"$f":"F337*G$7","v":1},{"$f":"G337*H$7","v":1},{"$f":"H337*I$7","v":1},{"$f":"I337*J$7","v":1},{"$f":"J337*K$7","v":1},{"$f":"K337*L$7","v":1},{"$f":"L337*M$7","v":1},{"$f":"M337*N$7","v":1},{"$f":"N337*O$7","v":1},{"$f":"O337*P$7","v":1},{"$f":"P337*Q$7","v":1},{"$f":"Q337*R$7","v":1},{"$f":"R337*S$7","v":0},{"$f":"S337*T$7","v":0},{"$f":"T337*U$7","v":0},{"$f":"U337*V$7","v":0},{"$f":"V337*W$7","v":0},{"$f":"W337*X$7","v":0},{"$f":"X337*Y$7","v":0},{"$f":"Y337*Z$7","v":0},{"$f":"Z337*AA$7","v":0},{"$f":"AA337*AB$7","v":0},{"$f":"AB337*AC$7","v":0},{"$f":"AC337*AD$7","v":0},{"$f":"AD337*AE$7","v":0},{"$f":"AE337*AF$7","v":0},{"$f":"AF337*AG$7","v":0},{"$f":"AG337*AH$7","v":0},{"$f":"AH337*AI$7","v":0},{"$f":"AI337*AJ$7","v":0},{"$f":"AJ337*AK$7","v":0},{"$f":"AK337*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B336,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B338,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":4166.666666666667},{"$f":"D338*E$7","v":4166.666666666667},4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auditoria",null,{"$f":"D340*D341*12","v":300000},{"$f":"E340*E341*12","v":300000},{"$f":"F340*F341*12","v":300000},{"$f":"G340*G341*12","v":300000},{"$f":"H340*H341*12","v":300000},{"$f":"I340*I341*12","v":300000},{"$f":"J340*J341*12","v":300000},{"$f":"K340*K341*12","v":300000},{"$f":"L340*L341*12","v":300000},{"$f":"M340*M341*12","v":300000},{"$f":"N340*N341*12","v":300000},{"$f":"O340*O341*12","v":300000},{"$f":"P340*P341*12","v":300000},{"$f":"Q340*Q341*12","v":300000},{"$f":"R340*R341*12","v":300000},{"$f":"S340*S341*12","v":0},{"$f":"T340*T341*12","v":0},{"$f":"U340*U341*12","v":0},{"$f":"V340*V341*12","v":0},{"$f":"W340*W341*12","v":0},{"$f":"X340*X341*12","v":0},{"$f":"Y340*Y341*12","v":0},{"$f":"Z340*Z341*12","v":0},{"$f":"AA340*AA341*12","v":0},{"$f":"AB340*AB341*12","v":0},{"$f":"AC340*AC341*12","v":0},{"$f":"AD340*AD341*12","v":0},{"$f":"AE340*AE341*12","v":0},{"$f":"AF340*AF341*12","v":0},{"$f":"AG340*AG341*12","v":0},{"$f":"AH340*AH341*12","v":0},{"$f":"AI340*AI341*12","v":0},{"$f":"AJ340*AJ341*12","v":0},{"$f":"AK340*AK341*12","v":0},{"$f":"AL340*AL341*12","v":0}]
[null,"Quantidade",null,{"$f":"VLOOKUP($B339,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B340,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D340*E$7","v":1},{"$f":"E340*F$7","v":1},{"$f":"F340*G$7","v":1},{"$f":"G340*H$7","v":1},{"$f":"H340*I$7","v":1},{"$f":"I340*J$7","v":1},{"$f":"J340*K$7","v":1},{"$f":"K340*L$7","v":1},{"$f":"L340*M$7","v":1},{"$f":"M340*N$7","v":1},{"$f":"N340*O$7","v":1},{"$f":"O340*P$7","v":1},{"$f":"P340*Q$7","v":1},{"$f":"Q340*R$7","v":1},{"$f":"R340*S$7","v":0},{"$f":"S340*T$7","v":0},{"$f":"T340*U$7","v":0},{"$f":"U340*V$7","v":0},{"$f":"V340*W$7","v":0},{"$f":"W340*X$7","v":0},{"$f":"X340*Y$7","v":0},{"$f":"Y340*Z$7","v":0},{"$f":"Z340*AA$7","v":0},{"$f":"AA340*AB$7","v":0},{"$f":"AB340*AC$7","v":0},{"$f":"AC340*AD$7","v":0},{"$f":"AD340*AE$7","v":0},{"$f":"AE340*AF$7","v":0},{"$f":"AF340*AG$7","v":0},{"$f":"AG340*AH$7","v":0},{"$f":"AH340*AI$7","v":0},{"$f":"AI340*AJ$7","v":0},{"$f":"AJ340*AK$7","v":0},{"$f":"AK340*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B339,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B341,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":25000},{"$f":"D341*E$7","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Verificador de Conformidade",null,{"$f":"D345","v":2.448},{"$f":"E345","v":2.448},2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D343:AL343)","v":36.72}]
[]
[null,"Serviços de terceiros",null,{"$f":"D346/10^6*(1+$AP$345)","v":2.448},{"$f":"E346/10^6*(1+$AP$345)","v":2.448},2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,2.448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D345:AL345)","v":36.72},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Contrato com Verificador de Conformidade",null,{"$f":"D348*12","v":2448000},2448000,2448000,2448000,2448000,2448000,2448000,2448000,2448000,2448000,2448000,2448000,2448000,2448000,2448000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B346,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B347,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":1},{"$f":"D347*E$7","v":1},{"$f":"E347*F$7","v":1},{"$f":"F347*G$7","v":1},{"$f":"G347*H$7","v":1},{"$f":"H347*I$7","v":1},{"$f":"I347*J$7","v":1},{"$f":"J347*K$7","v":1},{"$f":"K347*L$7","v":1},{"$f":"L347*M$7","v":1},{"$f":"M347*N$7","v":1},{"$f":"N347*O$7","v":1},{"$f":"O347*P$7","v":1},{"$f":"P347*Q$7","v":1},{"$f":"Q347*R$7","v":1},{"$f":"R347*S$7","v":0},{"$f":"S347*T$7","v":0},{"$f":"T347*U$7","v":0},{"$f":"U347*V$7","v":0},{"$f":"V347*W$7","v":0},{"$f":"W347*X$7","v":0},{"$f":"X347*Y$7","v":0},{"$f":"Y347*Z$7","v":0},{"$f":"Z347*AA$7","v":0},{"$f":"AA347*AB$7","v":0},{"$f":"AB347*AC$7","v":0},{"$f":"AC347*AD$7","v":0},{"$f":"AD347*AE$7","v":0},{"$f":"AE347*AF$7","v":0},{"$f":"AF347*AG$7","v":0},{"$f":"AG347*AH$7","v":0},{"$f":"AH347*AI$7","v":0},{"$f":"AI347*AJ$7","v":0},{"$f":"AJ347*AK$7","v":0},{"$f":"AK347*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B346,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B348,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":204000},{"$f":"D348*E$7","v":204000},204000,204000,204000,204000,204000,204000,204000,204000,204000,204000,204000,204000,204000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Utilidades",null,{"$f":"D352","v":0.57500907865844175},0.61560750047900459,0.65889805957487979,0.70440202736031365,0.75229839233589102,0.76203117463910142,0.77174650701109426,0.78143707449038824,0.7910988683313942,0.8007288942987334,0.81032378386030501,0.81987811689283796,0.82938611407744744,0.83884468316610561,0.84825036569764878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL352","v":0},null,{"$f":"SUM(D350:AL350)","v":11.359940640873585}]
[]
[null,"Serviços de terceiros",null,{"$f":"(D353+D356+D359)/10^6*(1+$AP$352)","v":0.57500907865844175},0.61560750047900459,0.65889805957487979,0.70440202736031365,0.75229839233589102,0.76203117463910142,0.77174650701109426,0.78143707449038824,0.7910988683313942,0.8007288942987334,0.81032378386030501,0.81987811689283796,0.82938611407744744,0.83884468316610561,0.84825036569764878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AL353+AL356+AL359)/10^6*(1+$AP$352)","v":0},null,{"$f":"SUM(D352:AL352)","v":11.359940640873585},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Energia elétrica",null,{"$f":"D354*D355*12","v":135842.98103999998},{"$f":"E354*E355*12","v":135842.98103999998},135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,135842.98103999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B353,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B354,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":13805.180999999999},{"$f":"D354*E$7","v":13805.180999999999},{"$f":"E354*F$7","v":13805.180999999999},{"$f":"F354*G$7","v":13805.180999999999},{"$f":"G354*H$7","v":13805.180999999999},{"$f":"H354*I$7","v":13805.180999999999},{"$f":"I354*J$7","v":13805.180999999999},{"$f":"J354*K$7","v":13805.180999999999},{"$f":"K354*L$7","v":13805.180999999999},{"$f":"L354*M$7","v":13805.180999999999},{"$f":"M354*N$7","v":13805.180999999999},{"$f":"N354*O$7","v":13805.180999999999},{"$f":"O354*P$7","v":13805.180999999999},{"$f":"P354*Q$7","v":13805.180999999999},{"$f":"Q354*R$7","v":13805.180999999999},{"$f":"R354*S$7","v":0},{"$f":"S354*T$7","v":0},{"$f":"T354*U$7","v":0},{"$f":"U354*V$7","v":0},{"$f":"V354*W$7","v":0},{"$f":"W354*X$7","v":0},{"$f":"X354*Y$7","v":0},{"$f":"Y354*Z$7","v":0},{"$f":"Z354*AA$7","v":0},{"$f":"AA354*AB$7","v":0},{"$f":"AB354*AC$7","v":0},{"$f":"AC354*AD$7","v":0},{"$f":"AD354*AE$7","v":0},{"$f":"AE354*AF$7","v":0},{"$f":"AF354*AG$7","v":0},{"$f":"AG354*AH$7","v":0},{"$f":"AH354*AI$7","v":0},{"$f":"AI354*AJ$7","v":0},{"$f":"AJ354*AK$7","v":0},{"$f":"AK354*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B353,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B355,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":0.82},{"$f":"D355*E$7","v":0.82},0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Água e esgoto",null,{"$f":"D357*D358*12","v":422290.4226484418},{"$f":"E357*E358*12","v":462888.84446900454},506179.40356487979,551683.37135031365,599579.73632589099,609312.51862910134,619027.85100109421,628718.41848038824,638380.21232139412,648010.23828873341,657605.12785030494,667159.46088283788,676667.45806744741,686126.02715610561,695531.70968764869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B356,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B357,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*(1+'03. (a) DEMANDA'!$D$16/VLOOKUP(D$9,'03. (b) DEMANDA INPUT'!$B$7:$D$37,2,0)-1)*D$7","v":1658.3821184748736},{"$f":"D357*(1+'03. (a) DEMANDA'!E$17)","v":1817.8166999254026},{"$f":"E357*(1+'03. (a) DEMANDA'!F$17)","v":1987.8236080933073},{"$f":"F357*(1+'03. (a) DEMANDA'!G$17)","v":2166.522821828125},{"$f":"G357*(1+'03. (a) DEMANDA'!H$17)","v":2354.6172491591701},{"$f":"H357*(1+'03. (a) DEMANDA'!I$17)","v":2392.8389829920725},{"$f":"I357*(1+'03. (a) DEMANDA'!J$17)","v":2430.9921889769644},{"$f":"J357*(1+'03. (a) DEMANDA'!K$17)","v":2469.048140435078},{"$f":"K357*(1+'03. (a) DEMANDA'!L$17)","v":2506.9910945703509},{"$f":"L357*(1+'03. (a) DEMANDA'!M$17)","v":2544.8092926827421},{"$f":"M357*(1+'03. (a) DEMANDA'!N$17)","v":2582.4895061667648},{"$f":"N357*(1+'03. (a) DEMANDA'!O$17)","v":2620.0104495870169},{"$f":"O357*(1+'03. (a) DEMANDA'!P$17)","v":2657.3494269064067},{"$f":"P357*(1+'03. (a) DEMANDA'!Q$17)","v":2694.4942945181656},{"$f":"Q357*(1+'03. (a) DEMANDA'!R$17)","v":2731.4314706552336},{"$f":"R357*(1+'03. (a) DEMANDA'!S$17)","v":0},{"$f":"S357*(1+'03. (a) DEMANDA'!T$17)","v":0},{"$f":"T357*(1+'03. (a) DEMANDA'!U$17)","v":0},{"$f":"U357*(1+'03. (a) DEMANDA'!V$17)","v":0},{"$f":"V357*(1+'03. (a) DEMANDA'!W$17)","v":0},{"$f":"W357*(1+'03. (a) DEMANDA'!X$17)","v":0},{"$f":"X357*(1+'03. (a) DEMANDA'!Y$17)","v":0},{"$f":"Y357*(1+'03. (a) DEMANDA'!Z$17)","v":0},{"$f":"Z357*(1+'03. (a) DEMANDA'!AA$17)","v":0},{"$f":"AA357*(1+'03. (a) DEMANDA'!AB$17)","v":0},{"$f":"AB357*(1+'03. (a) DEMANDA'!AC$17)","v":0},{"$f":"AC357*(1+'03. (a) DEMANDA'!AD$17)","v":0},{"$f":"AD357*(1+'03. (a) DEMANDA'!AE$17)","v":0},{"$f":"AE357*(1+'03. (a) DEMANDA'!AF$17)","v":0},{"$f":"AF357*(1+'03. (a) DEMANDA'!AG$17)","v":0},{"$f":"AG357*(1+'03. (a) DEMANDA'!AH$17)","v":0},{"$f":"AH357*(1+'03. (a) DEMANDA'!AI$17)","v":0},{"$f":"AI357*(1+'03. (a) DEMANDA'!AJ$17)","v":0},{"$f":"AJ357*(1+'03. (a) DEMANDA'!AK$17)","v":0},{"$f":"AK357*(1+'03. (a) DEMANDA'!AL$17)","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B356,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B358,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":21.22},{"$f":"D358*E$7","v":21.22},21.22,21.22,21.22,21.22,21.22,21.22,21.22,21.22,21.22,21.22,21.22,21.22,21.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gás de cozinha",null,{"$f":"D360*D361*12","v":16875.67497},{"$f":"E360*E361*12","v":16875.67497},16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,16875.67497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",null,{"$f":"VLOOKUP($B359,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B360,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":596.57500000000005},{"$f":"D360*E$7","v":596.57500000000005},{"$f":"E360*F$7","v":596.57500000000005},{"$f":"F360*G$7","v":596.57500000000005},{"$f":"G360*H$7","v":596.57500000000005},{"$f":"H360*I$7","v":596.57500000000005},{"$f":"I360*J$7","v":596.57500000000005},{"$f":"J360*K$7","v":596.57500000000005},{"$f":"K360*L$7","v":596.57500000000005},{"$f":"L360*M$7","v":596.57500000000005},{"$f":"M360*N$7","v":596.57500000000005},{"$f":"N360*O$7","v":596.57500000000005},{"$f":"O360*P$7","v":596.57500000000005},{"$f":"P360*Q$7","v":596.57500000000005},{"$f":"Q360*R$7","v":596.57500000000005},{"$f":"R360*S$7","v":0},{"$f":"S360*T$7","v":0},{"$f":"T360*U$7","v":0},{"$f":"U360*V$7","v":0},{"$f":"V360*W$7","v":0},{"$f":"W360*X$7","v":0},{"$f":"X360*Y$7","v":0},{"$f":"Y360*Z$7","v":0},{"$f":"Z360*AA$7","v":0},{"$f":"AA360*AB$7","v":0},{"$f":"AB360*AC$7","v":0},{"$f":"AC360*AD$7","v":0},{"$f":"AD360*AE$7","v":0},{"$f":"AE360*AF$7","v":0},{"$f":"AF360*AG$7","v":0},{"$f":"AG360*AH$7","v":0},{"$f":"AH360*AI$7","v":0},{"$f":"AI360*AJ$7","v":0},{"$f":"AJ360*AK$7","v":0},{"$f":"AK360*AL$7","v":0}]
[null,"Custo unitário",null,{"$f":"VLOOKUP($B359,'07. (b) OPEX INPUT'!$B$7:$F$156,MATCH($B361,'07. (b) OPEX INPUT'!$B$7:$F$7,0),0)*D$7","v":2.3573},{"$f":"D361*E$7","v":2.3573},2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,2.3573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Seguros",null,{"$f":"D365","v":0.15842661104385561},0.16143119613675369,0.17291078288462455,0.1640095354169655,0.16527488787221317,0.1655320138564092,0.1657886788387459,0.16604468956855639,0.16629994014059976,0.16655435145152253,0.16680783450959497,0.16706024612302606,0.1673114336105978,0.16756131527960472,0.16780979976252192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL365","v":0},null,{"$f":"SUM(D363:AL363)","v":2.488823316495592}]
[]
[null,"Serviços de terceiros",null,{"$f":"(D366+D370+D373+D376+D379+D382+D386)*(1+$AP$365)","v":0.15842661104385561},0.16143119613675369,0.17291078288462455,0.1640095354169655,0.16527488787221317,0.1655320138564092,0.1657886788387459,0.16604468956855639,0.16629994014059976,0.16655435145152253,0.16680783450959497,0.16706024612302606,0.1673114336105978,0.16756131527960472,0.16780979976252192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AL366+AL370+AL373+AL376+AL379+AL382+AL386)*(1+$AP$365)","v":0},null,{"$f":"SUM(D365:AL365)","v":2.488823316495592},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Seguro Patrimonial",null,{"$f":"D367*D368*D369","v":8.4493207575000034E-3},{"$f":"E367*E368*E369","v":8.4493207575000034E-3},8.4493207575000034E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,7.6446235425000038E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor da obra (R$ milhões)",null,{"$f":"'05. (a) CAPEX INPUT'!$N$240/10^6","v":16.093944300000008},{"$f":"D367","v":16.093944300000008},{"$f":"E367","v":16.093944300000008},16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008,16.093944300000008]
[null,"Cobertura (%)",null,0.25,{"$f":"D368","v":0.25},{"$f":"E368","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Prêmio (%)",null,2.0999999999999999E-3,{"$f":"D369*E$7","v":2.0999999999999999E-3},{"$f":"E369","v":2.0999999999999999E-3},1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Garantia de execução do contrato",null,{"$f":"D371*D372","v":6.9438846808628288E-2},{"$f":"E371*E372","v":6.9438846808628288E-2},6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,6.9438846808628288E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5% do valor do contrato",null,{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071},{"$f":"'01. PC'!$Q$40*5%","v":17.359711702157071}]
[null,"Prêmio (%)",null,{"$f":"VLOOKUP($B370,'07. (b) OPEX INPUT'!$B$7:$F$157,3,0)","v":4.0000000000000001E-3},{"$f":"D372*E$7","v":4.0000000000000001E-3},4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Risco de engenharia - Obras",null,{"$f":"D374*D375","v":1.1265761010000005E-2},{"$f":"E374*E375","v":1.1265761010000005E-2},1.1265761010000005E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50% do valor da obra",null,{"$f":"IF(D$11<=3,D367*50%,0)","v":8.0469721500000038},{"$f":"IF(E$11<=3,E367*50%,0)","v":8.0469721500000038},8.0469721500000038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prêmio (%)",null,{"$f":"VLOOKUP($B373,'07. (b) OPEX INPUT'!$B$7:$F$157,3,0)","v":1.4E-3},{"$f":"D375","v":1.4E-3},{"$f":"E375","v":1.4E-3},1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3]
[null,"Responsabilidade Civil - Obras",null,{"$f":"D377*D378","v":8.3688510360000051E-3},{"$f":"E377*E378","v":8.3688510360000051E-3},8.3688510360000051E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"20% do valor da obra",null,{"$f":"IF(D$11<=3,D367*20%,0)","v":3.2187888600000019},{"$f":"IF(E$11<=3,E367*20%,0)","v":3.2187888600000019},3.2187888600000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prêmio (%)",null,{"$f":"VLOOKUP($B376,'07. (b) OPEX INPUT'!$B$7:$F$157,3,0)","v":2.5999999999999999E-3},{"$f":"D378","v":2.5999999999999999E-3},{"$f":"E378","v":2.5999999999999999E-3},2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3,2.5999999999999999E-3]
[null,"Seguro Aventura Day Use",null,{"$f":"D380*D381*D7/10^6","v":1.1156300136727304E-2},{"$f":"E380*E381*E7/10^6","v":1.2228851524625396E-2},1.3372525272496258E-2,1.4574674065837227E-2,1.5840026521084877E-2,1.6097152505280914E-2,1.6353817487617609E-2,1.6609828217428107E-2,1.6865078789471463E-2,1.7119490100394215E-2,1.7372973158466691E-2,1.7625384771897769E-2,1.7876572259469491E-2,1.8126453928476439E-2,1.8374938411393604E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Demanda por atividades de aventura",null,{"$f":"SUM('03. (a) DEMANDA'!D$52:D$57)","v":3560.233888157893},{"$f":"SUM('03. (a) DEMANDA'!E$52:E$57)","v":3902.5098892682154},{"$f":"SUM('03. (a) DEMANDA'!F$52:F$57)","v":4267.4826834979012},{"$f":"SUM('03. (a) DEMANDA'!G$52:G$57)","v":4651.1162197247377},{"$f":"SUM('03. (a) DEMANDA'!H$52:H$57)","v":5054.9195090254507},{"$f":"SUM('03. (a) DEMANDA'!I$52:I$57)","v":5136.974368722801},{"$f":"SUM('03. (a) DEMANDA'!J$52:J$57)","v":5218.8821120444682},{"$f":"SUM('03. (a) DEMANDA'!K$52:K$57)","v":5300.5810682246438},{"$f":"SUM('03. (a) DEMANDA'!L$52:L$57)","v":5382.0374404468976},{"$f":"SUM('03. (a) DEMANDA'!M$52:M$57)","v":5463.2259849981529},{"$f":"SUM('03. (a) DEMANDA'!N$52:N$57)","v":5544.1183025553473},{"$f":"SUM('03. (a) DEMANDA'!O$52:O$57)","v":5624.6686972998868},{"$f":"SUM('03. (a) DEMANDA'!P$52:P$57)","v":5704.8284451171785},{"$f":"SUM('03. (a) DEMANDA'!Q$52:Q$57)","v":5784.5714759719376},{"$f":"SUM('03. (a) DEMANDA'!R$52:R$57)","v":5863.8686323697566},{"$f":"SUM('03. (a) DEMANDA'!S$52:S$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!T$52:T$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!U$52:U$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!V$52:V$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!W$52:W$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!X$52:X$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!Y$52:Y$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!Z$52:Z$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AA$52:AA$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AB$52:AB$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AC$52:AC$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AD$52:AD$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AE$52:AE$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AF$52:AF$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AG$52:AG$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AH$52:AH$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AI$52:AI$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AJ$52:AJ$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AK$52:AK$57)","v":0},{"$f":"SUM('03. (a) DEMANDA'!AL$52:AL$57)","v":0}]
[null,"Valor por visit. (R$/visit.)",null,3.1335862999999997,{"$f":"D381","v":3.1335862999999997},{"$f":"E381","v":3.1335862999999997},3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997,3.1335862999999997]
[null,"Seguro Náutico (casco + RC) - 31 pax",null,{"$f":"D383*D384*D385*D$7/10^6","v":4.9747531295000001E-2},{"$f":"E383*E384*E385*E$7/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total de embarcações",null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor da embarcação (R$)",null,1292143.67,{"$f":"D384","v":1292143.67},{"$f":"E384","v":1292143.67},1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67,1292143.67]
[null,"Prêmio (%)",null,3.5000000000000001E-3,{"$f":"D385","v":3.5000000000000001E-3},{"$f":"E385","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3]
[null,"Seguro Náutico (casco + RC) - 62 pax",null,{"$f":"D387*D388*D389*D$7/10^6","v":0},{"$f":"E387*E388*E389*E$7/10^6","v":5.1679565000000004E-2},6.2015478000000006E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,7.2351391000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total de embarcações",null,{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,C$11,'05. (b) CAPEX INPUT'!$C:$C)+C387","v":0},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,D$11,'05. (b) CAPEX INPUT'!$C:$C)+D387","v":5},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,E$11,'05. (b) CAPEX INPUT'!$C:$C)+E387","v":6},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,F$11,'05. (b) CAPEX INPUT'!$C:$C)+F387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,G$11,'05. (b) CAPEX INPUT'!$C:$C)+G387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,H$11,'05. (b) CAPEX INPUT'!$C:$C)+H387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,I$11,'05. (b) CAPEX INPUT'!$C:$C)+I387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,J$11,'05. (b) CAPEX INPUT'!$C:$C)+J387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,K$11,'05. (b) CAPEX INPUT'!$C:$C)+K387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,L$11,'05. (b) CAPEX INPUT'!$C:$C)+L387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,M$11,'05. (b) CAPEX INPUT'!$C:$C)+M387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,N$11,'05. (b) CAPEX INPUT'!$C:$C)+N387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,O$11,'05. (b) CAPEX INPUT'!$C:$C)+O387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,P$11,'05. (b) CAPEX INPUT'!$C:$C)+P387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,Q$11,'05. (b) CAPEX INPUT'!$C:$C)+Q387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,R$11,'05. (b) CAPEX INPUT'!$C:$C)+R387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,S$11,'05. (b) CAPEX INPUT'!$C:$C)+S387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,T$11,'05. (b) CAPEX INPUT'!$C:$C)+T387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,U$11,'05. (b) CAPEX INPUT'!$C:$C)+U387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,V$11,'05. (b) CAPEX INPUT'!$C:$C)+V387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,W$11,'05. (b) CAPEX INPUT'!$C:$C)+W387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,X$11,'05. (b) CAPEX INPUT'!$C:$C)+X387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,Y$11,'05. (b) CAPEX INPUT'!$C:$C)+Y387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,Z$11,'05. (b) CAPEX INPUT'!$C:$C)+Z387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AA$11,'05. (b) CAPEX INPUT'!$C:$C)+AA387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AB$11,'05. (b) CAPEX INPUT'!$C:$C)+AB387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AC$11,'05. (b) CAPEX INPUT'!$C:$C)+AC387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AD$11,'05. (b) CAPEX INPUT'!$C:$C)+AD387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AE$11,'05. (b) CAPEX INPUT'!$C:$C)+AE387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AF$11,'05. (b) CAPEX INPUT'!$C:$C)+AF387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AG$11,'05. (b) CAPEX INPUT'!$C:$C)+AG387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AH$11,'05. (b) CAPEX INPUT'!$C:$C)+AH387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AI$11,'05. (b) CAPEX INPUT'!$C:$C)+AI387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AJ$11,'05. (b) CAPEX INPUT'!$C:$C)+AJ387","v":7},{"$f":"SUMIF('05. (b) CAPEX INPUT'!$B:$B,AK$11,'05. (b) CAPEX INPUT'!$C:$C)+AK387","v":7}]
[null,"Valor da embarcação (R$)",null,2953118,{"$f":"D388","v":2953118},{"$f":"E388","v":2953118},2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118,2953118]
[null,"Prêmio (%)",null,3.5000000000000001E-3,{"$f":"D389","v":3.5000000000000001E-3},{"$f":"E389","v":3.5000000000000001E-3},3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000001E-3]
[]
[null,"Publicidade e propaganda",null,{"$f":"D393","v":6.8186236579849382},{"$f":"E393","v":7.4741567808211107},8.1731592080304782,8.9079010222729664,9.6812723085686017,9.8384252443479099,9.9952964202116519,10.151767723205474,10.307774425061702,10.46326817856928,10.618194592836435,10.772466150413603,10.925989534004534,11.078714813811089,11.230586146878158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D391:AL391)","v":146.43759620701792}]
[]
[null,"Serviços de terceiros",null,{"$f":"D394*D395*(1+$AP393)","v":6.8186236579849382},{"$f":"E394*E395*(1+$AP393)","v":7.4741567808211107},8.1731592080304782,8.9079010222729664,9.6812723085686017,9.8384252443479099,9.9952964202116519,10.151767723205474,10.307774425061702,10.46326817856928,10.618194592836435,10.772466150413603,10.925989534004534,11.078714813811089,11.230586146878158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D393:AL393)","v":146.43759620701792},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Percentual sobre a Receita Operacional (%)",null,{"$f":"'07. (b) OPEX INPUT'!$D$154","v":0.1},{"$f":"D394*E$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita Operacional (R$ milhões)",null,{"$f":"'04. RECEITAS'!D13","v":68.186236579849378},{"$f":"'04. RECEITAS'!E13","v":74.741567808211101},{"$f":"'04. RECEITAS'!F13","v":81.731592080304779},{"$f":"'04. RECEITAS'!G13","v":89.079010222729664},{"$f":"'04. RECEITAS'!H13","v":96.812723085686017},{"$f":"'04. RECEITAS'!I13","v":98.384252443479085},{"$f":"'04. RECEITAS'!J13","v":99.952964202116505},{"$f":"'04. RECEITAS'!K13","v":101.51767723205472},{"$f":"'04. RECEITAS'!L13","v":103.077744250617},{"$f":"'04. RECEITAS'!M13","v":104.63268178569278},{"$f":"'04. RECEITAS'!N13","v":106.18194592836434},{"$f":"'04. RECEITAS'!O13","v":107.72466150413602},{"$f":"'04. RECEITAS'!P13","v":109.25989534004533},{"$f":"'04. RECEITAS'!Q13","v":110.78714813811089},{"$f":"'04. RECEITAS'!R13","v":112.30586146878157},{"$f":"'04. RECEITAS'!S13","v":0},{"$f":"'04. RECEITAS'!T13","v":0},{"$f":"'04. RECEITAS'!U13","v":0},{"$f":"'04. RECEITAS'!V13","v":0},{"$f":"'04. RECEITAS'!W13","v":0},{"$f":"'04. RECEITAS'!X13","v":0},{"$f":"'04. RECEITAS'!Y13","v":0},{"$f":"'04. RECEITAS'!Z13","v":0},{"$f":"'04. RECEITAS'!AA13","v":0},{"$f":"'04. RECEITAS'!AB13","v":0},{"$f":"'04. RECEITAS'!AC13","v":0},{"$f":"'04. RECEITAS'!AD13","v":0},{"$f":"'04. RECEITAS'!AE13","v":0},{"$f":"'04. RECEITAS'!AF13","v":0},{"$f":"'04. RECEITAS'!AG13","v":0},{"$f":"'04. RECEITAS'!AH13","v":0},{"$f":"'04. RECEITAS'!AI13","v":0},{"$f":"'04. RECEITAS'!AJ13","v":0},{"$f":"'04. RECEITAS'!AK13","v":0},{"$f":"'04. RECEITAS'!AL13","v":0}]
[]
[null,"Comissões sobre vendas",null,{"$f":"D399","v":12.539247030887113},{"$f":"E399","v":13.744753035687031},15.030197804251692,16.38136624744913,17.803573146065634,18.092572742202346,18.381054190196281,18.668800283821302,18.955691989709539,19.24164039877126,19.526545487766818,19.810246314697558,20.092571271818482,20.373428539709071,20.65271542482818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D397:AL397)","v":269.29440390786147}]
[]
[null,"Serviços de terceiros",null,{"$f":"D400*D401*(1+$AP399)","v":12.539247030887113},13.744753035687031,15.030197804251692,16.38136624744913,17.803573146065634,18.092572742202346,18.381054190196281,18.668800283821302,18.955691989709539,19.24164039877126,19.526545487766818,19.810246314697558,20.092571271818482,20.373428539709071,20.65271542482818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D399:AL399)","v":269.29440390786147},null,{"$f":"'01. PC'!$Q$24","v":0}]
[null,"Percentual sobre a Receita de Bilheteria (%)",null,{"$f":"'07. (b) OPEX INPUT'!$D$157","v":0.21},{"$f":"D400*E$7","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita de Bilheteira (R$ milhões)",null,{"$f":"'04. RECEITAS'!D15","v":59.710700147081489},{"$f":"'04. RECEITAS'!E15","v":65.451204931843009},{"$f":"'04. RECEITAS'!F15","v":71.572370496436633},{"$f":"'04. RECEITAS'!G15","v":78.00650594023395},{"$f":"'04. RECEITAS'!H15","v":84.778919743169695},{"$f":"'04. RECEITAS'!I15","v":86.155108296201647},{"$f":"'04. RECEITAS'!J15","v":87.528829477125157},{"$f":"'04. RECEITAS'!K15","v":88.899048970577638},{"$f":"'04. RECEITAS'!L15","v":90.265199950997811},{"$f":"'04. RECEITAS'!M15","v":91.626859041767901},{"$f":"'04. RECEITAS'!N15","v":92.983549941746759},{"$f":"'04. RECEITAS'!O15","v":94.334506260464565},{"$f":"'04. RECEITAS'!P15","v":95.678910818183255},{"$f":"'04. RECEITAS'!Q15","v":97.016326379567005},{"$f":"'04. RECEITAS'!R15","v":98.346263927753242},{"$f":"'04. RECEITAS'!S15","v":0},{"$f":"'04. RECEITAS'!T15","v":0},{"$f":"'04. RECEITAS'!U15","v":0},{"$f":"'04. RECEITAS'!V15","v":0},{"$f":"'04. RECEITAS'!W15","v":0},{"$f":"'04. RECEITAS'!X15","v":0},{"$f":"'04. RECEITAS'!Y15","v":0},{"$f":"'04. RECEITAS'!Z15","v":0},{"$f":"'04. RECEITAS'!AA15","v":0},{"$f":"'04. RECEITAS'!AB15","v":0},{"$f":"'04. RECEITAS'!AC15","v":0},{"$f":"'04. RECEITAS'!AD15","v":0},{"$f":"'04. RECEITAS'!AE15","v":0},{"$f":"'04. RECEITAS'!AF15","v":0},{"$f":"'04. RECEITAS'!AG15","v":0},{"$f":"'04. RECEITAS'!AH15","v":0},{"$f":"'04. RECEITAS'!AI15","v":0},{"$f":"'04. RECEITAS'!AJ15","v":0},{"$f":"'04. RECEITAS'!AK15","v":0},{"$f":"'04. RECEITAS'!AL15","v":0}]
[]
[null,"Total (Geral)",null,{"$f":"D13+D108","v":41.819605191716619},43.496349146471331,46.384894962813405,49.392612324651999,52.413677745404591,53.027573436213999,53.640368471810376,54.2516014606623,54.861019550957607,55.468433881162262,56.073631980959277,56.676271975824392,57.275989334953493,57.872589014660214,58.465852872347746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D403:AL403)","v":791.12047135060959}]

{"sheet":"07. (b) OPEX INPUT","index":12,"n_rows":157,"n_cols":6,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"OPEX - Quantitativos, Preços e Valores"]
[null,"Item","Quantidade","Custo unitário","Custo mensal","Custo anual"]
[null,"Bilheteria",null,null,{"$f":"SUM(E9,E19)","v":572743.87211675488},{"$f":"SUM(F9,F19)","v":6872926.465401059}]
[null,"Mão de obra",null,null,{"$f":"SUM(E10:E18)","v":249379.80000944802},{"$f":"SUM(F10:F18)","v":2992557.600113376}]
[null,"Recepcionista atendente",1,4169.1779613195995,{"$f":"D10*C10","v":4169.1779613195995},{"$f":"E10*12","v":50030.135535835194}]
[null,"Bilheteiro (Operador de caixa)",4,4398.1646968659998,17592.658787463999,211111.905449568]
[null,"Condutor de Ecotrilha",4,7354.8751723979203,29419.500689591681,353034.00827510015]
[null,"Piloto fluvial",5,6779.1502056313602,33895.751028156803,406749.01233788161]
[null,"Marinheiro fluvial de convés",5,7347.6315739598431,36738.157869799215,440857.89443759061]
[null,"Marinheiro fluvial de máquinas",2,7051.6168874563609,14103.233774912722,169238.80529895268]
[null,"Motorista (veículo elétrico)",12,7180.886553595481,{"$f":"D16*C16","v":86170.638643145765},{"$f":"E16*12","v":1034047.6637177492}]
[null,"Operador de Funicular",4,4252.0784312487995,{"$f":"D17*C17","v":17008.313724995198},{"$f":"E17*12","v":204099.76469994237}]
[null,"Condutor de turismo de aventura",2,5141.183765031521,{"$f":"D18*C18","v":10282.367530063042},{"$f":"E18*12","v":123388.4103607565}]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E20:E25)","v":323364.07210730686},{"$f":"SUM(F20:F25)","v":3880368.8652876825}]
[null,"Combustível para embarcações motorizadas",5,53592.400731770838,{"$f":"D20*C20","v":267962.00365885417},{"$f":"E20*12","v":3215544.04390625}]
[null,"Kit de reposição de coletes salva-vidas",200,15.833333333333334,3166.666666666667,38000]
[null,"Energia Elétrica - Caminhões elétricos",47468.800000000003,0.82198000000000004,39018.404224000005,468220.85068800009]
[null,"Energia elétrica - Funicular",14610,0.82198000000000004,12009.1278,144109.5336]
[null,"Terminal de autoatendimento",3,208.60000000000002,625.80000000000007,7509.6]
[null,"PdV",8,72.758719723248859,582.06975778599087,6984.83709343189]
[null,"Cachoeirismo",null,null,{"$f":"E27+E29","v":5367.5170983648541},{"$f":"SUM(F27,F29)","v":64410.205180378252}]
[null,"Mão de obra",null,null,{"$f":"SUM(E28:E28)","v":5141.183765031521},{"$f":"SUM(F28:F28)","v":61694.205180378252}]
[null,"Condutor de turismo de aventura (cachoeirismo)",1,5141.183765031521,{"$f":"C28*D28","v":5141.183765031521},{"$f":"E28*12","v":61694.205180378252}]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E30:E30)","v":226.33333333333334},{"$f":"SUM(F30:F30)","v":2716}]
[null,"Materiais e Produtos",1,226.33333333333334,{"$f":"D30*C30","v":226.33333333333334},{"$f":"E30*12","v":2716}]
[null,"Rafting",null,null,{"$f":"SUM(E32,E34)","v":21451.135060126086},{"$f":"SUM(F32,F34)","v":257413.620721513}]
[null,"Mão de obra",null,null,{"$f":"SUM(E33:E33)","v":20564.735060126084},{"$f":"SUM(F33:F33)","v":246776.82072151301}]
[null,"Condutor de turismo de aventura (rafting)",4,5141.183765031521,{"$f":"D33*C33","v":20564.735060126084},{"$f":"E33*12","v":246776.82072151301}]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E35:E36)","v":886.4},{"$f":"SUM(F35:F36)","v":10636.8}]
[null,"Manutenção dos botes",4,166.66666666666666,{"$f":"D35*C35","v":666.66666666666663},{"$f":"E35*12","v":8000}]
[null,"Reposição de equipamentos de segurança",1,219.73333333333335,{"$f":"D36*C36","v":219.73333333333335},{"$f":"E36*12","v":2636.8}]
[null,"A&B"]
[null,"Mão de obra"]
[null,"Mão de obra","% sobre a Receita",0.25]
[null,"Materiais e Insumos"]
[null,"Materiais e Produtos - A&B","% sobre a Receita",0.4]
[null,"Souvenir"]
[null,"Mão de obra"]
[null,"Mão de obra","% sobre a Receita",0.3]
[null,"Materiais e Insumos"]
[null,"Materiais e Produtos - Souvenir","% sobre a Receita",0.4]
[null,"Controle de acesso",null,null,{"$f":"E48+E50+E52","v":23261.184516394787},{"$f":"F48+F50+F52","v":279134.21419673745}]
[null,"Mão de obra",null,null,{"$f":"SUM(E49:E49)","v":22670.265698632003},{"$f":"SUM(F49:F49)","v":272043.18838358403}]
[null,"Controlador de acesso (portaria)",4,5667.5664246580009,{"$f":"C49*D49","v":22670.265698632003},{"$f":"E49*12","v":272043.18838358403}]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E51:E51)","v":428.83548442945153},{"$f":"SUM(F51:F51)","v":5146.0258131534183}]
[null,"Catracas",5,85.767096885890311,{"$f":"C51*D51","v":428.83548442945153},{"$f":"E51*12","v":5146.0258131534183}]
[null,"Serviços de Terceiros",null,null,{"$f":"SUM(E53:E53)","v":162.08333333333331},{"$f":"SUM(F53:F53)","v":1944.9999999999998}]
[null,"Catracas - Manutenção",5,32.416666666666664,{"$f":"C53*D53","v":162.08333333333331},{"$f":"E53*12","v":1944.9999999999998}]
[null,"Segurança patrimonial",null,null,{"$f":"E55+E58+E60","v":79657.871363304599},{"$f":"F55+F58+F60","v":955894.45635965513}]
[null,"Mão de obra",null,null,{"$f":"SUM(E56:E57)","v":72831.468414988718},{"$f":"SUM(F56:F57)","v":873977.62097986462}]
[null,"Vigilante diurno",4,9768.0001674952964,{"$f":"C56*D56","v":39072.000669981186},{"$f":"E56*12","v":468864.00803977426}]
[null,"Vigilante noturno",4,8439.8669362518813,{"$f":"C57*D57","v":33759.467745007525},405113.6129400903]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E59:E59)","v":4953.9864483158763},{"$f":"SUM(F59:F59)","v":59447.837379790515}]
[null,"CFTV",2,2476.9932241579381,{"$f":"C59*D59","v":4953.9864483158763},59447.837379790515]
[null,"Serviços de Terceiros",null,null,{"$f":"SUM(E61:E61)","v":1872.4165000000003},{"$f":"SUM(F61:F61)","v":22468.998000000003}]
[null,"CFTV - Manutenção",2,936.20825000000013,{"$f":"C61*D61","v":1872.4165000000003},22468.998000000003]
[null,"Limpeza",null,null,{"$f":"E63+E66+E69","v":44911.214882656597},{"$f":"F63+F66+F69","v":538934.57859187922}]
[null,"Mão de obra",null,null,{"$f":"SUM(E64:E65)","v":35967.513519094398},{"$f":"SUM(F64:F65)","v":431610.16222913284}]
[null,"Encarregado de limpeza",1,7406.7217107987999,{"$f":"C64*D64","v":7406.7217107987999},{"$f":"E64*12","v":88880.660529585599}]
[null,"Auxiliar de limpeza",7,4080.1131154708,{"$f":"C65*D65","v":28560.791808295602},{"$f":"E65*12","v":342729.50169954723}]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E67:E68)","v":8489.7401558799993},{"$f":"SUM(F67:F68)","v":101876.88187056}]
[null,"Produtos e Materiais de Limpeza",7,508.86465083999997,{"$f":"C67*D67","v":3562.05255588},{"$f":"E67*12","v":42744.63067056}]
[null,"Descartáveis",1,4927.6875999999993,{"$f":"C68*D68","v":4927.6875999999993},{"$f":"E68*12","v":59132.251199999992}]
[null,"Serviços de Terceiros",null,null,{"$f":"SUM(E70:E70)","v":453.96120768219993},{"$f":"SUM(F70:F70)","v":5447.5344921863989}]
[null,"Controle de pragas",1,453.96120768219993,{"$f":"C70*D70","v":453.96120768219993},{"$f":"E70*12","v":5447.5344921863989}]
[null,"Manutenção",null,null,{"$f":"E72+E75+E78","v":274078.94697271771},{"$f":"F72+F75+F78","v":3288947.3636726127}]
[null,"Mão de obra",null,null,{"$f":"SUM(E73:E74)","v":42009.402959341605},{"$f":"SUM(F73:F74)","v":504112.83551209926}]
[null,"Auxiliar de manutenção",3,4433.6052213748007,{"$f":"D73*C73","v":13300.815664124402},{"$f":"E73*12","v":159609.78796949284}]
[null,"Lavador",7,4101.2267564596004,{"$f":"D74*C74","v":28708.587295217203},344503.04754260642]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E76:E77)","v":14252.440158333329},{"$f":"SUM(F76:F77)","v":171029.28189999994}]
[null,"Equipamentos de manutenção predial",1,1391.44,{"$f":"D76*C76","v":1391.44},16697.28]
[null,"Material para manutenção predial",1,12861.000158333329,12861.000158333329,154332.00189999994]
[null,"Serviços de Terceiros",null,null,{"$f":"SUM(E79:E89)","v":217817.10385504278},{"$f":"SUM(F79:F89)","v":2613805.2462605136}]
[null,"Serviço de manutenção de embarcações 62 passageiros",7,12304.658333333333,86132.608333333337,1033591.3]
[null,"Serviço de manutenção de embarcações 8 passageiros",3,1072.4246116666666,3217.273835,38607.28602]
[null,"Serviço de manutenção de botes de rafting",4,69.710283979166661,278.84113591666664,3346.0936309999997]
[null,"Serviço de manutenção de caminhões elétricos",10,3149.1848916666663,{"$f":"D82*C82","v":31491.848916666662},{"$f":"E82*12","v":377902.18699999992}]
[null,"Serviço de manutenção de minibus",1,1781.0874166666665,{"$f":"D83*C83","v":1781.0874166666665},{"$f":"E83*12","v":21373.048999999999}]
[null,"Serviços de manutenção de funicular (máquinas troley)",1,8808.0450000000001,8808.0450000000001,105696.54000000001]
[null,"Serviço de manutenção de cadeira Julietti",3,38.878634616666666,116.63590385000001,1399.6308462000002]
[null,"Gestão de Riscos Geológicos",1,21909.763313609466,{"$f":"D86*C86","v":21909.763313609466},{"$f":"E86*12","v":262917.1597633136}]
[null,"Serviço de apoio ao ICMBio - Monitoramento com Embarcações",200,312.5,{"$f":"D87*C87","v":62500},{"$f":"E87*12","v":750000}]
[null,"Limpeza de caixa d'água",3,252,756,9072]
[null,"Análise da qualidade da água",12,68.75,825,9900]
[null,"Manutenção de Áreas Verdes",null,null,{"$f":"E91+E94","v":10522.274102859201},{"$f":"F91+F94","v":126267.28923431042}]
[null,"Mão de obra",null,null,{"$f":"SUM(E92:E93)","v":9010.9541028592012},{"$f":"SUM(F92:F93)","v":108131.44923431042}]
[null,"Jardineiro",1,4528.8099067088006,{"$f":"D92*C92","v":4528.8099067088006},{"$f":"E92*12","v":54345.718880505607}]
[null,"Ajudante de Jardinagem (jardineiro)",1,4482.1441961504006,{"$f":"D93*C93","v":4482.1441961504006},53785.730353804807]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E95:E96)","v":1511.3200000000002},{"$f":"SUM(F95:F96)","v":18135.84}]
[null,"Produtos para jardinagem",1,649.99,{"$f":"D95*C95","v":649.99},7799.88]
[null,"Equipamentos de jardinagem",1,861.33,{"$f":"D96*C96","v":861.33},10335.960000000001]
[null,"Tecnologia da Informação e Comunicação",null,null,{"$f":"E98+E102+E104","v":61645.6883149848},{"$f":"F98+F102+F104","v":739748.25977981766}]
[null,"Mão de obra",null,null,{"$f":"SUM(E99:E101)","v":25533.603358984801},{"$f":"SUM(F99:F101)","v":306403.24030781764}]
[null,"Supervisor de TI",1,12015.530060999201,{"$f":"D99*C99","v":12015.530060999201},{"$f":"E99*12","v":144186.36073199043}]
[null,"Analista de TI",1,8507.447624536002,{"$f":"D100*C100","v":8507.447624536002},{"$f":"E100*12","v":102089.37149443202}]
[null,"Técnico de informática",1,5010.6256734496001,{"$f":"D101*C101","v":5010.6256734496001},{"$f":"E101*12","v":60127.508081395201}]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E103:E103)","v":2500},{"$f":"SUM(F103:F103)","v":30000}]
[null,"Materiais de informática em geral",1,2500,{"$f":"D103*C103","v":2500},{"$f":"E103*12","v":30000}]
[null,"Serviços de Terceiros",null,null,{"$f":"SUM(E105:E108)","v":33612.084955999999},{"$f":"SUM(F105:F108)","v":403345.01947200001}]
[null,"Licença + Suporte - Sistema de Gestão e Controle",1,27500,{"$f":"D105*C105","v":27500},{"$f":"E105*12","v":330000}]
[null,"Licença + Suporte - Sistema de Gestão e Serviços",1,1750,{"$f":"D106*C106","v":1750},{"$f":"E106*12","v":21000}]
[null,"Aluguel e manuntenção de rádios HT",1,3612.0849559999997,{"$f":"D107*C107","v":3612.0849559999997},{"$f":"E107*12","v":43345.019472}]
[null,"Serviços de treinamento aos funcionários",1,750,{"$f":"D108*C108","v":750},{"$f":"E108*12","v":9000}]
[null,"SPE",null,null,{"$f":"E110+E123+E127","v":217361.25386425451},{"$f":"F110+F123+F127","v":2608335.0463710544}]
[null,"Mão de obra",null,null,{"$f":"SUM(E111:E122)","v":126413.92783695516},{"$f":"SUM(F111:F122)","v":1516967.1340434621}]
[null,"Diretor Executivo",1,35309.591379606405,{"$f":"D111*C111","v":35309.591379606405},{"$f":"E111*12","v":423715.09655527689}]
[null,"Gerente Administrativo",1,8462.4586320195995,8462.4586320195995,101549.50358423519]
[null,"Gerente de Operações",1,8469.2184531784005,8469.2184531784005,101630.62143814081]
[null,"Coordenador de Operações",1,11535.466270944638,11535.466270944638,138425.59525133565]
[null,"Técnico em Segurança do Trabalho",1,7162.9844998059998,7162.9844998059998,85955.813997671998]
[null,"Enfermeiro",1,7932.9687240195999,7932.9687240195999,95195.624688235199]
[null,"Encarregado de Cais",1,12372.277416446919,12372.277416446919,148467.32899736305]
[null,"Analista de Suprimentos",1,6133.2501763912005,6133.2501763912005,73599.002116694406]
[null,"Analista de Recursos Humanos",1,7584.5996638828001,7584.5996638828001,91015.195966593601]
[null,"Analista Financeiro",1,8139.9286793932006,8139.9286793932006,97679.144152718407]
[null,"Assistente Administrativo",1,4889.3018858632004,4889.3018858632004,58671.622630358404]
[null,"Biólogo",1,8421.882055403199,8421.882055403199,101062.58466483839]
[null,"Materiais e Insumos",null,null,{"$f":"SUM(E124:E126)","v":1797.6593606326949},{"$f":"SUM(F124:F126)","v":21571.912327592341}]
[null,"Material de escritório (consumíveis)",1,1200,{"$f":"D124*C124","v":1200},14400]
[null,"Mobiliário e equipamentos de ambulatório",1,147.44769396602834,{"$f":"D125*C125","v":147.44769396602834},{"$f":"E125*12","v":1769.3723275923401}]
[null,"Material de Primeiros Socorros (consumíveis)",1,450.21166666666664,{"$f":"D126*C126","v":450.21166666666664},{"$f":"E126*12","v":5402.54}]
[null,"Serviços de Terceiros",null,null,{"$f":"SUM(E128:E135)","v":89149.666666666657},{"$f":"SUM(F128:F135)","v":1069796}]
[null,"Aluguel de veículos",2,2679,{"$f":"D128*C128","v":5358},{"$f":"E128*12","v":64296}]
[null,"Combustível para veículos",1,2625,2625,31500]
[null,"Despesas de viagem",1,10000,10000,120000]
[null,"Assistência jurídica",1,15000,15000,180000]
[null,"Assistência contábil",1,12000,12000,144000]
[null,"Assessoria Quality Assurance (Operacional)",1,15000,{"$f":"D133*C133","v":15000},{"$f":"E133*12","v":180000}]
[null,"Certificação de Turismo de Aventura e Ambiental",1,4166.666666666667,4166.666666666667,50000]
[null,"Auditoria",1,25000,25000,300000]
[null,"Verificador de Conformidade",null,null,{"$f":"SUM(E137)","v":204000},{"$f":"SUM(F137)","v":2448000}]
[null,"Contrato com Verificador de Conformidade",1,204000,{"$f":"D137*C137","v":204000},{"$f":"E137*12","v":2448000}]
[null,"Utilidades",null,null,{"$f":"SUM(E139)","v":44463.042013741651},{"$f":"SUM(F139)","v":533556.50416489982}]
[null,"Utilidades",null,null,{"$f":"SUM(E140:E142)","v":44463.042013741651},{"$f":"E139*12","v":533556.50416489982}]
[null,"Energia elétrica",13805.180999999999,0.82,{"$f":"D140*C140","v":11320.248419999998},{"$f":"E140*12","v":135842.98103999998}]
[null,"Água e esgoto",1495.5931831405117,21.22,{"$f":"D141*C141","v":31736.487346241654},{"$f":"E141*12","v":380837.84815489984}]
[null,"Gás de cozinha",596.57500000000005,2.3573,{"$f":"D142*C142","v":1406.3062475000002},{"$f":"E142*12","v":16875.67497}]
[null,"Seguros"]
[null,"Seguros"]
[null,"Seguro Patrimonial","Valor Segurado (25% do patrimônio)","0,21% a 19%"]
[null,"Garantia de execução do contrato","5% do valor do contrato",4.0000000000000001E-3]
[null,"Risco de engenharia - Obras","50% do valor da obra",1.4E-3]
[null,"Responsabilidade Civil - Obras","20% do valor da obra",2.5999999999999999E-3]
[null,"Seguro Aventura Day Use","R$ 3,13 por visit.","-"]
[null,"Seguro Náutico (casco + RC) - 31 pax","0,35% sobre valor da embarcação",1292143.67]
[null,"Seguro Náutico (casco + RC) - 62 pax","0,35% sobre valor da embarcação",2953118]
[null,"Publicidade e propaganda"]
[null,"Serviços de Terceiros"]
[null,"Publicidade e propaganda","% Receita",0.1]
[null,"Comissões sobre vendas"]
[null,"Serviços de Terceiros"]
[null,"Comissões sobre vendas","% Receita de Bilheteria",0.21]

{"sheet":"08. NIG","index":13,"n_rows":58,"n_cols":40,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"NIG - Nominal (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},{"$f":"IF(E11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,2025,{"$f":"D9+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Contas a receber",null,{"$f":"IF(E34>prazo,0,D15*D17*D16)","v":6.9419984702809092},{"$f":"IF(F34>prazo,0,E15*E17*E16)","v":7.9137683854237766},8.9654242634670709,10.113386852796355,11.376116287481521,11.965408410334417,12.581660571752087,13.225871798929887,13.899138803516317,14.602616930839654,15.337492586663078,16.104942315493826,16.906167421032833,17.742471572910464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":177.6764646709222}]
[]
[null,"Receita Bruta",null,{"$f":"'04. RECEITAS'!D13*(1+D58)","v":68.186236579849378},{"$f":"'04. RECEITAS'!E13*(1+E58)","v":77.731230520539555},{"$f":"'04. RECEITAS'!F13*(1+F58)","v":88.060886571003593},{"$f":"'04. RECEITAS'!G13*(1+G58)","v":99.33649388148109},{"$f":"'04. RECEITAS'!H13*(1+H58)","v":111.73937301468523},{"$f":"'04. RECEITAS'!I13*(1+I58)","v":117.52756387579086},{"$f":"'04. RECEITAS'!J13*(1+J58)","v":123.58056372175142},{"$f":"'04. RECEITAS'!K13*(1+K58)","v":129.90818527508247},{"$f":"'04. RECEITAS'!L13*(1+L58)","v":136.52120074212263},{"$f":"'04. RECEITAS'!M13*(1+M58)","v":143.43095824549434},{"$f":"'04. RECEITAS'!N13*(1+N58)","v":150.64911099203627},{"$f":"'04. RECEITAS'!O13*(1+O58)","v":158.187215328593},{"$f":"'04. RECEITAS'!P13*(1+P58)","v":166.05707079368455},{"$f":"'04. RECEITAS'!Q13*(1+Q58)","v":174.27148239241413},{"$f":"'04. RECEITAS'!R13*(1+R58)","v":182.84357990560633},{"$f":"'04. RECEITAS'!S13*(1+S58)","v":0},{"$f":"'04. RECEITAS'!T13*(1+T58)","v":0},{"$f":"'04. RECEITAS'!U13*(1+U58)","v":0},{"$f":"'04. RECEITAS'!V13*(1+V58)","v":0},{"$f":"'04. RECEITAS'!W13*(1+W58)","v":0},{"$f":"'04. RECEITAS'!X13*(1+X58)","v":0},{"$f":"'04. RECEITAS'!Y13*(1+Y58)","v":0},{"$f":"'04. RECEITAS'!Z13*(1+Z58)","v":0},{"$f":"'04. RECEITAS'!AA13*(1+AA58)","v":0},{"$f":"'04. RECEITAS'!AB13*(1+AB58)","v":0},{"$f":"'04. RECEITAS'!AC13*(1+AC58)","v":0},{"$f":"'04. RECEITAS'!AD13*(1+AD58)","v":0},{"$f":"'04. RECEITAS'!AE13*(1+AE58)","v":0},{"$f":"'04. RECEITAS'!AF13*(1+AF58)","v":0},{"$f":"'04. RECEITAS'!AG13*(1+AG58)","v":0},{"$f":"'04. RECEITAS'!AH13*(1+AH58)","v":0},{"$f":"'04. RECEITAS'!AI13*(1+AI58)","v":0},{"$f":"'04. RECEITAS'!AJ13*(1+AJ58)","v":0},{"$f":"'04. RECEITAS'!AK13*(1+AK58)","v":0},{"$f":"'04. RECEITAS'!AL13*(1+AL58)","v":0},null,{"$f":"SUM(D15:AL15)","v":1928.0311518401347}]
[null,"Prazo médio de recebimento (meses)",null,{"$f":"prazo_receb","v":1},{"$f":"prazo_receb","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"-"]
[null,"Visitação em dezembro (%)",null,{"$f":"'01. PC'!$G$27","v":0.10180937999344623},{"$f":"D17","v":0.10180937999344623},0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Contas a pagar",null,{"$f":"D21/D23*D22","v":0},{"$f":"E21/E23*E22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D19:AL19)","v":0}]
[]
[null,"Opex total",null,{"$f":"'07. (a) OPEX'!D403*(1+D58)","v":41.819605191716619},{"$f":"'07. (a) OPEX'!E403*(1+E58)","v":45.236203112330188},{"$f":"'07. (a) OPEX'!F403*(1+F58)","v":49.976941228733686},{"$f":"'07. (a) OPEX'!G403*(1+G58)","v":55.080191390880614},{"$f":"'07. (a) OPEX'!H403*(1+H58)","v":60.494853382873096},{"$f":"'07. (a) OPEX'!I403*(1+I58)","v":63.345518916080373},{"$f":"'07. (a) OPEX'!J403*(1+J58)","v":66.320264005221176},{"$f":"'07. (a) OPEX'!K403*(1+K58)","v":69.423644100047397},{"$f":"'07. (a) OPEX'!L403*(1+L58)","v":72.660614737782893},{"$f":"'07. (a) OPEX'!M403*(1+M58)","v":76.036382592650099},{"$f":"'07. (a) OPEX'!N403*(1+N58)","v":79.556300594878877},{"$f":"'07. (a) OPEX'!O403*(1+O58)","v":83.225711864663509},{"$f":"'07. (a) OPEX'!P403*(1+P58)","v":87.050083529475458},{"$f":"'07. (a) OPEX'!Q403*(1+Q58)","v":91.035305511238619},{"$f":"'07. (a) OPEX'!R403*(1+R58)","v":95.187425674893561},{"$f":"'07. (a) OPEX'!S403*(1+S58)","v":0},{"$f":"'07. (a) OPEX'!T403*(1+T58)","v":0},{"$f":"'07. (a) OPEX'!U403*(1+U58)","v":0},{"$f":"'07. (a) OPEX'!V403*(1+V58)","v":0},{"$f":"'07. (a) OPEX'!W403*(1+W58)","v":0},{"$f":"'07. (a) OPEX'!X403*(1+X58)","v":0},{"$f":"'07. (a) OPEX'!Y403*(1+Y58)","v":0},{"$f":"'07. (a) OPEX'!Z403*(1+Z58)","v":0},{"$f":"'07. (a) OPEX'!AA403*(1+AA58)","v":0},{"$f":"'07. (a) OPEX'!AB403*(1+AB58)","v":0},{"$f":"'07. (a) OPEX'!AC403*(1+AC58)","v":0},{"$f":"'07. (a) OPEX'!AD403*(1+AD58)","v":0},{"$f":"'07. (a) OPEX'!AE403*(1+AE58)","v":0},{"$f":"'07. (a) OPEX'!AF403*(1+AF58)","v":0},{"$f":"'07. (a) OPEX'!AG403*(1+AG58)","v":0},{"$f":"'07. (a) OPEX'!AH403*(1+AH58)","v":0},{"$f":"'07. (a) OPEX'!AI403*(1+AI58)","v":0},{"$f":"'07. (a) OPEX'!AJ403*(1+AJ58)","v":0},{"$f":"'07. (a) OPEX'!AK403*(1+AK58)","v":0},{"$f":"'07. (a) OPEX'!AL403*(1+AL58)","v":0},null,{"$f":"SUM(D21:AL21)","v":1036.449045833466}]
[null,"Prazo médio de pagamento (meses)",null,{"$f":"prazo_pgto","v":0},{"$f":"prazo_pgto","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"-"]
[null,"Meses ao ano",null,12,{"$f":"D23","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,"-"]
[]
[null,"NIG Nominal",null,{"$f":"D13-D19","v":6.9419984702809092},{"$f":"E13-E19","v":7.9137683854237766},8.9654242634670709,10.113386852796355,11.376116287481521,11.965408410334417,12.581660571752087,13.225871798929887,13.899138803516317,14.602616930839654,15.337492586663078,16.104942315493826,16.906167421032833,17.742471572910464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D25:AL25)","v":177.6764646709222}]
[]
[null,"Variação de capital de giro",null,{"$f":"-(D25-C25)","v":-6.9419984702809092},-0.97176991514286737,-1.0516558780432943,-1.1479625893292837,-1.2627294346851663,-0.58929212285289623,-0.6162521614176697,-0.64421122717780044,-0.67326700458642996,-0.70347812732333637,-0.73487565582342462,-0.7674497288307478,-0.80122510553900739,-0.83630415187763063,17.742471572910464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D27:AL27)","v":0}]
[]
[null,"NIG - Real (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D34<=prazo,1,0)","v":1},{"$f":"IF(E34<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,2025,{"$f":"D32+1","v":2026},{"$f":"E32+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D34+1","v":2},{"$f":"E34+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Contas a receber",null,{"$f":"IF(E34>prazo,0,D38*D40*D39)","v":6.9419984702809092},{"$f":"IF(F34>prazo,0,E38*E40*E39)","v":7.6093926782920924},8.3210427155730908,9.0690788012059667,9.8564433128308924,10.016439742389304,10.176149313924608,10.335451777370285,10.494281233278334,10.652588459652938,10.810318081464407,10.967380997739953,11.123682202718841,11.279170863183152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D36:AL36)","v":137.65341864990475}]
[]
[null,"Receita Bruta",null,{"$f":"'04. RECEITAS'!D13","v":68.186236579849378},{"$f":"'04. RECEITAS'!E13","v":74.741567808211101},{"$f":"'04. RECEITAS'!F13","v":81.731592080304779},{"$f":"'04. RECEITAS'!G13","v":89.079010222729664},{"$f":"'04. RECEITAS'!H13","v":96.812723085686017},{"$f":"'04. RECEITAS'!I13","v":98.384252443479085},{"$f":"'04. RECEITAS'!J13","v":99.952964202116505},{"$f":"'04. RECEITAS'!K13","v":101.51767723205472},{"$f":"'04. RECEITAS'!L13","v":103.077744250617},{"$f":"'04. RECEITAS'!M13","v":104.63268178569278},{"$f":"'04. RECEITAS'!N13","v":106.18194592836434},{"$f":"'04. RECEITAS'!O13","v":107.72466150413602},{"$f":"'04. RECEITAS'!P13","v":109.25989534004533},{"$f":"'04. RECEITAS'!Q13","v":110.78714813811089},{"$f":"'04. RECEITAS'!R13","v":112.30586146878157},{"$f":"'04. RECEITAS'!S13","v":0},{"$f":"'04. RECEITAS'!T13","v":0},{"$f":"'04. RECEITAS'!U13","v":0},{"$f":"'04. RECEITAS'!V13","v":0},{"$f":"'04. RECEITAS'!W13","v":0},{"$f":"'04. RECEITAS'!X13","v":0},{"$f":"'04. RECEITAS'!Y13","v":0},{"$f":"'04. RECEITAS'!Z13","v":0},{"$f":"'04. RECEITAS'!AA13","v":0},{"$f":"'04. RECEITAS'!AB13","v":0},{"$f":"'04. RECEITAS'!AC13","v":0},{"$f":"'04. RECEITAS'!AD13","v":0},{"$f":"'04. RECEITAS'!AE13","v":0},{"$f":"'04. RECEITAS'!AF13","v":0},{"$f":"'04. RECEITAS'!AG13","v":0},{"$f":"'04. RECEITAS'!AH13","v":0},{"$f":"'04. RECEITAS'!AI13","v":0},{"$f":"'04. RECEITAS'!AJ13","v":0},{"$f":"'04. RECEITAS'!AK13","v":0},{"$f":"'04. RECEITAS'!AL13","v":0},null,{"$f":"SUM(D38:AL38)","v":1464.3759620701794}]
[null,"Prazo médio de recebimento (meses)",null,{"$f":"prazo_receb","v":1},{"$f":"prazo_receb","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"SUM(D39:AL39)","v":35}]
[null,"Visitação em dezembro (%)",null,{"$f":"'01. PC'!$G$27","v":0.10180937999344623},{"$f":"D40","v":0.10180937999344623},{"$f":"E40","v":0.10180937999344623},0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,0.10180937999344623,null,{"$f":"SUM(D40:AL40)","v":3.5633282997706197}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Contas a pagar",null,{"$f":"D44/D46*D45","v":0},{"$f":"E44/E46*E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL44/AL46*AL45","v":0},null,{"$f":"SUM(D42:AL42)","v":0}]
[]
[null,"Opex total",null,{"$f":"'07. (a) OPEX'!D403","v":41.819605191716619},{"$f":"'07. (a) OPEX'!E403","v":43.496349146471331},{"$f":"'07. (a) OPEX'!F403","v":46.384894962813405},{"$f":"'07. (a) OPEX'!G403","v":49.392612324651999},{"$f":"'07. (a) OPEX'!H403","v":52.413677745404591},{"$f":"'07. (a) OPEX'!I403","v":53.027573436213999},{"$f":"'07. (a) OPEX'!J403","v":53.640368471810376},{"$f":"'07. (a) OPEX'!K403","v":54.2516014606623},{"$f":"'07. (a) OPEX'!L403","v":54.861019550957607},{"$f":"'07. (a) OPEX'!M403","v":55.468433881162262},{"$f":"'07. (a) OPEX'!N403","v":56.073631980959277},{"$f":"'07. (a) OPEX'!O403","v":56.676271975824392},{"$f":"'07. (a) OPEX'!P403","v":57.275989334953493},{"$f":"'07. (a) OPEX'!Q403","v":57.872589014660214},{"$f":"'07. (a) OPEX'!R403","v":58.465852872347746},{"$f":"'07. (a) OPEX'!S403","v":0},{"$f":"'07. (a) OPEX'!T403","v":0},{"$f":"'07. (a) OPEX'!U403","v":0},{"$f":"'07. (a) OPEX'!V403","v":0},{"$f":"'07. (a) OPEX'!W403","v":0},{"$f":"'07. (a) OPEX'!X403","v":0},{"$f":"'07. (a) OPEX'!Y403","v":0},{"$f":"'07. (a) OPEX'!Z403","v":0},{"$f":"'07. (a) OPEX'!AA403","v":0},{"$f":"'07. (a) OPEX'!AB403","v":0},{"$f":"'07. (a) OPEX'!AC403","v":0},{"$f":"'07. (a) OPEX'!AD403","v":0},{"$f":"'07. (a) OPEX'!AE403","v":0},{"$f":"'07. (a) OPEX'!AF403","v":0},{"$f":"'07. (a) OPEX'!AG403","v":0},{"$f":"'07. (a) OPEX'!AH403","v":0},{"$f":"'07. (a) OPEX'!AI403","v":0},{"$f":"'07. (a) OPEX'!AJ403","v":0},{"$f":"'07. (a) OPEX'!AK403","v":0},{"$f":"'07. (a) OPEX'!AL403","v":0},null,{"$f":"SUM(D44:AL44)","v":791.12047135060959}]
[null,"Prazo médio de pagamento (meses)",null,{"$f":"prazo_pgto","v":0},{"$f":"prazo_pgto","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D45:AL45)","v":0}]
[null,"Meses ao ano",null,12,{"$f":"D46","v":12},{"$f":"E46","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,{"$f":"SUM(D46:AL46)","v":420}]
[]
[null,"NIG Real",null,{"$f":"D36-D42","v":6.9419984702809092},{"$f":"E36-E42","v":7.6093926782920924},8.3210427155730908,9.0690788012059667,9.8564433128308924,10.016439742389304,10.176149313924608,10.335451777370285,10.494281233278334,10.652588459652938,10.810318081464407,10.967380997739953,11.123682202718841,11.279170863183152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL36-AL42","v":0},null,{"$f":"SUM(D48:AL48)","v":137.65341864990475}]
[]
[null,"Variação de capital de giro",null,{"$f":"-(D48-C48)","v":-6.9419984702809092},{"$f":"-(E48-D48)","v":-0.66739420801118321},-0.7116500372809984,-0.74803608563287582,-0.78736451162492571,-0.15999642955841153,-0.15970957153530385,-0.15930246344567678,-0.15882945590804987,-0.15830722637460326,-0.15772962181146966,-0.15706291627554592,-0.15630120497888811,-0.15548866046431087,11.279170863183152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D50:AL50)","v":0}]
[]
[null,"Perda de Valor Real",null,null,{"$f":"SUM($D$50:D50)*E56/(1+E56)*E30","v":-0.26699994116465037},{"$f":"SUM($D$50:E50)*F56/(1+F56)*F30","v":-0.26441905059702253},{"$f":"SUM($D$50:F50)*G56/(1+G56)*G30","v":-0.28138791791793066},{"$f":"SUM($D$50:G50)*H56/(1+H56)*H30","v":-0.30668382419537088},{"$f":"SUM($D$50:H50)*I56/(1+I56)*I30","v":-0.33330967724548916},{"$f":"SUM($D$50:I50)*J56/(1+J56)*J30","v":-0.33872018452524222},{"$f":"SUM($D$50:J50)*K56/(1+K56)*K30","v":-0.34412099129213652},{"$f":"SUM($D$50:K50)*L56/(1+L56)*L30","v":-0.34950803111880197},{"$f":"SUM($D$50:L50)*M56/(1+M56)*M30","v":-0.35487907552148962},{"$f":"SUM($D$50:M50)*N56/(1+N56)*N30","v":-0.36023245998826364},{"$f":"SUM($D$50:N50)*O56/(1+O56)*O30","v":-0.36556631193357902},{"$f":"SUM($D$50:O50)*P56/(1+P56)*P30","v":-0.37087761828106125},{"$f":"SUM($D$50:P50)*Q56/(1+Q56)*Q30","v":-0.37616316627551644},{"$f":"SUM($D$50:Q50)*R56/(1+R56)*R30","v":-0.38142123691923713},{"$f":"SUM($D$50:R50)*S56/(1+S56)*S30","v":0},{"$f":"SUM($D$50:S50)*T56/(1+T56)*T30","v":0},{"$f":"SUM($D$50:T50)*U56/(1+U56)*U30","v":0},{"$f":"SUM($D$50:U50)*V56/(1+V56)*V30","v":0},{"$f":"SUM($D$50:V50)*W56/(1+W56)*W30","v":0},{"$f":"SUM($D$50:W50)*X56/(1+X56)*X30","v":0},{"$f":"SUM($D$50:X50)*Y56/(1+Y56)*Y30","v":0},{"$f":"SUM($D$50:Y50)*Z56/(1+Z56)*Z30","v":0},{"$f":"SUM($D$50:Z50)*AA56/(1+AA56)*AA30","v":0},{"$f":"SUM($D$50:AA50)*AB56/(1+AB56)*AB30","v":0},{"$f":"SUM($D$50:AB50)*AC56/(1+AC56)*AC30","v":0},{"$f":"SUM($D$50:AC50)*AD56/(1+AD56)*AD30","v":0},{"$f":"SUM($D$50:AD50)*AE56/(1+AE56)*AE30","v":0},{"$f":"SUM($D$50:AE50)*AF56/(1+AF56)*AF30","v":0},{"$f":"SUM($D$50:AF50)*AG56/(1+AG56)*AG30","v":0},{"$f":"SUM($D$50:AG50)*AH56/(1+AH56)*AH30","v":0},{"$f":"SUM($D$50:AH50)*AI56/(1+AI56)*AI30","v":0},{"$f":"SUM($D$50:AI50)*AJ56/(1+AJ56)*AJ30","v":0},{"$f":"SUM($D$50:AJ50)*AK56/(1+AK56)*AK30","v":0},{"$f":"SUM($D$50:AK50)*AL56/(1+AL56)*AL30","v":0},null,{"$f":"SUM(D52:AL52)","v":-4.6942894869757907}]
[]
[null,"NIG Real com Perda inflacionária",null,{"$f":"D50+D52","v":-6.9419984702809092},{"$f":"E50+E52","v":-0.93439414917583363},-0.97606908787802094,-1.0294240035508064,-1.0940483358202966,-0.49330610680390069,-0.49842975606054607,-0.50342345473781336,-0.50833748702685178,-0.51318630189609293,-0.51796208179973324,-0.52262922820912494,-0.52717882325994936,-0.53165182673982736,10.897749626263915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL50+AL52","v":0},null,{"$f":"SUM(D54:AL54)","v":-4.6942894869757925}]
[]
[null,"Inflação Anual ",null,0,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D$32,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$32,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Inflação Acumulada",null,{"$f":"(1+D56)*(1+C58)-1","v":0},4.0000000000000036E-2,7.7440000000000175E-2,0.1151504000000001,0.15418066400000008,0.19457698724000005,0.23638718179340001,0.27966073315616891,0.32444885881663477,0.37080456887521684,0.41878272878584943,0.46844012429335402,0.51983552864362137,0.57302977214614792,0.62808581417126308,0.68506881766725725,0.74404622628561112,0.80508784420560731,0.86826591875280346,0.93365522590915151,1.0013331588159717,1.0713798193745308,1.1438781130526392,1.2189138470094814,1.2965758316548128,1.3769559857627311,1.4601494452644266,1.5462546758486813,1.6353735895033847,1.7276116651360032,1.823078073415763,1.9218858059853146,2.0241518091948003,2.1299971225166181,2.2395470218046993]

{"sheet":"09. OUTORGAS E REEMBOLSOS","index":14,"n_rows":40,"n_cols":40,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Outorgas e reembolsos (R$ Milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Outorgas",null,{"$f":"D15+D17+D22","v":48.320830584882096},13.453482205477998,14.711686574454859,16.034221840091337,17.426290155423484,17.709165439826233,17.991533556380968,18.273181901769849,18.553993965111058,18.8338827214247,19.112750267105582,19.390439070744485,19.66678116120816,19.941686664859962,20.215055064380682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":299.63498117314145}]
[]
[null,"Outorga fixa",null,{"$f":"D16","v":36.047308000509211},{"$f":"E16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AL15)","v":36.047308000509211}]
[null,"Outorga fixa (R$ milhões)",null,{"$f":"IF(D$11=1,'01. PC'!$K$23,0)","v":36.047308000509211},{"$f":"IF(E$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(F$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(G$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(H$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(I$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(J$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(K$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(L$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(M$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(N$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(O$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(P$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(Q$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(R$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(S$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(T$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(U$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(V$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(W$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(X$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(Y$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(Z$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AA$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AB$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AC$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AD$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AE$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AF$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AG$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AH$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AI$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AJ$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AK$11=1,'01. PC'!$K$23,0)","v":0},{"$f":"IF(AL$11=1,'01. PC'!$K$23,0)","v":0},null,{"$f":"SUM(D16:AL16)","v":36.047308000509211}]
[null,"Outorga variável",null,{"$f":"D18","v":6.1367612921864438},{"$f":"E18","v":6.7267411027389992},7.3558432872274295,8.0171109200456687,8.7131450777117418,8.8545827199131164,8.9957667781904842,9.1365909508849246,9.276996982555529,9.4169413607123502,9.5563751335527911,9.6952195353722423,9.83339058060408,9.9708433324299808,10.107527532190341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D17:AL17)","v":131.7938365863161}]
[null,"Outorga variável (R$ milhões)",null,{"$f":"D19*D20","v":6.1367612921864438},{"$f":"E19*E20","v":6.7267411027389992},{"$f":"F19*F20","v":7.3558432872274295},8.0171109200456687,8.7131450777117418,8.8545827199131164,8.9957667781904842,9.1365909508849246,9.276996982555529,9.4169413607123502,9.5563751335527911,9.6952195353722423,9.83339058060408,9.9708433324299808,10.107527532190341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D18:AL18)","v":131.7938365863161}]
[null,"Receita Operacional Bruta (R$ milhões)",null,{"$f":"'04. RECEITAS'!D13","v":68.186236579849378},{"$f":"'04. RECEITAS'!E13","v":74.741567808211101},{"$f":"'04. RECEITAS'!F13","v":81.731592080304779},{"$f":"'04. RECEITAS'!G13","v":89.079010222729664},{"$f":"'04. RECEITAS'!H13","v":96.812723085686017},{"$f":"'04. RECEITAS'!I13","v":98.384252443479085},{"$f":"'04. RECEITAS'!J13","v":99.952964202116505},{"$f":"'04. RECEITAS'!K13","v":101.51767723205472},{"$f":"'04. RECEITAS'!L13","v":103.077744250617},{"$f":"'04. RECEITAS'!M13","v":104.63268178569278},{"$f":"'04. RECEITAS'!N13","v":106.18194592836434},{"$f":"'04. RECEITAS'!O13","v":107.72466150413602},{"$f":"'04. RECEITAS'!P13","v":109.25989534004533},{"$f":"'04. RECEITAS'!Q13","v":110.78714813811089},{"$f":"'04. RECEITAS'!R13","v":112.30586146878157},{"$f":"'04. RECEITAS'!S13","v":0},{"$f":"'04. RECEITAS'!T13","v":0},{"$f":"'04. RECEITAS'!U13","v":0},{"$f":"'04. RECEITAS'!V13","v":0},{"$f":"'04. RECEITAS'!W13","v":0},{"$f":"'04. RECEITAS'!X13","v":0},{"$f":"'04. RECEITAS'!Y13","v":0},{"$f":"'04. RECEITAS'!Z13","v":0},{"$f":"'04. RECEITAS'!AA13","v":0},{"$f":"'04. RECEITAS'!AB13","v":0},{"$f":"'04. RECEITAS'!AC13","v":0},{"$f":"'04. RECEITAS'!AD13","v":0},{"$f":"'04. RECEITAS'!AE13","v":0},{"$f":"'04. RECEITAS'!AF13","v":0},{"$f":"'04. RECEITAS'!AG13","v":0},{"$f":"'04. RECEITAS'!AH13","v":0},{"$f":"'04. RECEITAS'!AI13","v":0},{"$f":"'04. RECEITAS'!AJ13","v":0},{"$f":"'04. RECEITAS'!AK13","v":0},{"$f":"'04. RECEITAS'!AL13","v":0},null,{"$f":"SUM(D19:AL19)","v":1464.3759620701794}]
[null,"Percentual sobre a receita (%)",null,{"$f":"'01. PC'!$K$24+'01. PC'!$Q$26","v":0.09},{"$f":"D20","v":0.09},{"$f":"E20","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,null,"-"]
[]
[null,"Encargos Acessórios",null,{"$f":"D23","v":6.1367612921864438},6.7267411027389992,7.3558432872274295,8.0171109200456687,8.7131450777117418,8.8545827199131164,8.9957667781904842,9.1365909508849246,9.276996982555529,9.4169413607123502,9.5563751335527911,9.6952195353722423,9.83339058060408,9.9708433324299808,10.107527532190341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D22:AL22)","v":131.7938365863161}]
[null,"Encargos Acessórios (R$ milhões)",null,{"$f":"D24*D25","v":6.1367612921864438},6.7267411027389992,7.3558432872274295,8.0171109200456687,8.7131450777117418,8.8545827199131164,8.9957667781904842,9.1365909508849246,9.276996982555529,9.4169413607123502,9.5563751335527911,9.6952195353722423,9.83339058060408,9.9708433324299808,10.107527532190341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D23:AL23)","v":131.7938365863161}]
[null,"Receita Operacional Bruta (R$ milhões)",null,{"$f":"'04. RECEITAS'!D13","v":68.186236579849378},{"$f":"'04. RECEITAS'!E13","v":74.741567808211101},{"$f":"'04. RECEITAS'!F13","v":81.731592080304779},{"$f":"'04. RECEITAS'!G13","v":89.079010222729664},{"$f":"'04. RECEITAS'!H13","v":96.812723085686017},{"$f":"'04. RECEITAS'!I13","v":98.384252443479085},{"$f":"'04. RECEITAS'!J13","v":99.952964202116505},{"$f":"'04. RECEITAS'!K13","v":101.51767723205472},{"$f":"'04. RECEITAS'!L13","v":103.077744250617},{"$f":"'04. RECEITAS'!M13","v":104.63268178569278},{"$f":"'04. RECEITAS'!N13","v":106.18194592836434},{"$f":"'04. RECEITAS'!O13","v":107.72466150413602},{"$f":"'04. RECEITAS'!P13","v":109.25989534004533},{"$f":"'04. RECEITAS'!Q13","v":110.78714813811089},{"$f":"'04. RECEITAS'!R13","v":112.30586146878157},{"$f":"'04. RECEITAS'!S13","v":0},{"$f":"'04. RECEITAS'!T13","v":0},{"$f":"'04. RECEITAS'!U13","v":0},{"$f":"'04. RECEITAS'!V13","v":0},{"$f":"'04. RECEITAS'!W13","v":0},{"$f":"'04. RECEITAS'!X13","v":0},{"$f":"'04. RECEITAS'!Y13","v":0},{"$f":"'04. RECEITAS'!Z13","v":0},{"$f":"'04. RECEITAS'!AA13","v":0},{"$f":"'04. RECEITAS'!AB13","v":0},{"$f":"'04. RECEITAS'!AC13","v":0},{"$f":"'04. RECEITAS'!AD13","v":0},{"$f":"'04. RECEITAS'!AE13","v":0},{"$f":"'04. RECEITAS'!AF13","v":0},{"$f":"'04. RECEITAS'!AG13","v":0},{"$f":"'04. RECEITAS'!AH13","v":0},{"$f":"'04. RECEITAS'!AI13","v":0},{"$f":"'04. RECEITAS'!AJ13","v":0},{"$f":"'04. RECEITAS'!AK13","v":0},{"$f":"'04. RECEITAS'!AL13","v":0},null,{"$f":"SUM(D24:AL24)","v":1464.3759620701794}]
[null,"Percentual sobre a receita (%)",null,{"$f":"'01. PC'!$K$25+'01. PC'!$Q$27","v":0.09},{"$f":"D25","v":0.09},{"$f":"E25","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,null,"-"]
[]
[null,"Reembolsos e ressarcimentos",null,{"$f":"D29+D31+D37","v":3.8166086903050918},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D27:AL27)","v":3.8166086903050918}]
[]
[null,"Estudos contratados",null,{"$f":"D30","v":0.98334999999999995},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D29:AL29)","v":0.98334999999999995}]
[null,"Estudos contratados (R$ milhões)",null,{"$f":"IF(D$11=1,'01. PC'!K$27,0)","v":0.98334999999999995},{"$f":"IF(E$11=1,'01. PC'!L$27,0)","v":0},{"$f":"IF(F$11=1,'01. PC'!M$27,0)","v":0},{"$f":"IF(G$11=1,'01. PC'!N$27,0)","v":0},{"$f":"IF(H$11=1,'01. PC'!O$27,0)","v":0},{"$f":"IF(I$11=1,'01. PC'!P$27,0)","v":0},{"$f":"IF(J$11=1,'01. PC'!Q$27,0)","v":0},{"$f":"IF(K$11=1,'01. PC'!R$27,0)","v":0},{"$f":"IF(L$11=1,'01. PC'!S$27,0)","v":0},{"$f":"IF(M$11=1,'01. PC'!T$27,0)","v":0},{"$f":"IF(N$11=1,'01. PC'!U$27,0)","v":0},{"$f":"IF(O$11=1,'01. PC'!V$27,0)","v":0},{"$f":"IF(P$11=1,'01. PC'!W$27,0)","v":0},{"$f":"IF(Q$11=1,'01. PC'!X$27,0)","v":0},{"$f":"IF(R$11=1,'01. PC'!Y$27,0)","v":0},{"$f":"IF(S$11=1,'01. PC'!Z$27,0)","v":0},{"$f":"IF(T$11=1,'01. PC'!AA$27,0)","v":0},{"$f":"IF(U$11=1,'01. PC'!AB$27,0)","v":0},{"$f":"IF(V$11=1,'01. PC'!AC$27,0)","v":0},{"$f":"IF(W$11=1,'01. PC'!AD$27,0)","v":0},{"$f":"IF(X$11=1,'01. PC'!AE$27,0)","v":0},{"$f":"IF(Y$11=1,'01. PC'!AF$27,0)","v":0},{"$f":"IF(Z$11=1,'01. PC'!AG$27,0)","v":0},{"$f":"IF(AA$11=1,'01. PC'!AH$27,0)","v":0},{"$f":"IF(AB$11=1,'01. PC'!AI$27,0)","v":0},{"$f":"IF(AC$11=1,'01. PC'!AJ$27,0)","v":0},{"$f":"IF(AD$11=1,'01. PC'!AK$27,0)","v":0},{"$f":"IF(AE$11=1,'01. PC'!AL$27,0)","v":0},{"$f":"IF(AF$11=1,'01. PC'!AM$27,0)","v":0},{"$f":"IF(AG$11=1,'01. PC'!AN$27,0)","v":0},{"$f":"IF(AH$11=1,'01. PC'!AO$27,0)","v":0},{"$f":"IF(AI$11=1,'01. PC'!AP$27,0)","v":0},{"$f":"IF(AJ$11=1,'01. PC'!AQ$27,0)","v":0},{"$f":"IF(AK$11=1,'01. PC'!AR$27,0)","v":0},{"$f":"IF(AL$11=1,'01. PC'!AS$27,0)","v":0},null,0.98334999999999995]
[null,"Reembolso BNDES",null,{"$f":"D32+D33","v":2.2197805803050921},{"$f":"E32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2.2197805803050921]
[null,"Parcela fixa (R$ milhões)",null,{"$f":"IF(D$11=1,'01. PC'!$K$29,0)","v":1.4},{"$f":"IF(E$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(F$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(G$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(H$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(I$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(J$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(K$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(L$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(M$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(N$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(O$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(P$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(Q$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(R$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(S$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(T$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(U$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(V$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(W$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(X$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(Y$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(Z$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AA$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AB$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AC$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AD$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AE$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AF$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AG$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AH$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AI$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AJ$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AK$11=1,'01. PC'!$K$29,0)","v":0},{"$f":"IF(AL$11=1,'01. PC'!$K$29,0)","v":0},null,1.4]
[null,"Parcela variável (R$ milhões)",null,{"$f":"D34*D35","v":0.81978058030509204},{"$f":"E34*E35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.81978058030509204]
[null,"Capex - Primeiros 5 anos + Outorga Fixa",null,{"$f":"IF(D$11=1,D15+SUM('05. CAPEX'!$I14:$M14),0)","v":81.978058030509203},{"$f":"IF(E$11=1,E15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(F$11=1,F15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(G$11=1,G15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(H$11=1,H15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(I$11=1,I15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(J$11=1,J15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(K$11=1,K15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(L$11=1,L15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(M$11=1,M15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(N$11=1,N15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(O$11=1,O15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(P$11=1,P15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(Q$11=1,Q15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(R$11=1,R15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(S$11=1,S15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(T$11=1,T15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(U$11=1,U15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(V$11=1,V15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(W$11=1,W15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(X$11=1,X15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(Y$11=1,Y15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(Z$11=1,Z15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AA$11=1,AA15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AB$11=1,AB15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AC$11=1,AC15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AD$11=1,AD15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AE$11=1,AE15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AF$11=1,AF15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AG$11=1,AG15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AH$11=1,AH15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AI$11=1,AI15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AJ$11=1,AJ15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AK$11=1,AK15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},{"$f":"IF(AL$11=1,AL15+SUM('05. CAPEX'!$I14:$M14),0)","v":0},null,81.978058030509203]
[null,"Percentual (%)",null,{"$f":"IF(D$11=1,'01. PC'!$K$30,0)","v":0.01},{"$f":"IF(E$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(F$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(G$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(H$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(I$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(J$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(K$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(L$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(M$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(N$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(O$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(P$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(Q$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(R$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(S$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(T$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(U$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(V$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(W$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(X$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(Y$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(Z$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AA$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AB$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AC$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AD$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AE$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AF$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AG$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AH$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AI$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AJ$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AK$11=1,'01. PC'!$K$30,0)","v":0},{"$f":"IF(AL$11=1,'01. PC'!$K$30,0)","v":0},null,"-"]
[]
[null,"Remuneração B3",null,{"$f":"D38","v":0.61347810999999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D37:AL37)","v":0.61347810999999997}]
[null,"Remuneração B3 (R$ milhões)",null,{"$f":"IF(D$11=1,'01. PC'!$K$31,0)","v":0.61347810999999997},{"$f":"IF(E$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(F$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(G$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(H$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(I$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(J$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(K$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(L$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(M$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(N$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(O$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(P$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(Q$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(R$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(S$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(T$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(U$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(V$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(W$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(X$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(Y$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(Z$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AA$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AB$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AC$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AD$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AE$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AF$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AG$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AH$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AI$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AJ$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AK$11=1,'01. PC'!$K$31,0)","v":0},{"$f":"IF(AL$11=1,'01. PC'!$K$31,0)","v":0},null,{"$f":"SUM(D38:AL38)","v":0.61347810999999997}]
[]
[null,"Total",null,{"$f":"D13+D27","v":52.137439275187191},13.453482205477998,14.711686574454859,16.034221840091337,17.426290155423484,17.709165439826233,17.991533556380968,18.273181901769849,18.553993965111058,18.8338827214247,19.112750267105582,19.390439070744485,19.66678116120816,19.941686664859962,20.215055064380682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D40:AL40)","v":303.4515898634466}]

{"sheet":"10. (a) TRIBUTOS PROJETO - LR","index":15,"n_rows":107,"n_cols":41,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Tributos - Lucro Real (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total","%"]
[]
[null,"Receitas",null,{"$f":"SUM(D15:D24)","v":68.186236579849378},{"$f":"SUM(E15:E24)","v":74.741567808211087},81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":1464.3759620701794},{"$f":"AN13/$AN$13","v":1}]
[]
[null,"Bilheteria",null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!D:D)","v":59.710700147081489},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!E:E)","v":65.451204931843009},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!F:F)","v":71.572370496436633},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!G:G)","v":78.00650594023395},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!H:H)","v":84.778919743169695},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!I:I)","v":86.155108296201647},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!J:J)","v":87.528829477125157},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!K:K)","v":88.899048970577638},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!L:L)","v":90.265199950997811},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!M:M)","v":91.626859041767901},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!N:N)","v":92.983549941746759},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!O:O)","v":94.334506260464565},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!P:P)","v":95.678910818183255},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Q:Q)","v":97.016326379567005},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!R:R)","v":98.346263927753242},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AL:AL)","v":0},null,{"$f":"SUM(D15:AL15)","v":1282.3543043231498},{"$f":"AN15/$AN$13","v":0.87570018734143473}]
[null,{"$f":"'01. PC'!O10","v":"Cachoeirismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!D:D)","v":0.33822221937500041},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!E:E)","v":0.37073843948048107},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!F:F)","v":0.40541085493230133},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!G:G)","v":0.44185604087385089},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!H:H)","v":0.48021735335741866},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!I:I)","v":0.48801256502866697},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!J:J)","v":0.49579380064422529},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!K:K)","v":0.50355520148134203},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!L:L)","v":0.51129355684245614},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!M:M)","v":0.51900646857482535},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!N:N)","v":0.52669123874275903},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!O:O)","v":0.53434352624349013},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!P:P)","v":0.54195870228613297},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Q:Q)","v":0.54953429021733502},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!R:R)","v":0.55706752007512783},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AL:AL)","v":0},null,{"$f":"SUM(D16:AL16)","v":7.2637017781554141},4.9602711095358071E-3]
[null,{"$f":"'01. PC'!O11","v":"Rafting"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!D:D)","v":0.3382222193749993},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!E:E)","v":0.3707384394804798},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!F:F)","v":0.40541085493229995},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!G:G)","v":0.44185604087384944},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!H:H)","v":0.48021735335741705},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!I:I)","v":0.48801256502866525},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!J:J)","v":0.49579380064422363},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!K:K)","v":0.50355520148134025},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!L:L)","v":0.51129355684245437},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!M:M)","v":0.51900646857482369},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!N:N)","v":0.52669123874275714},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!O:O)","v":0.53434352624348846},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!P:P)","v":0.54195870228613097},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Q:Q)","v":0.54953429021733324},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!R:R)","v":0.55706752007512594},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AL:AL)","v":0},null,7.2637017781553883,4.9602711095357898E-3]
[null,{"$f":"'01. PC'!O12","v":"Aluguel de Caiaque"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O13","v":"Aluguel de Bicicleta"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O14","v":"Arvorismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O15","v":"Teleférico"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O16","v":"A&B"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!D:D)","v":6.3659508996993726},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!E:E)","v":6.9779646846535819},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!F:F)","v":7.6305619467380739},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!G:G)","v":8.3165259400648441},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!H:H)","v":9.0385548835496472},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!I:I)","v":9.1852747969948076},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!J:J)","v":9.3317316559178316},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!K:K)","v":9.4778151886120252},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!L:L)","v":9.6234649639706902},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!M:M)","v":9.7686358444430326},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!N:N)","v":9.9132770500236091},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!O:O)","v":10.057306873345263},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!P:P)","v":10.200638192232628},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Q:Q)","v":10.34322439161215},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!R:R)","v":10.485013335814207},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AL:AL)","v":0},null,136.71594064767177,9.3361229758509065E-2]
[null,{"$f":"'01. PC'!O17","v":"Souvenir"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!D:D)","v":1.433141094318509},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!E:E)","v":1.5709213127535444},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!F:F)","v":1.717837927265478},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!G:G)","v":1.8722662606831688},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!H:H)","v":2.0348137522518384},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!I:I)","v":2.0678442202252945},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!J:J)","v":2.1008154677850746},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!K:K)","v":2.1337026699023824},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!L:L)","v":2.1664922219635869},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!M:M)","v":2.1991739623321997},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!N:N)","v":2.2317364591084607},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!O:O)","v":2.264161317839219},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!P:P)","v":2.2964289250571843},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Q:Q)","v":2.3285287864970732},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!R:R)","v":2.3604491650638635},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AL:AL)","v":0},null,30.778313543046874,2.101804068098452E-2]
[null,{"$f":"'01. PC'!O18","v":"Locker"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[]
[null,"ISS",null,{"$f":"-(D28*'01. PC'!$C$36)","v":-3.0193572292915745},{"$f":"-(E28*'01. PC'!$C$36)","v":-3.3096340905401984},{"$f":"-(F28*'01. PC'!$C$36)","v":-3.6191596103150618},{"$f":"-(G28*'01. PC'!$C$36)","v":-3.9445109010990822},{"$f":"-(H28*'01. PC'!$C$36)","v":-4.2869677224942269},{"$f":"-(I28*'01. PC'!$C$36)","v":-4.3565566713129495},{"$f":"-(J28*'01. PC'!$C$36)","v":-4.4260208539206802},{"$f":"-(K28*'01. PC'!$C$36)","v":-4.4953079686770163},{"$f":"-(L28*'01. PC'!$C$36)","v":-4.5643893532341364},{"$f":"-(M28*'01. PC'!$C$36)","v":-4.633243598945878},{"$f":"-(N28*'01. PC'!$C$36)","v":-4.7018466209616134},{"$f":"-(O28*'01. PC'!$C$36)","v":-4.7701596656475775},{"$f":"-(P28*'01. PC'!$C$36)","v":-4.8381414111377765},{"$f":"-(Q28*'01. PC'!$C$36)","v":-4.9057697480000844},{"$f":"-(R28*'01. PC'!$C$36)","v":-4.9730199483951747},{"$f":"-(S28*'01. PC'!$C$36)","v":0},{"$f":"-(T28*'01. PC'!$C$36)","v":0},{"$f":"-(U28*'01. PC'!$C$36)","v":0},{"$f":"-(V28*'01. PC'!$C$36)","v":0},{"$f":"-(W28*'01. PC'!$C$36)","v":0},{"$f":"-(X28*'01. PC'!$C$36)","v":0},{"$f":"-(Y28*'01. PC'!$C$36)","v":0},{"$f":"-(Z28*'01. PC'!$C$36)","v":0},{"$f":"-(AA28*'01. PC'!$C$36)","v":0},{"$f":"-(AB28*'01. PC'!$C$36)","v":0},{"$f":"-(AC28*'01. PC'!$C$36)","v":0},{"$f":"-(AD28*'01. PC'!$C$36)","v":0},{"$f":"-(AE28*'01. PC'!$C$36)","v":0},{"$f":"-(AF28*'01. PC'!$C$36)","v":0},{"$f":"-(AG28*'01. PC'!$C$36)","v":0},{"$f":"-(AH28*'01. PC'!$C$36)","v":0},{"$f":"-(AI28*'01. PC'!$C$36)","v":0},{"$f":"-(AJ28*'01. PC'!$C$36)","v":0},{"$f":"-(AK28*'01. PC'!$C$36)","v":0},{"$f":"-(AL28*'01. PC'!$C$36)","v":0},null,{"$f":"SUM(D26:AL26)","v":-64.844085393973018},{"$f":"AN26/$AN$26","v":1}]
[]
[null,"Base de cálculo",null,{"$f":"SUM(D29:D36)","v":60.387144585831486},66.192681810803961,72.383192206301231,78.890218021981639,85.73935444988453,87.131133426258984,88.520417078413601,89.906159373540319,91.287787064682732,92.66487197891756,94.036932419232272,95.403193312951544,96.76282822275553,98.11539496000168,99.460398967903487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D28:AL28)","v":1296.8817078794605},{"$f":"IF($AN$28<=0,0,AN28/$AN$28)","v":1}]
[null,{"$f":"B15","v":"Bilheteria"},null,{"$f":"D15","v":59.710700147081489},{"$f":"E15","v":65.451204931843009},71.572370496436633,78.00650594023395,84.778919743169695,86.155108296201647,87.528829477125157,88.899048970577638,90.265199950997811,91.626859041767901,92.983549941746759,94.334506260464565,95.678910818183255,97.016326379567005,98.346263927753242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D29:AL29)","v":1282.3543043231498},{"$f":"IF($AN$28<=0,0,AN29/$AN$28)","v":0.98879820459487822}]
[null,{"$f":"B16","v":"Cachoeirismo"},null,0.33822221937500041,{"$f":"E16","v":0.37073843948048107},0.40541085493230133,0.44185604087385089,0.48021735335741866,0.48801256502866697,0.49579380064422529,0.50355520148134203,0.51129355684245614,0.51900646857482535,0.52669123874275903,0.53434352624349013,0.54195870228613297,0.54953429021733502,0.55706752007512783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2637017781554141,5.6008977025609674E-3]
[null,{"$f":"B17","v":"Rafting"},null,0.3382222193749993,0.3707384394804798,0.40541085493229995,0.44185604087384944,0.48021735335741705,0.48801256502866525,0.49579380064422363,0.50355520148134025,0.51129355684245437,0.51900646857482369,0.52669123874275714,0.53434352624348846,0.54195870228613097,0.54953429021733324,0.55706752007512594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2637017781553883,5.6008977025609474E-3]
[null,{"$f":"B18","v":"Aluguel de Caiaque"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"B19","v":"Aluguel de Bicicleta"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"B20","v":"Arvorismo"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"B21","v":"Teleférico"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"B24","v":"Locker"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"ICMS",null,{"$f":"-(D40-D44)","v":-0.91249376330009224},{"$f":"-(E40-E44)","v":-1.0002196616966337},-1.0937627852584155,-1.1920886874875176,-1.2955841303887738,-1.3166149250147519,-1.3376080134732402,-1.3585475894461854,-1.3794249907543104,-1.4002337473927022,-1.4209665805684519,-1.4416117783685845,-1.4621568527229081,-1.4825951218387792,-1.5029191126027344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D38:AL38)","v":-19.596827740314083},"-"]
[]
[null,"ICMS devido",null,{"$f":"D41*'01. PC'!$C$37","v":1.5208229388334871},{"$f":"E41*'01. PC'!$C$37","v":1.6670327694943896},{"$f":"F41*'01. PC'!$C$37","v":1.8229379754306925},{"$f":"G41*'01. PC'!$C$37","v":1.9868144791458626},{"$f":"H41*'01. PC'!$C$37","v":2.1593068839812899},{"$f":"I41*'01. PC'!$C$37","v":2.1943582083579201},{"$f":"J41*'01. PC'!$C$37","v":2.229346689122067},{"$f":"K41*'01. PC'!$C$37","v":2.2642459824103094},{"$f":"L41*'01. PC'!$C$37","v":2.2990416512571841},{"$f":"M41*'01. PC'!$C$37","v":2.3337229123211705},{"$f":"N41*'01. PC'!$C$37","v":2.3682776342807537},{"$f":"O41*'01. PC'!$C$37","v":2.4026862972809742},{"$f":"P41*'01. PC'!$C$37","v":2.4369280878715136},{"$f":"Q41*'01. PC'!$C$37","v":2.4709918697312987},{"$f":"R41*'01. PC'!$C$37","v":2.504865187671224},{"$f":"S41*'01. PC'!$C$37","v":0},{"$f":"T41*'01. PC'!$C$37","v":0},{"$f":"U41*'01. PC'!$C$37","v":0},{"$f":"V41*'01. PC'!$C$37","v":0},{"$f":"W41*'01. PC'!$C$37","v":0},{"$f":"X41*'01. PC'!$C$37","v":0},{"$f":"Y41*'01. PC'!$C$37","v":0},{"$f":"Z41*'01. PC'!$C$37","v":0},{"$f":"AA41*'01. PC'!$C$37","v":0},{"$f":"AB41*'01. PC'!$C$37","v":0},{"$f":"AC41*'01. PC'!$C$37","v":0},{"$f":"AD41*'01. PC'!$C$37","v":0},{"$f":"AE41*'01. PC'!$C$37","v":0},{"$f":"AF41*'01. PC'!$C$37","v":0},{"$f":"AG41*'01. PC'!$C$37","v":0},{"$f":"AH41*'01. PC'!$C$37","v":0},{"$f":"AI41*'01. PC'!$C$37","v":0},{"$f":"AJ41*'01. PC'!$C$37","v":0},{"$f":"AK41*'01. PC'!$C$37","v":0},{"$f":"AL41*'01. PC'!$C$37","v":0},null,{"$f":"SUM(D40:AL40)","v":32.661379567190139},"-"]
[null,"Base de cálculo",null,{"$f":"SUM(D42:D43)","v":7.799091994017882},{"$f":"SUM(E42:E43)","v":8.5488859974071261},9.348399874003551,10.188792200748013,11.073368635801486,11.253119017220103,11.432547123702907,11.611517858514407,11.789957185934277,11.967809806775232,12.14501350913207,12.321468191184483,12.497067117289813,12.671753178109224,12.845462500878071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D41:AL41)","v":167.49425419071861},{"$f":"AN41/$AN$41","v":1}]
[null,{"$f":"B22","v":"A&B"},null,6.3659508996993726,6.9779646846535819,7.6305619467380739,8.3165259400648441,9.0385548835496472,9.1852747969948076,9.3317316559178316,9.4778151886120252,9.6234649639706902,9.7686358444430326,9.9132770500236091,10.057306873345263,10.200638192232628,10.34322439161215,10.485013335814207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,136.71594064767177,{"$f":"AN42/$AN$41","v":0.81624257087648588}]
[null,{"$f":"B23","v":"Souvenir"},null,1.433141094318509,1.5709213127535444,1.717837927265478,1.8722662606831688,2.0348137522518384,2.0678442202252945,2.1008154677850746,2.1337026699023824,2.1664922219635869,2.1991739623321997,2.2317364591084607,2.264161317839219,2.2964289250571843,2.3285287864970732,2.3604491650638635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30.778313543046874,0.18375742912351437]
[null,"Créditos tributários",null,{"$f":"D47","v":0.60832917553339483},{"$f":"E47","v":0.66681310779775593},0.72917519017227705,0.79472579165834512,0.86372275359251593,0.87774328334316809,0.89173867564882681,0.90569839296412391,0.91961666050287361,0.93348916492846823,0.94731105371230162,0.96107451891238971,0.97477123514860542,0.98839674789251952,1.0019460750684896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D44:AL44)","v":13.064551826876055},"-"]
[null,"Geração de crédito tributário - Opex",null,{"$f":"D46*'01. PC'!$C$37","v":0.60832917553339483},{"$f":"E46*'01. PC'!$C$37","v":0.66681310779775593},{"$f":"F46*'01. PC'!$C$37","v":0.72917519017227705},{"$f":"G46*'01. PC'!$C$37","v":0.79472579165834512},{"$f":"H46*'01. PC'!$C$37","v":0.86372275359251593},{"$f":"I46*'01. PC'!$C$37","v":0.87774328334316809},{"$f":"J46*'01. PC'!$C$37","v":0.89173867564882681},{"$f":"K46*'01. PC'!$C$37","v":0.90569839296412391},{"$f":"L46*'01. PC'!$C$37","v":0.91961666050287361},{"$f":"M46*'01. PC'!$C$37","v":0.93348916492846823},{"$f":"N46*'01. PC'!$C$37","v":0.94731105371230162},{"$f":"O46*'01. PC'!$C$37","v":0.96107451891238971},{"$f":"P46*'01. PC'!$C$37","v":0.97477123514860542},{"$f":"Q46*'01. PC'!$C$37","v":0.98839674789251952},{"$f":"R46*'01. PC'!$C$37","v":1.0019460750684896},{"$f":"S46*'01. PC'!$C$37","v":0},{"$f":"T46*'01. PC'!$C$37","v":0},{"$f":"U46*'01. PC'!$C$37","v":0},{"$f":"V46*'01. PC'!$C$37","v":0},{"$f":"W46*'01. PC'!$C$37","v":0},{"$f":"X46*'01. PC'!$C$37","v":0},{"$f":"Y46*'01. PC'!$C$37","v":0},{"$f":"Z46*'01. PC'!$C$37","v":0},{"$f":"AA46*'01. PC'!$C$37","v":0},{"$f":"AB46*'01. PC'!$C$37","v":0},{"$f":"AC46*'01. PC'!$C$37","v":0},{"$f":"AD46*'01. PC'!$C$37","v":0},{"$f":"AE46*'01. PC'!$C$37","v":0},{"$f":"AF46*'01. PC'!$C$37","v":0},{"$f":"AG46*'01. PC'!$C$37","v":0},{"$f":"AH46*'01. PC'!$C$37","v":0},{"$f":"AI46*'01. PC'!$C$37","v":0},{"$f":"AJ46*'01. PC'!$C$37","v":0},{"$f":"AK46*'01. PC'!$C$37","v":0},{"$f":"AL46*'01. PC'!$C$37","v":0},null,13.064551826876055,"-"]
[null,"Materiais e Insumos",null,{"$f":"'07. (a) OPEX'!D95+'07. (a) OPEX'!D104","v":3.1196367976071526},{"$f":"'07. (a) OPEX'!E95+'07. (a) OPEX'!E104","v":3.419554398962851},{"$f":"'07. (a) OPEX'!F95+'07. (a) OPEX'!F104","v":3.7393599496014209},{"$f":"'07. (a) OPEX'!G95+'07. (a) OPEX'!G104","v":4.0755168802992054},{"$f":"'07. (a) OPEX'!H95+'07. (a) OPEX'!H104","v":4.4293474543205944},{"$f":"'07. (a) OPEX'!I95+'07. (a) OPEX'!I104","v":4.5012476068880414},{"$f":"'07. (a) OPEX'!J95+'07. (a) OPEX'!J104","v":4.573018849481163},{"$f":"'07. (a) OPEX'!K95+'07. (a) OPEX'!K104","v":4.6446071434057634},{"$f":"'07. (a) OPEX'!L95+'07. (a) OPEX'!L104","v":4.7159828743737107},{"$f":"'07. (a) OPEX'!M95+'07. (a) OPEX'!M104","v":4.7871239227100935},{"$f":"'07. (a) OPEX'!N95+'07. (a) OPEX'!N104","v":4.8580054036528288},{"$f":"'07. (a) OPEX'!O95+'07. (a) OPEX'!O104","v":4.9285872764737935},{"$f":"'07. (a) OPEX'!P95+'07. (a) OPEX'!P104","v":4.9988268469159252},{"$f":"'07. (a) OPEX'!Q95+'07. (a) OPEX'!Q104","v":5.0687012712436896},{"$f":"'07. (a) OPEX'!R95+'07. (a) OPEX'!R104","v":5.1381850003512284},{"$f":"'07. (a) OPEX'!S95+'07. (a) OPEX'!S104","v":0},{"$f":"'07. (a) OPEX'!T95+'07. (a) OPEX'!T104","v":0},{"$f":"'07. (a) OPEX'!U95+'07. (a) OPEX'!U104","v":0},{"$f":"'07. (a) OPEX'!V95+'07. (a) OPEX'!V104","v":0},{"$f":"'07. (a) OPEX'!W95+'07. (a) OPEX'!W104","v":0},{"$f":"'07. (a) OPEX'!X95+'07. (a) OPEX'!X104","v":0},{"$f":"'07. (a) OPEX'!Y95+'07. (a) OPEX'!Y104","v":0},{"$f":"'07. (a) OPEX'!Z95+'07. (a) OPEX'!Z104","v":0},{"$f":"'07. (a) OPEX'!AA95+'07. (a) OPEX'!AA104","v":0},{"$f":"'07. (a) OPEX'!AB95+'07. (a) OPEX'!AB104","v":0},{"$f":"'07. (a) OPEX'!AC95+'07. (a) OPEX'!AC104","v":0},{"$f":"'07. (a) OPEX'!AD95+'07. (a) OPEX'!AD104","v":0},{"$f":"'07. (a) OPEX'!AE95+'07. (a) OPEX'!AE104","v":0},{"$f":"'07. (a) OPEX'!AF95+'07. (a) OPEX'!AF104","v":0},{"$f":"'07. (a) OPEX'!AG95+'07. (a) OPEX'!AG104","v":0},{"$f":"'07. (a) OPEX'!AH95+'07. (a) OPEX'!AH104","v":0},{"$f":"'07. (a) OPEX'!AI95+'07. (a) OPEX'!AI104","v":0},{"$f":"'07. (a) OPEX'!AJ95+'07. (a) OPEX'!AJ104","v":0},{"$f":"'07. (a) OPEX'!AK95+'07. (a) OPEX'!AK104","v":0},{"$f":"'07. (a) OPEX'!AL95+'07. (a) OPEX'!AL104","v":0},null,66.997701676287448,"-"]
[null,"Uso de crédito tributário real",null,{"$f":"MIN(D40,D45)","v":0.60832917553339483},{"$f":"MIN(E40,D48/(1+E80)+E45)","v":0.66681310779775593},0.72917519017227705,0.79472579165834512,0.86372275359251593,0.87774328334316809,0.89173867564882681,0.90569839296412391,0.91961666050287361,0.93348916492846823,0.94731105371230162,0.96107451891238971,0.97477123514860542,0.98839674789251952,1.0019460750684896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13.064551826876055,"-"]
[null,"Estoque de crédito tributário real",null,{"$f":"D45-D47","v":0},{"$f":"D48/(1+E80)+E45-E47","v":0},{"$f":"E48/(1+F80)+F45-F47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,"-"]
[]
[null,"PIS e COFINS",null,{"$f":"-(D52-D55)","v":-4.1861576902284705},{"$f":"-(E52-E55)","v":-4.6322680576476625},-5.0994955665057731,-5.7107022898480082,-6.3649005626474899,-6.7803146346717238,-7.0182612901586161,-7.2522209046538855,-7.3887347653030497,-7.5244863246393123,-7.6707758842106646,-7.8320536783856198,-7.9639970031909808,-8.0949726827483026,-8.2250075957797311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS e COFINS devido",null,{"$f":"D53*'01. PC'!$C$38","v":6.3072268836360674},{"$f":"E53*'01. PC'!$C$38","v":6.9135950222595257},{"$f":"F53*'01. PC'!$C$38","v":7.5601722674281921},{"$f":"G53*'01. PC'!$C$38","v":8.2398084456024918},{"$f":"H53*'01. PC'!$C$38","v":8.9551768854259564},{"$f":"I53*'01. PC'!$C$38","v":9.1005433510218143},{"$f":"J53*'01. PC'!$C$38","v":9.2456491886957757},{"$f":"K53*'01. PC'!$C$38","v":9.3903851439650623},{"$f":"L53*'01. PC'!$C$38","v":9.5346913431820717},{"$f":"M53*'01. PC'!$C$38","v":9.6785230651765843},{"$f":"N53*'01. PC'!$C$38","v":9.8218299983737012},{"$f":"O53*'01. PC'!$C$38","v":9.9645311891325825},{"$f":"P53*'01. PC'!$C$38","v":10.106540318954194},{"$f":"Q53*'01. PC'!$C$38","v":10.247811202775258},{"$f":"R53*'01. PC'!$C$38","v":10.388292185862294},{"$f":"S53*'01. PC'!$C$38","v":0},{"$f":"T53*'01. PC'!$C$38","v":0},{"$f":"U53*'01. PC'!$C$38","v":0},{"$f":"V53*'01. PC'!$C$38","v":0},{"$f":"W53*'01. PC'!$C$38","v":0},{"$f":"X53*'01. PC'!$C$38","v":0},{"$f":"Y53*'01. PC'!$C$38","v":0},{"$f":"Z53*'01. PC'!$C$38","v":0},{"$f":"AA53*'01. PC'!$C$38","v":0},{"$f":"AB53*'01. PC'!$C$38","v":0},{"$f":"AC53*'01. PC'!$C$38","v":0},{"$f":"AD53*'01. PC'!$C$38","v":0},{"$f":"AE53*'01. PC'!$C$38","v":0},{"$f":"AF53*'01. PC'!$C$38","v":0},{"$f":"AG53*'01. PC'!$C$38","v":0},{"$f":"AH53*'01. PC'!$C$38","v":0},{"$f":"AI53*'01. PC'!$C$38","v":0},{"$f":"AJ53*'01. PC'!$C$38","v":0},{"$f":"AK53*'01. PC'!$C$38","v":0},{"$f":"AL53*'01. PC'!$C$38","v":0}]
[null,"Base de cálculo",null,{"$f":"D54","v":68.186236579849378},74.741567808211087,81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita total",null,{"$f":"D13","v":68.186236579849378},74.741567808211087,81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Créditos tributários",null,{"$f":"D60","v":2.1210691934075969},{"$f":"E60","v":2.2813269646118628},2.4606767009224195,2.5291061557544836,2.5902763227784669,2.320228716350091,2.2273878985371591,2.1381642393111773,2.1459565778790219,2.154036740537272,2.1510541141630366,2.1324775107469622,2.1425433157632128,2.1528385200269557,2.1632845900825637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geração de crédito tributário nominal",null,{"$f":"SUM(D57:D59)*'01. PC'!$C$38","v":2.1210691934075969},{"$f":"SUM(E57:E59)*'01. PC'!$C$38","v":2.2813269646118628},{"$f":"SUM(F57:F59)*'01. PC'!$C$38","v":2.4606767009224195},{"$f":"SUM(G57:G59)*'01. PC'!$C$38","v":2.5291061557544836},{"$f":"SUM(H57:H59)*'01. PC'!$C$38","v":2.5902763227784669},{"$f":"SUM(I57:I59)*'01. PC'!$C$38","v":2.320228716350091},{"$f":"SUM(J57:J59)*'01. PC'!$C$38","v":2.2273878985371591},{"$f":"SUM(K57:K59)*'01. PC'!$C$38","v":2.1381642393111773},{"$f":"SUM(L57:L59)*'01. PC'!$C$38","v":2.1459565778790219},{"$f":"SUM(M57:M59)*'01. PC'!$C$38","v":2.154036740537272},{"$f":"SUM(N57:N59)*'01. PC'!$C$38","v":2.1510541141630366},{"$f":"SUM(O57:O59)*'01. PC'!$C$38","v":2.1324775107469622},{"$f":"SUM(P57:P59)*'01. PC'!$C$38","v":2.1425433157632128},{"$f":"SUM(Q57:Q59)*'01. PC'!$C$38","v":2.1528385200269557},{"$f":"SUM(R57:R59)*'01. PC'!$C$38","v":2.1632845900825637},{"$f":"SUM(S57:S59)*'01. PC'!$C$38","v":0},{"$f":"SUM(T57:T59)*'01. PC'!$C$38","v":0},{"$f":"SUM(U57:U59)*'01. PC'!$C$38","v":0},{"$f":"SUM(V57:V59)*'01. PC'!$C$38","v":0},{"$f":"SUM(W57:W59)*'01. PC'!$C$38","v":0},{"$f":"SUM(X57:X59)*'01. PC'!$C$38","v":0},{"$f":"SUM(Y57:Y59)*'01. PC'!$C$38","v":0},{"$f":"SUM(Z57:Z59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AA57:AA59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AB57:AB59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AC57:AC59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AD57:AD59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AE57:AE59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AF57:AF59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AG57:AG59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AH57:AH59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AI57:AI59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AJ57:AJ59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AK57:AK59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AL57:AL59)*'01. PC'!$C$38","v":0}]
[null,"Depreciação ao período",null,{"$f":"'06. D&A FISCAL'!D468","v":6.6804697919306433},{"$f":"'06. D&A FISCAL'!E468","v":8.4766018223726931},{"$f":"'06. D&A FISCAL'!F468","v":9.382737252426665},{"$f":"'06. D&A FISCAL'!G468","v":9.0654466207020938},{"$f":"'06. D&A FISCAL'!H468","v":8.7588856238667567},{"$f":"'06. D&A FISCAL'!I468","v":5.6427779998085654},{"$f":"'06. D&A FISCAL'!J468","v":4.4427720592733762},{"$f":"'06. D&A FISCAL'!K468","v":3.2823709695187664},{"$f":"'06. D&A FISCAL'!L468","v":3.1713729174094358},{"$f":"'06. D&A FISCAL'!M468","v":3.0641284226178134},{"$f":"'06. D&A FISCAL'!N468","v":2.8379962232974889},{"$f":"'06. D&A FISCAL'!O468","v":2.4441000296276112},{"$f":"'06. D&A FISCAL'!P468","v":2.3607878208225959},{"$f":"'06. D&A FISCAL'!Q468","v":2.2809544162537163},{"$f":"'06. D&A FISCAL'!R468","v":2.203820692032576},{"$f":"'06. D&A FISCAL'!S468","v":0},{"$f":"'06. D&A FISCAL'!T468","v":0},{"$f":"'06. D&A FISCAL'!U468","v":0},{"$f":"'06. D&A FISCAL'!V468","v":0},{"$f":"'06. D&A FISCAL'!W468","v":0},{"$f":"'06. D&A FISCAL'!X468","v":0},{"$f":"'06. D&A FISCAL'!Y468","v":0},{"$f":"'06. D&A FISCAL'!Z468","v":0},{"$f":"'06. D&A FISCAL'!AA468","v":0},{"$f":"'06. D&A FISCAL'!AB468","v":0},{"$f":"'06. D&A FISCAL'!AC468","v":0},{"$f":"'06. D&A FISCAL'!AD468","v":0},{"$f":"'06. D&A FISCAL'!AE468","v":0},{"$f":"'06. D&A FISCAL'!AF468","v":0},{"$f":"'06. D&A FISCAL'!AG468","v":0},{"$f":"'06. D&A FISCAL'!AH468","v":0},{"$f":"'06. D&A FISCAL'!AI468","v":0},{"$f":"'06. D&A FISCAL'!AJ468","v":0},{"$f":"'06. D&A FISCAL'!AK468","v":0},{"$f":"'06. D&A FISCAL'!AL468","v":0}]
[null,"Materiais e Insumos",null,{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!D:D)","v":2.1175263073844768},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!E:E)","v":2.2813084144648843},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!F:F)","v":2.4559511386759101},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!G:G)","v":2.6395231937020172},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!H:H)","v":2.8327466547484548},{"$f":"-'13. DRE'!I44","v":2.872010634033662},{"$f":"-'13. DRE'!J44","v":2.9112042168262224},{"$f":"-'13. DRE'!K44","v":2.950297893116856},{"$f":"-'13. DRE'!L44","v":2.9892754908286707},{"$f":"-'13. DRE'!M44","v":3.028124930620713},{"$f":"-'13. DRE'!N44","v":3.0668326231646148},{"$f":"-'13. DRE'!O44","v":3.105376702605251},{"$f":"-'13. DRE'!P44","v":3.1437338540209545},{"$f":"-'13. DRE'!Q44","v":3.1818916026682547},{"$f":"-'13. DRE'!R44","v":3.2198359964270598},{"$f":"-'13. DRE'!S44","v":0},{"$f":"-'13. DRE'!T44","v":0},{"$f":"-'13. DRE'!U44","v":0},{"$f":"-'13. DRE'!V44","v":0},{"$f":"-'13. DRE'!W44","v":0},{"$f":"-'13. DRE'!X44","v":0},{"$f":"-'13. DRE'!Y44","v":0},{"$f":"-'13. DRE'!Z44","v":0},{"$f":"-'13. DRE'!AA44","v":0},{"$f":"-'13. DRE'!AB44","v":0},{"$f":"-'13. DRE'!AC44","v":0},{"$f":"-'13. DRE'!AD44","v":0},{"$f":"-'13. DRE'!AE44","v":0},{"$f":"-'13. DRE'!AF44","v":0},{"$f":"-'13. DRE'!AG44","v":0},{"$f":"-'13. DRE'!AH44","v":0},{"$f":"-'13. DRE'!AI44","v":0},{"$f":"-'13. DRE'!AJ44","v":0},{"$f":"-'13. DRE'!AK44","v":0},{"$f":"-'13. DRE'!AL44","v":0}]
[null,"Serviços de terceiros",null,{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!D:D)-'07. (a) OPEX'!D350-'07. (a) OPEX'!D397","v":14.132481667253495},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!E:E)-'07. (a) OPEX'!E350-'07. (a) OPEX'!E397","v":13.905083975182562},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!F:F)-'07. (a) OPEX'!F350-'07. (a) OPEX'!F397","v":14.7632218891398},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!G:G)-'07. (a) OPEX'!G350-'07. (a) OPEX'!G397","v":15.636718355914631},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!H:H)-'07. (a) OPEX'!H350-'07. (a) OPEX'!H397","v":16.411354994665512},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!I:I)-'07. (a) OPEX'!I350-'07. (a) OPEX'!I397","v":16.568765056429026},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!J:J)-'07. (a) OPEX'!J350-'07. (a) OPEX'!J397","v":16.725892897275095},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!K:K)-'07. (a) OPEX'!K350-'07. (a) OPEX'!K397","v":16.882620210998727},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!L:L)-'07. (a) OPEX'!L350-'07. (a) OPEX'!L397","v":17.038882163426994},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!M:M)-'07. (a) OPEX'!M350-'07. (a) OPEX'!M397","v":17.194630328245495},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!N:N)-'07. (a) OPEX'!N350-'07. (a) OPEX'!N397","v":17.349810225570728},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!O:O)-'07. (a) OPEX'!O350-'07. (a) OPEX'!O397","v":17.504334194761327},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!P:P)-'07. (a) OPEX'!P350-'07. (a) OPEX'!P397","v":17.658108765839831},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!Q:Q)-'07. (a) OPEX'!Q350-'07. (a) OPEX'!Q397","v":17.811083927315391},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!R:R)-'07. (a) OPEX'!R350-'07. (a) OPEX'!R397","v":17.963203744865375},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!S:S)-'07. (a) OPEX'!S350-'07. (a) OPEX'!S397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!T:T)-'07. (a) OPEX'!T350-'07. (a) OPEX'!T397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!U:U)-'07. (a) OPEX'!U350-'07. (a) OPEX'!U397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!V:V)-'07. (a) OPEX'!V350-'07. (a) OPEX'!V397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!W:W)-'07. (a) OPEX'!W350-'07. (a) OPEX'!W397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!X:X)-'07. (a) OPEX'!X350-'07. (a) OPEX'!X397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!Y:Y)-'07. (a) OPEX'!Y350-'07. (a) OPEX'!Y397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!Z:Z)-'07. (a) OPEX'!Z350-'07. (a) OPEX'!Z397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AA:AA)-'07. (a) OPEX'!AA350-'07. (a) OPEX'!AA397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AB:AB)-'07. (a) OPEX'!AB350-'07. (a) OPEX'!AB397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AC:AC)-'07. (a) OPEX'!AC350-'07. (a) OPEX'!AC397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AD:AD)-'07. (a) OPEX'!AD350-'07. (a) OPEX'!AD397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AE:AE)-'07. (a) OPEX'!AE350-'07. (a) OPEX'!AE397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AF:AF)-'07. (a) OPEX'!AF350-'07. (a) OPEX'!AF397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AG:AG)-'07. (a) OPEX'!AG350-'07. (a) OPEX'!AG397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AH:AH)-'07. (a) OPEX'!AH350-'07. (a) OPEX'!AH397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AI:AI)-'07. (a) OPEX'!AI350-'07. (a) OPEX'!AI397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AJ:AJ)-'07. (a) OPEX'!AJ350-'07. (a) OPEX'!AJ397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AK:AK)-'07. (a) OPEX'!AK350-'07. (a) OPEX'!AK397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AL:AL)-'07. (a) OPEX'!AL350-'07. (a) OPEX'!AL397","v":0}]
[null,"Uso de crédito tributário real",null,{"$f":"MIN(D52,D56)","v":2.1210691934075969},{"$f":"MIN(E52,D61/(1+E80)+E56)","v":2.2813269646118628},{"$f":"MIN(F52,E61/(1+F80)+F56)","v":2.4606767009224195},2.5291061557544836,2.5902763227784669,2.320228716350091,2.2273878985371591,2.1381642393111773,2.1459565778790219,2.154036740537272,2.1510541141630366,2.1324775107469622,2.1425433157632128,2.1528385200269557,2.1632845900825637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Estoque de crédito tributário real",null,{"$f":"D56-D60","v":0},{"$f":"D61/(1+E80)+E56-E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opex",null,{"$f":"-'07. (a) OPEX'!D403","v":-41.819605191716619},{"$f":"-'07. (a) OPEX'!E403","v":-43.496349146471331},{"$f":"-'07. (a) OPEX'!F403","v":-46.384894962813405},{"$f":"-'07. (a) OPEX'!G403","v":-49.392612324651999},{"$f":"-'07. (a) OPEX'!H403","v":-52.413677745404591},{"$f":"-'07. (a) OPEX'!I403","v":-53.027573436213999},{"$f":"-'07. (a) OPEX'!J403","v":-53.640368471810376},{"$f":"-'07. (a) OPEX'!K403","v":-54.2516014606623},{"$f":"-'07. (a) OPEX'!L403","v":-54.861019550957607},{"$f":"-'07. (a) OPEX'!M403","v":-55.468433881162262},{"$f":"-'07. (a) OPEX'!N403","v":-56.073631980959277},{"$f":"-'07. (a) OPEX'!O403","v":-56.676271975824392},{"$f":"-'07. (a) OPEX'!P403","v":-57.275989334953493},{"$f":"-'07. (a) OPEX'!Q403","v":-57.872589014660214},{"$f":"-'07. (a) OPEX'!R403","v":-58.465852872347746},{"$f":"-'07. (a) OPEX'!S403","v":0},{"$f":"-'07. (a) OPEX'!T403","v":0},{"$f":"-'07. (a) OPEX'!U403","v":0},{"$f":"-'07. (a) OPEX'!V403","v":0},{"$f":"-'07. (a) OPEX'!W403","v":0},{"$f":"-'07. (a) OPEX'!X403","v":0},{"$f":"-'07. (a) OPEX'!Y403","v":0},{"$f":"-'07. (a) OPEX'!Z403","v":0},{"$f":"-'07. (a) OPEX'!AA403","v":0},{"$f":"-'07. (a) OPEX'!AB403","v":0},{"$f":"-'07. (a) OPEX'!AC403","v":0},{"$f":"-'07. (a) OPEX'!AD403","v":0},{"$f":"-'07. (a) OPEX'!AE403","v":0},{"$f":"-'07. (a) OPEX'!AF403","v":0},{"$f":"-'07. (a) OPEX'!AG403","v":0},{"$f":"-'07. (a) OPEX'!AH403","v":0},{"$f":"-'07. (a) OPEX'!AI403","v":0},{"$f":"-'07. (a) OPEX'!AJ403","v":0},{"$f":"-'07. (a) OPEX'!AK403","v":0},{"$f":"-'07. (a) OPEX'!AL403","v":0}]
[]
[null,"Outorgas",null,{"$f":"-('09. OUTORGAS E REEMBOLSOS'!D17+'09. OUTORGAS E REEMBOLSOS'!D22)","v":-12.273522584372888},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!E17+'09. OUTORGAS E REEMBOLSOS'!E22)","v":-13.453482205477998},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!F17+'09. OUTORGAS E REEMBOLSOS'!F22)","v":-14.711686574454859},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!G17+'09. OUTORGAS E REEMBOLSOS'!G22)","v":-16.034221840091337},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!H17+'09. OUTORGAS E REEMBOLSOS'!H22)","v":-17.426290155423484},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!I17+'09. OUTORGAS E REEMBOLSOS'!I22)","v":-17.709165439826233},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!J17+'09. OUTORGAS E REEMBOLSOS'!J22)","v":-17.991533556380968},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!K17+'09. OUTORGAS E REEMBOLSOS'!K22)","v":-18.273181901769849},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!L17+'09. OUTORGAS E REEMBOLSOS'!L22)","v":-18.553993965111058},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!M17+'09. OUTORGAS E REEMBOLSOS'!M22)","v":-18.8338827214247},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!N17+'09. OUTORGAS E REEMBOLSOS'!N22)","v":-19.112750267105582},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!O17+'09. OUTORGAS E REEMBOLSOS'!O22)","v":-19.390439070744485},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!P17+'09. OUTORGAS E REEMBOLSOS'!P22)","v":-19.66678116120816},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Q17+'09. OUTORGAS E REEMBOLSOS'!Q22)","v":-19.941686664859962},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!R17+'09. OUTORGAS E REEMBOLSOS'!R22)","v":-20.215055064380682},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!S17+'09. OUTORGAS E REEMBOLSOS'!S22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!T17+'09. OUTORGAS E REEMBOLSOS'!T22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!U17+'09. OUTORGAS E REEMBOLSOS'!U22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!V17+'09. OUTORGAS E REEMBOLSOS'!V22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!W17+'09. OUTORGAS E REEMBOLSOS'!W22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!X17+'09. OUTORGAS E REEMBOLSOS'!X22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Y17+'09. OUTORGAS E REEMBOLSOS'!Y22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Z17+'09. OUTORGAS E REEMBOLSOS'!Z22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AA17+'09. OUTORGAS E REEMBOLSOS'!AA22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AB17+'09. OUTORGAS E REEMBOLSOS'!AB22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AC17+'09. OUTORGAS E REEMBOLSOS'!AC22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AD17+'09. OUTORGAS E REEMBOLSOS'!AD22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AE17+'09. OUTORGAS E REEMBOLSOS'!AE22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AF17+'09. OUTORGAS E REEMBOLSOS'!AF22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AG17+'09. OUTORGAS E REEMBOLSOS'!AG22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AH17+'09. OUTORGAS E REEMBOLSOS'!AH22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AI17+'09. OUTORGAS E REEMBOLSOS'!AI22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AJ17+'09. OUTORGAS E REEMBOLSOS'!AJ22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AK17+'09. OUTORGAS E REEMBOLSOS'!AK22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AL17+'09. OUTORGAS E REEMBOLSOS'!AL22)","v":0}]
[]
[null,"Depreciação real",null,{"$f":"-D57","v":-6.6804697919306433},-8.4766018223726931,-9.382737252426665,-9.0654466207020938,-8.7588856238667567,-5.6427779998085654,-4.4427720592733762,-3.2823709695187664,-3.1713729174094358,-3.0641284226178134,-2.8379962232974889,-2.4441000296276112,-2.3607878208225959,-2.2809544162537163,-2.203820692032576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LAJIR",null,{"$f":"D13+D26+D38+D50+D63+D65+D67","v":-0.70536967099090386},0.37301282400456692,1.4398553285305979,3.7394275588496129,6.266417145460693,9.5512493366308711,11.096399957099244,12.604446437326725,13.158808707847395,13.708273089510122,14.363978371261259,15.170025305537765,15.692041756009433,16.208580489749842,16.720186183242909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRPJ/CSLL",null,{"$f":"-IF(D69>0,D73-D74,0)","v":0},{"$f":"-IF(E69>0,E73-E74,0)","v":-8.8777052113086924E-2},-0.34268556819028229,-1.2337261477273196,-2.1305818294566352,-3.2474247744544957,-3.7727759854137428,-4.2855117886910863,-4.4739949606681142,-4.660812850433441,-4.8837526462288281,-5.1578086038828399,-5.3352941970432068,-5.5109173665149456,-5.6848633023025883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRPJ/CSLL devido",null,{"$f":"IF(D69>0,D69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(E69>0,E69*'01. PC'!$C$39,0)","v":0.12682436016155274},{"$f":"IF(F69>0,F69*'01. PC'!$C$39,0)","v":0.48955081170040327},{"$f":"IF(G69>0,G69*'01. PC'!$C$39,0)","v":1.2714053700088683},{"$f":"IF(H69>0,H69*'01. PC'!$C$39,0)","v":2.1305818294566352},{"$f":"IF(I69>0,I69*'01. PC'!$C$39,0)","v":3.2474247744544957},{"$f":"IF(J69>0,J69*'01. PC'!$C$39,0)","v":3.7727759854137428},{"$f":"IF(K69>0,K69*'01. PC'!$C$39,0)","v":4.2855117886910863},{"$f":"IF(L69>0,L69*'01. PC'!$C$39,0)","v":4.4739949606681142},{"$f":"IF(M69>0,M69*'01. PC'!$C$39,0)","v":4.660812850433441},{"$f":"IF(N69>0,N69*'01. PC'!$C$39,0)","v":4.8837526462288281},{"$f":"IF(O69>0,O69*'01. PC'!$C$39,0)","v":5.1578086038828399},{"$f":"IF(P69>0,P69*'01. PC'!$C$39,0)","v":5.3352941970432068},{"$f":"IF(Q69>0,Q69*'01. PC'!$C$39,0)","v":5.5109173665149456},{"$f":"IF(R69>0,R69*'01. PC'!$C$39,0)","v":5.6848633023025883},{"$f":"IF(S69>0,S69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(T69>0,T69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(U69>0,U69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(V69>0,V69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(W69>0,W69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(X69>0,X69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Y69>0,Y69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Z69>0,Z69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AA69>0,AA69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AB69>0,AB69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AC69>0,AC69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AD69>0,AD69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AE69>0,AE69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AF69>0,AF69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AG69>0,AG69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AH69>0,AH69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AI69>0,AI69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AJ69>0,AJ69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AK69>0,AK69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AL69>0,AL69*'01. PC'!$C$39,0)","v":0}]
[null,"Créditos tributários",null,{"$f":"D78","v":0},{"$f":"E78","v":3.8047308048465824E-2},0.14686524351012098,3.7679222281548824E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geração de crédito tributário nominal",null,{"$f":"IF(D69<0,-D69*'01. PC'!$C$39,0)","v":0.2398256881369073},{"$f":"IF(E69<0,-E69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(F69<0,-F69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(G69<0,-G69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(H69<0,-H69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(I69<0,-I69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(J69<0,-J69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(K69<0,-K69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(L69<0,-L69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(M69<0,-M69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(N69<0,-N69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(O69<0,-O69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(P69<0,-P69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Q69<0,-Q69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(R69<0,-R69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(S69<0,-S69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(T69<0,-T69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(U69<0,-U69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(V69<0,-V69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(W69<0,-W69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(X69<0,-X69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Y69<0,-Y69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Z69<0,-Z69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AA69<0,-AA69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AB69<0,-AB69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AC69<0,-AC69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AD69<0,-AD69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AE69<0,-AE69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AF69<0,-AF69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AG69<0,-AG69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AH69<0,-AH69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AI69<0,-AI69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AJ69<0,-AJ69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AK69<0,-AK69*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AL69<0,-AL69*'01. PC'!$C$39,0)","v":0}]
[null,"Estoque de crédito tributário real",null,{"$f":"D75","v":0.2398256881369073},{"$f":"D76/(1+E80)+E75-E78","v":0.19255431516009888},{"$f":"E76/(1+F80)+F75-F78","v":3.8997995061403029E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direito de uso de crédito tributário",null,{"$f":"IF(D69>0,D69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(E69>0,E69*'01. PC'!$C$39*0.3,0)","v":3.8047308048465824E-2},{"$f":"IF(F69>0,F69*'01. PC'!$C$39*0.3,0)","v":0.14686524351012098},{"$f":"IF(G69>0,G69*'01. PC'!$C$39*0.3,0)","v":0.38142161100266048},{"$f":"IF(H69>0,H69*'01. PC'!$C$39*0.3,0)","v":0.63917454883699054},{"$f":"IF(I69>0,I69*'01. PC'!$C$39*0.3,0)","v":0.97422743233634868},{"$f":"IF(J69>0,J69*'01. PC'!$C$39*0.3,0)","v":1.1318327956241228},{"$f":"IF(K69>0,K69*'01. PC'!$C$39*0.3,0)","v":1.2856535366073258},{"$f":"IF(L69>0,L69*'01. PC'!$C$39*0.3,0)","v":1.3421984882004343},{"$f":"IF(M69>0,M69*'01. PC'!$C$39*0.3,0)","v":1.3982438551300322},{"$f":"IF(N69>0,N69*'01. PC'!$C$39*0.3,0)","v":1.4651257938686484},{"$f":"IF(O69>0,O69*'01. PC'!$C$39*0.3,0)","v":1.547342581164852},{"$f":"IF(P69>0,P69*'01. PC'!$C$39*0.3,0)","v":1.6005882591129621},{"$f":"IF(Q69>0,Q69*'01. PC'!$C$39*0.3,0)","v":1.6532752099544836},{"$f":"IF(R69>0,R69*'01. PC'!$C$39*0.3,0)","v":1.7054589906907764},{"$f":"IF(S69>0,S69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(T69>0,T69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(U69>0,U69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(V69>0,V69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(W69>0,W69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(X69>0,X69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(Y69>0,Y69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(Z69>0,Z69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AA69>0,AA69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AB69>0,AB69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AC69>0,AC69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AD69>0,AD69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AE69>0,AE69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AF69>0,AF69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AG69>0,AG69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AH69>0,AH69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AI69>0,AI69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AJ69>0,AJ69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AK69>0,AK69*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AL69>0,AL69*'01. PC'!$C$39*0.3,0)","v":0}]
[null,"Uso de crédito tributário real",null,{"$f":"IF(D69>0,0,D77)","v":0},{"$f":"IF(E77>0,IF(D76/((1+E80))>0,IF(E77-D76/((1+E80))>0,D76/((1+E80)),E77),0),0)","v":3.8047308048465824E-2},{"$f":"IF(F77>0,IF(E76/((1+F80))>0,IF(F77-E76/((1+F80))>0,E76/((1+F80)),F77),0),0)","v":0.14686524351012098},3.7679222281548824E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflação Anual ",null,null,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D9,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Inflação Acumulada",null,null,{"$f":"(1+E80)*(1+D82)-1","v":4.0000000000000036E-2},{"$f":"(1+F80)*(1+E82)-1","v":7.7440000000000175E-2},0.1151504000000001,0.15418066400000008,0.19457698724000005,0.23638718179340001,0.27966073315616891,0.32444885881663477,0.37080456887521684,0.41878272878584943,0.46844012429335402,0.51983552864362137,0.57302977214614792,0.62808581417126308,0.68506881766725725,0.74404622628561112,0.80508784420560731,0.86826591875280346,0.93365522590915151,1.0013331588159717,1.0713798193745308,1.1438781130526392,1.2189138470094814,1.2965758316548128,1.3769559857627311,1.4601494452644266,1.5462546758486813,1.6353735895033847,1.7276116651360032,1.823078073415763,1.9218858059853146,2.0241518091948003,2.1299971225166181,2.2395470218046993]
[]
[]
[]
[]
[null,"Simulação VPL - Regime Lucro Real"]
[]
[null,"Receitas",null,{"$f":"D13","v":68.186236579849378},74.741567808211087,81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D89:AL89)","v":1464.3759620701794}]
[]
[null,"OPEX",null,{"$f":"-'07. (a) OPEX'!D403","v":-41.819605191716619},{"$f":"-'07. (a) OPEX'!E403","v":-43.496349146471331},{"$f":"-'07. (a) OPEX'!F403","v":-46.384894962813405},{"$f":"-'07. (a) OPEX'!G403","v":-49.392612324651999},{"$f":"-'07. (a) OPEX'!H403","v":-52.413677745404591},{"$f":"-'07. (a) OPEX'!I403","v":-53.027573436213999},{"$f":"-'07. (a) OPEX'!J403","v":-53.640368471810376},{"$f":"-'07. (a) OPEX'!K403","v":-54.2516014606623},{"$f":"-'07. (a) OPEX'!L403","v":-54.861019550957607},{"$f":"-'07. (a) OPEX'!M403","v":-55.468433881162262},{"$f":"-'07. (a) OPEX'!N403","v":-56.073631980959277},{"$f":"-'07. (a) OPEX'!O403","v":-56.676271975824392},{"$f":"-'07. (a) OPEX'!P403","v":-57.275989334953493},{"$f":"-'07. (a) OPEX'!Q403","v":-57.872589014660214},{"$f":"-'07. (a) OPEX'!R403","v":-58.465852872347746},{"$f":"-'07. (a) OPEX'!S403","v":0},{"$f":"-'07. (a) OPEX'!T403","v":0},{"$f":"-'07. (a) OPEX'!U403","v":0},{"$f":"-'07. (a) OPEX'!V403","v":0},{"$f":"-'07. (a) OPEX'!W403","v":0},{"$f":"-'07. (a) OPEX'!X403","v":0},{"$f":"-'07. (a) OPEX'!Y403","v":0},{"$f":"-'07. (a) OPEX'!Z403","v":0},{"$f":"-'07. (a) OPEX'!AA403","v":0},{"$f":"-'07. (a) OPEX'!AB403","v":0},{"$f":"-'07. (a) OPEX'!AC403","v":0},{"$f":"-'07. (a) OPEX'!AD403","v":0},{"$f":"-'07. (a) OPEX'!AE403","v":0},{"$f":"-'07. (a) OPEX'!AF403","v":0},{"$f":"-'07. (a) OPEX'!AG403","v":0},{"$f":"-'07. (a) OPEX'!AH403","v":0},{"$f":"-'07. (a) OPEX'!AI403","v":0},{"$f":"-'07. (a) OPEX'!AJ403","v":0},{"$f":"-'07. (a) OPEX'!AK403","v":0},{"$f":"-'07. (a) OPEX'!AL403","v":0},null,{"$f":"SUM(D91:AL91)","v":-791.12047135060959}]
[]
[null,"Outorgas",null,{"$f":"D65","v":-12.273522584372888},{"$f":"E65","v":-13.453482205477998},-14.711686574454859,-16.034221840091337,-17.426290155423484,-17.709165439826233,-17.991533556380968,-18.273181901769849,-18.553993965111058,-18.8338827214247,-19.112750267105582,-19.390439070744485,-19.66678116120816,-19.941686664859962,-20.215055064380682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D93:AL93)","v":-263.58767317263221}]
[]
[null,"CAPEX",null,{"$f":"'14. DFC'!D19","v":-63.523972116568785},{"$f":"'14. DFC'!E19","v":-16.262583360912185},{"$f":"'14. DFC'!F19","v":-6.0081112433333335},{"$f":"'14. DFC'!G19","v":0},{"$f":"'14. DFC'!H19","v":0},{"$f":"'14. DFC'!I19","v":-0.81425141999999995},{"$f":"'14. DFC'!J19","v":0},{"$f":"'14. DFC'!K19","v":0},{"$f":"'14. DFC'!L19","v":0},{"$f":"'14. DFC'!M19","v":0},{"$f":"'14. DFC'!N19","v":-0.81425141999999995},{"$f":"'14. DFC'!O19","v":0},{"$f":"'14. DFC'!P19","v":0},{"$f":"'14. DFC'!Q19","v":0},{"$f":"'14. DFC'!R19","v":0},{"$f":"'14. DFC'!S19","v":0},{"$f":"'14. DFC'!T19","v":0},{"$f":"'14. DFC'!U19","v":0},{"$f":"'14. DFC'!V19","v":0},{"$f":"'14. DFC'!W19","v":0},{"$f":"'14. DFC'!X19","v":0},{"$f":"'14. DFC'!Y19","v":0},{"$f":"'14. DFC'!Z19","v":0},{"$f":"'14. DFC'!AA19","v":0},{"$f":"'14. DFC'!AB19","v":0},{"$f":"'14. DFC'!AC19","v":0},{"$f":"'14. DFC'!AD19","v":0},{"$f":"'14. DFC'!AE19","v":0},{"$f":"'14. DFC'!AF19","v":0},{"$f":"'14. DFC'!AG19","v":0},{"$f":"'14. DFC'!AH19","v":0},{"$f":"'14. DFC'!AI19","v":0},{"$f":"'14. DFC'!AJ19","v":0},{"$f":"'14. DFC'!AK19","v":0},{"$f":"'14. DFC'!AL19","v":0},null,{"$f":"SUM(D95:AL95)","v":-87.423169560814316}]
[]
[null,"Tributos",null,{"$f":"SUM(D26,D38,D50,D71)","v":-8.1180086828201361},-9.0308988619975814,-10.155103530269532,-12.081028026161928,-14.078034244987126,-15.700911005453921,-16.55466614296628,-17.391588251468175,-17.80654406995961,-18.218776521411336,-18.677341731969559,-19.201633726284619,-19.599589464094873,-19.994254919102112,-20.385809959080227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D97:AL97)","v":-236.99418913802702}]
[]
[null,"NIG",null,{"$f":"'08. NIG'!D54","v":-6.9419984702809092},{"$f":"'08. NIG'!E54","v":-0.93439414917583363},{"$f":"'08. NIG'!F54","v":-0.97606908787802094},{"$f":"'08. NIG'!G54","v":-1.0294240035508064},{"$f":"'08. NIG'!H54","v":-1.0940483358202966},{"$f":"'08. NIG'!I54","v":-0.49330610680390069},{"$f":"'08. NIG'!J54","v":-0.49842975606054607},{"$f":"'08. NIG'!K54","v":-0.50342345473781336},{"$f":"'08. NIG'!L54","v":-0.50833748702685178},{"$f":"'08. NIG'!M54","v":-0.51318630189609293},{"$f":"'08. NIG'!N54","v":-0.51796208179973324},{"$f":"'08. NIG'!O54","v":-0.52262922820912494},{"$f":"'08. NIG'!P54","v":-0.52717882325994936},{"$f":"'08. NIG'!Q54","v":-0.53165182673982736},{"$f":"'08. NIG'!R54","v":10.897749626263915},{"$f":"'08. NIG'!S54","v":0},{"$f":"'08. NIG'!T54","v":0},{"$f":"'08. NIG'!U54","v":0},{"$f":"'08. NIG'!V54","v":0},{"$f":"'08. NIG'!W54","v":0},{"$f":"'08. NIG'!X54","v":0},{"$f":"'08. NIG'!Y54","v":0},{"$f":"'08. NIG'!Z54","v":0},{"$f":"'08. NIG'!AA54","v":0},{"$f":"'08. NIG'!AB54","v":0},{"$f":"'08. NIG'!AC54","v":0},{"$f":"'08. NIG'!AD54","v":0},{"$f":"'08. NIG'!AE54","v":0},{"$f":"'08. NIG'!AF54","v":0},{"$f":"'08. NIG'!AG54","v":0},{"$f":"'08. NIG'!AH54","v":0},{"$f":"'08. NIG'!AI54","v":0},{"$f":"'08. NIG'!AJ54","v":0},{"$f":"'08. NIG'!AK54","v":0},{"$f":"'08. NIG'!AL54","v":0},null,{"$f":"SUM(D99:AL99)","v":-4.6942894869757925}]
[]
[null,"FCL",null,{"$f":"SUM(D89:D99)","v":-64.49087046590995},-8.4361399158238406,3.4957266815556283,10.541724028273579,11.800672604050519,10.639045035181029,11.267966274898335,11.097882163416585,11.347849177561875,11.598402359798405,10.986008446530189,11.933687503073417,12.190356556528867,12.44696571274879,24.136893199236816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D101:AL101)","v":80.556169361120226}]
[]
[null,"VPL - Presumido",null,{"$f":"'10. (c) TRIBUTOS - LP'!D84","v":-78.96830891567916},{"$f":"'10. (c) TRIBUTOS - LP'!E84","v":-21.790967406923698},{"$f":"'10. (c) TRIBUTOS - LP'!F84","v":-11.053242025779429},{"$f":"'10. (c) TRIBUTOS - LP'!G84","v":-5.1793433086292469},{"$f":"'10. (c) TRIBUTOS - LP'!H84","v":-4.2523626758427664},{"$f":"'10. (c) TRIBUTOS - LP'!I84","v":-3.9186813826653326},{"$f":"'10. (c) TRIBUTOS - LP'!J84","v":-3.0269271081775893},{"$f":"'10. (c) TRIBUTOS - LP'!K84","v":-2.6855654365829045},{"$f":"'10. (c) TRIBUTOS - LP'!L84","v":-2.3809040776256305},{"$f":"'10. (c) TRIBUTOS - LP'!M84","v":-2.1091490268091078},{"$f":"'10. (c) TRIBUTOS - LP'!N84","v":-2.1897018830111463},{"$f":"'10. (c) TRIBUTOS - LP'!O84","v":-1.6510196520987168},{"$f":"'10. (c) TRIBUTOS - LP'!P84","v":-1.4588169579997914},{"$f":"'10. (c) TRIBUTOS - LP'!Q84","v":-1.2877957474795245},{"$f":"'10. (c) TRIBUTOS - LP'!R84","v":2.0109035335859962},{"$f":"'10. (c) TRIBUTOS - LP'!S84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!T84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!U84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!V84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!W84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!X84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!Y84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!Z84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AA84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AB84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AC84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AD84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AE84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AF84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AG84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AH84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AI84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AJ84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AK84","v":0},{"$f":"'10. (c) TRIBUTOS - LP'!AL84","v":0}]
[null,"VPL - Real",null,{"$f":"D101","v":-64.49087046590995},{"$f":"E101/((1+'02. WACC'!$H$49)*(1+D107))","v":-7.700269519005845},{"$f":"F101/((1+'02. WACC'!$H$49)*(1+E107))","v":2.9124721008752674},{"$f":"G101/((1+'02. WACC'!$H$49)*(1+F107))","v":8.0167455503602074},{"$f":"H101/((1+'02. WACC'!$H$49)*(1+G107))","v":8.1913478819718648},{"$f":"I101/((1+'02. WACC'!$H$49)*(1+H107))","v":6.740830526918522},{"$f":"J101/((1+'02. WACC'!$H$49)*(1+I107))","v":6.5165608060904345},{"$f":"K101/((1+'02. WACC'!$H$49)*(1+J107))","v":5.8583481180210093},{"$f":"L101/((1+'02. WACC'!$H$49)*(1+K107))","v":5.46777673905006},{"$f":"M101/((1+'02. WACC'!$H$49)*(1+L107))","v":5.1010260464234278},{"$f":"N101/((1+'02. WACC'!$H$49)*(1+M107))","v":4.4102321530214796},{"$f":"O101/((1+'02. WACC'!$H$49)*(1+N107))","v":4.3727871287839184},{"$f":"P101/((1+'02. WACC'!$H$49)*(1+O107))","v":4.0772020660547508},{"$f":"Q101/((1+'02. WACC'!$H$49)*(1+P107))","v":3.7998939182278013},{"$f":"R101/((1+'02. WACC'!$H$49)*(1+Q107))","v":6.7259169491170265},{"$f":"S101/((1+'02. WACC'!$H$49)*(1+R107))","v":0},{"$f":"T101/((1+'02. WACC'!$H$49)*(1+S107))","v":0},{"$f":"U101/((1+'02. WACC'!$H$49)*(1+T107))","v":0},{"$f":"V101/((1+'02. WACC'!$H$49)*(1+U107))","v":0},{"$f":"W101/((1+'02. WACC'!$H$49)*(1+V107))","v":0},{"$f":"X101/((1+'02. WACC'!$H$49)*(1+W107))","v":0},{"$f":"Y101/((1+'02. WACC'!$H$49)*(1+X107))","v":0},{"$f":"Z101/((1+'02. WACC'!$H$49)*(1+Y107))","v":0},{"$f":"AA101/((1+'02. WACC'!$H$49)*(1+Z107))","v":0},{"$f":"AB101/((1+'02. WACC'!$H$49)*(1+AA107))","v":0},{"$f":"AC101/((1+'02. WACC'!$H$49)*(1+AB107))","v":0},{"$f":"AD101/((1+'02. WACC'!$H$49)*(1+AC107))","v":0},{"$f":"AE101/((1+'02. WACC'!$H$49)*(1+AD107))","v":0},{"$f":"AF101/((1+'02. WACC'!$H$49)*(1+AE107))","v":0},{"$f":"AG101/((1+'02. WACC'!$H$49)*(1+AF107))","v":0},{"$f":"AH101/((1+'02. WACC'!$H$49)*(1+AG107))","v":0},{"$f":"AI101/((1+'02. WACC'!$H$49)*(1+AH107))","v":0},{"$f":"AJ101/((1+'02. WACC'!$H$49)*(1+AI107))","v":0},{"$f":"AK101/((1+'02. WACC'!$H$49)*(1+AJ107))","v":0},{"$f":"AL101/((1+'02. WACC'!$H$49)*(1+AK107))","v":0}]
[null,"Regime escolhido",null,{"$f":"IF(D89>78,\"Real\",IF(D104>=D103,\"Real\",\"Presumido\"))","v":"Real"},"Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real"]
[null,"WACC Escolhido",null,{"$f":"IF(D105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*D$7","v":9.5564239018091079E-2},{"$f":"IF(E105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*E$7","v":9.5564239018091079E-2},{"$f":"IF(F105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*F$7","v":9.5564239018091079E-2},{"$f":"IF(G105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*G$7","v":9.5564239018091079E-2},{"$f":"IF(H105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*H$7","v":9.5564239018091079E-2},{"$f":"IF(I105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*I$7","v":9.5564239018091079E-2},{"$f":"IF(J105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*J$7","v":9.5564239018091079E-2},{"$f":"IF(K105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*K$7","v":9.5564239018091079E-2},{"$f":"IF(L105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*L$7","v":9.5564239018091079E-2},{"$f":"IF(M105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*M$7","v":9.5564239018091079E-2},{"$f":"IF(N105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*N$7","v":9.5564239018091079E-2},{"$f":"IF(O105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*O$7","v":9.5564239018091079E-2},{"$f":"IF(P105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*P$7","v":9.5564239018091079E-2},{"$f":"IF(Q105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*Q$7","v":9.5564239018091079E-2},{"$f":"IF(R105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*R$7","v":9.5564239018091079E-2},{"$f":"IF(S105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*S$7","v":0},{"$f":"IF(T105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*T$7","v":0},{"$f":"IF(U105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*U$7","v":0},{"$f":"IF(V105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*V$7","v":0},{"$f":"IF(W105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*W$7","v":0},{"$f":"IF(X105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*X$7","v":0},{"$f":"IF(Y105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*Y$7","v":0},{"$f":"IF(Z105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*Z$7","v":0},{"$f":"IF(AA105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AA$7","v":0},{"$f":"IF(AB105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AB$7","v":0},{"$f":"IF(AC105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AC$7","v":0},{"$f":"IF(AD105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AD$7","v":0},{"$f":"IF(AE105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AE$7","v":0},{"$f":"IF(AF105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AF$7","v":0},{"$f":"IF(AG105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AG$7","v":0},{"$f":"IF(AH105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AH$7","v":0},{"$f":"IF(AI105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AI$7","v":0},{"$f":"IF(AJ105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AJ$7","v":0},{"$f":"IF(AK105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AK$7","v":0},{"$f":"IF(AL105=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)*AL$7","v":0}]
[null,"WACC Acumulado",null,null,{"$f":"(1+D107)*(1+E106)-1","v":9.5564239018091079E-2},{"$f":"(1+E107)*(1+F106)-1","v":0.20026100181528905},0.31496303107685875,0.44062647247864128,0.57829884503037965,0.72912777309883992,0.89437055290007694,1.0754046332062535,1.2737390976332295,1.4910272442242301,1.7290803671918513,1.9898828557017532,2.2756087355601284,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435]

{"sheet":"10. (b) TRIBUTOS ACIONISTA - LR","index":16,"n_rows":93,"n_cols":41,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Tributos (Acionista) - Lucro Real (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total","%"]
[]
[null,"Receitas",null,{"$f":"SUM(D15:D24)","v":68.186236579849378},{"$f":"SUM(E15:E24)","v":74.741567808211087},81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":1464.3759620701794},{"$f":"AN13/$AN$13","v":1}]
[]
[null,"Bilheteria",null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!D:D)","v":59.710700147081489},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!E:E)","v":65.451204931843009},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!F:F)","v":71.572370496436633},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!G:G)","v":78.00650594023395},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!H:H)","v":84.778919743169695},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!I:I)","v":86.155108296201647},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!J:J)","v":87.528829477125157},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!K:K)","v":88.899048970577638},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!L:L)","v":90.265199950997811},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!M:M)","v":91.626859041767901},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!N:N)","v":92.983549941746759},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!O:O)","v":94.334506260464565},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!P:P)","v":95.678910818183255},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Q:Q)","v":97.016326379567005},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!R:R)","v":98.346263927753242},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AL:AL)","v":0},null,{"$f":"SUM(D15:AL15)","v":1282.3543043231498},{"$f":"AN15/$AN$13","v":0.87570018734143473}]
[null,{"$f":"'01. PC'!O10","v":"Cachoeirismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!D:D)","v":0.33822221937500041},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!E:E)","v":0.37073843948048107},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!F:F)","v":0.40541085493230133},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!G:G)","v":0.44185604087385089},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!H:H)","v":0.48021735335741866},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!I:I)","v":0.48801256502866697},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!J:J)","v":0.49579380064422529},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!K:K)","v":0.50355520148134203},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!L:L)","v":0.51129355684245614},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!M:M)","v":0.51900646857482535},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!N:N)","v":0.52669123874275903},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!O:O)","v":0.53434352624349013},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!P:P)","v":0.54195870228613297},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Q:Q)","v":0.54953429021733502},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!R:R)","v":0.55706752007512783},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AL:AL)","v":0},null,{"$f":"SUM(D16:AL16)","v":7.2637017781554141},4.9602711095358071E-3]
[null,{"$f":"'01. PC'!O11","v":"Rafting"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!D:D)","v":0.3382222193749993},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!E:E)","v":0.3707384394804798},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!F:F)","v":0.40541085493229995},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!G:G)","v":0.44185604087384944},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!H:H)","v":0.48021735335741705},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!I:I)","v":0.48801256502866525},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!J:J)","v":0.49579380064422363},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!K:K)","v":0.50355520148134025},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!L:L)","v":0.51129355684245437},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!M:M)","v":0.51900646857482369},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!N:N)","v":0.52669123874275714},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!O:O)","v":0.53434352624348846},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!P:P)","v":0.54195870228613097},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Q:Q)","v":0.54953429021733324},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!R:R)","v":0.55706752007512594},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AL:AL)","v":0},null,7.2637017781553883,4.9602711095357898E-3]
[null,{"$f":"'01. PC'!O12","v":"Aluguel de Caiaque"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O13","v":"Aluguel de Bicicleta"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O14","v":"Arvorismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O15","v":"Teleférico"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O16","v":"A&B"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!D:D)","v":6.3659508996993726},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!E:E)","v":6.9779646846535819},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!F:F)","v":7.6305619467380739},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!G:G)","v":8.3165259400648441},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!H:H)","v":9.0385548835496472},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!I:I)","v":9.1852747969948076},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!J:J)","v":9.3317316559178316},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!K:K)","v":9.4778151886120252},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!L:L)","v":9.6234649639706902},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!M:M)","v":9.7686358444430326},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!N:N)","v":9.9132770500236091},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!O:O)","v":10.057306873345263},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!P:P)","v":10.200638192232628},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Q:Q)","v":10.34322439161215},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!R:R)","v":10.485013335814207},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AL:AL)","v":0},null,136.71594064767177,9.3361229758509065E-2]
[null,{"$f":"'01. PC'!O17","v":"Souvenir"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!D:D)","v":1.433141094318509},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!E:E)","v":1.5709213127535444},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!F:F)","v":1.717837927265478},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!G:G)","v":1.8722662606831688},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!H:H)","v":2.0348137522518384},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!I:I)","v":2.0678442202252945},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!J:J)","v":2.1008154677850746},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!K:K)","v":2.1337026699023824},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!L:L)","v":2.1664922219635869},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!M:M)","v":2.1991739623321997},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!N:N)","v":2.2317364591084607},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!O:O)","v":2.264161317839219},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!P:P)","v":2.2964289250571843},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Q:Q)","v":2.3285287864970732},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!R:R)","v":2.3604491650638635},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AL:AL)","v":0},null,30.778313543046874,2.101804068098452E-2]
[null,{"$f":"'01. PC'!O18","v":"Locker"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[]
[null,"ISS",null,{"$f":"-(D28*'01. PC'!$C$36)","v":-3.0193572292915745},{"$f":"-(E28*'01. PC'!$C$36)","v":-3.3096340905401984},{"$f":"-(F28*'01. PC'!$C$36)","v":-3.6191596103150618},{"$f":"-(G28*'01. PC'!$C$36)","v":-3.9445109010990822},{"$f":"-(H28*'01. PC'!$C$36)","v":-4.2869677224942269},{"$f":"-(I28*'01. PC'!$C$36)","v":-4.3565566713129495},{"$f":"-(J28*'01. PC'!$C$36)","v":-4.4260208539206802},{"$f":"-(K28*'01. PC'!$C$36)","v":-4.4953079686770163},{"$f":"-(L28*'01. PC'!$C$36)","v":-4.5643893532341364},{"$f":"-(M28*'01. PC'!$C$36)","v":-4.633243598945878},{"$f":"-(N28*'01. PC'!$C$36)","v":-4.7018466209616134},{"$f":"-(O28*'01. PC'!$C$36)","v":-4.7701596656475775},{"$f":"-(P28*'01. PC'!$C$36)","v":-4.8381414111377765},{"$f":"-(Q28*'01. PC'!$C$36)","v":-4.9057697480000844},{"$f":"-(R28*'01. PC'!$C$36)","v":-4.9730199483951747},{"$f":"-(S28*'01. PC'!$C$36)","v":0},{"$f":"-(T28*'01. PC'!$C$36)","v":0},{"$f":"-(U28*'01. PC'!$C$36)","v":0},{"$f":"-(V28*'01. PC'!$C$36)","v":0},{"$f":"-(W28*'01. PC'!$C$36)","v":0},{"$f":"-(X28*'01. PC'!$C$36)","v":0},{"$f":"-(Y28*'01. PC'!$C$36)","v":0},{"$f":"-(Z28*'01. PC'!$C$36)","v":0},{"$f":"-(AA28*'01. PC'!$C$36)","v":0},{"$f":"-(AB28*'01. PC'!$C$36)","v":0},{"$f":"-(AC28*'01. PC'!$C$36)","v":0},{"$f":"-(AD28*'01. PC'!$C$36)","v":0},{"$f":"-(AE28*'01. PC'!$C$36)","v":0},{"$f":"-(AF28*'01. PC'!$C$36)","v":0},{"$f":"-(AG28*'01. PC'!$C$36)","v":0},{"$f":"-(AH28*'01. PC'!$C$36)","v":0},{"$f":"-(AI28*'01. PC'!$C$36)","v":0},{"$f":"-(AJ28*'01. PC'!$C$36)","v":0},{"$f":"-(AK28*'01. PC'!$C$36)","v":0},{"$f":"-(AL28*'01. PC'!$C$36)","v":0},null,{"$f":"SUM(D26:AL26)","v":-64.844085393973018},"-"]
[]
[null,"Base de cálculo",null,{"$f":"SUM(D29:D36)","v":60.387144585831486},66.192681810803961,72.383192206301231,78.890218021981639,85.73935444988453,87.131133426258984,88.520417078413601,89.906159373540319,91.287787064682732,92.66487197891756,94.036932419232272,95.403193312951544,96.76282822275553,98.11539496000168,99.460398967903487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D28:AL28)","v":1296.8817078794605},{"$f":"IF($AN$28<=0,0,AN28/$AN$28)","v":1}]
[null,{"$f":"B15","v":"Bilheteria"},null,{"$f":"D15","v":59.710700147081489},{"$f":"E15","v":65.451204931843009},71.572370496436633,78.00650594023395,84.778919743169695,86.155108296201647,87.528829477125157,88.899048970577638,90.265199950997811,91.626859041767901,92.983549941746759,94.334506260464565,95.678910818183255,97.016326379567005,98.346263927753242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D29:AL29)","v":1282.3543043231498},{"$f":"IF($AN$28<=0,0,AN29/$AN$28)","v":0.98879820459487822}]
[null,{"$f":"B16","v":"Cachoeirismo"},null,0.33822221937500041,{"$f":"E16","v":0.37073843948048107},0.40541085493230133,0.44185604087385089,0.48021735335741866,0.48801256502866697,0.49579380064422529,0.50355520148134203,0.51129355684245614,0.51900646857482535,0.52669123874275903,0.53434352624349013,0.54195870228613297,0.54953429021733502,0.55706752007512783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2637017781554141,5.6008977025609674E-3]
[null,"Rafting",null,0.3382222193749993,0.3707384394804798,0.40541085493229995,0.44185604087384944,0.48021735335741705,0.48801256502866525,0.49579380064422363,0.50355520148134025,0.51129355684245437,0.51900646857482369,0.52669123874275714,0.53434352624348846,0.54195870228613097,0.54953429021733324,0.55706752007512594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2637017781553883,5.6008977025609474E-3]
[null,"Aluguel de Caiaque",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Aluguel de Bicicleta",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Arvorismo",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Teleférico",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"B24","v":"Locker"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"ICMS",null,{"$f":"-(D40-D44)","v":-0.91249376330009224},{"$f":"-(E40-E44)","v":-1.0002196616966337},-1.0937627852584155,-1.1920886874875176,-1.2955841303887738,-1.3166149250147519,-1.3376080134732402,-1.3585475894461854,-1.3794249907543104,-1.4002337473927022,-1.4209665805684519,-1.4416117783685845,-1.4621568527229081,-1.4825951218387792,-1.5029191126027344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D38:AL38)","v":-19.596827740314083},"-"]
[]
[null,"ICMS devido",null,{"$f":"D41*'01. PC'!$C$37","v":1.5208229388334871},{"$f":"E41*'01. PC'!$C$37","v":1.6670327694943896},{"$f":"F41*'01. PC'!$C$37","v":1.8229379754306925},{"$f":"G41*'01. PC'!$C$37","v":1.9868144791458626},{"$f":"H41*'01. PC'!$C$37","v":2.1593068839812899},{"$f":"I41*'01. PC'!$C$37","v":2.1943582083579201},{"$f":"J41*'01. PC'!$C$37","v":2.229346689122067},{"$f":"K41*'01. PC'!$C$37","v":2.2642459824103094},{"$f":"L41*'01. PC'!$C$37","v":2.2990416512571841},{"$f":"M41*'01. PC'!$C$37","v":2.3337229123211705},{"$f":"N41*'01. PC'!$C$37","v":2.3682776342807537},{"$f":"O41*'01. PC'!$C$37","v":2.4026862972809742},{"$f":"P41*'01. PC'!$C$37","v":2.4369280878715136},{"$f":"Q41*'01. PC'!$C$37","v":2.4709918697312987},{"$f":"R41*'01. PC'!$C$37","v":2.504865187671224},{"$f":"S41*'01. PC'!$C$37","v":0},{"$f":"T41*'01. PC'!$C$37","v":0},{"$f":"U41*'01. PC'!$C$37","v":0},{"$f":"V41*'01. PC'!$C$37","v":0},{"$f":"W41*'01. PC'!$C$37","v":0},{"$f":"X41*'01. PC'!$C$37","v":0},{"$f":"Y41*'01. PC'!$C$37","v":0},{"$f":"Z41*'01. PC'!$C$37","v":0},{"$f":"AA41*'01. PC'!$C$37","v":0},{"$f":"AB41*'01. PC'!$C$37","v":0},{"$f":"AC41*'01. PC'!$C$37","v":0},{"$f":"AD41*'01. PC'!$C$37","v":0},{"$f":"AE41*'01. PC'!$C$37","v":0},{"$f":"AF41*'01. PC'!$C$37","v":0},{"$f":"AG41*'01. PC'!$C$37","v":0},{"$f":"AH41*'01. PC'!$C$37","v":0},{"$f":"AI41*'01. PC'!$C$37","v":0},{"$f":"AJ41*'01. PC'!$C$37","v":0},{"$f":"AK41*'01. PC'!$C$37","v":0},{"$f":"AL41*'01. PC'!$C$37","v":0},null,{"$f":"SUM(D40:AL40)","v":32.661379567190139},"-"]
[null,"Base de cálculo",null,{"$f":"SUM(D42:D43)","v":7.799091994017882},{"$f":"SUM(E42:E43)","v":8.5488859974071261},9.348399874003551,10.188792200748013,11.073368635801486,11.253119017220103,11.432547123702907,11.611517858514407,11.789957185934277,11.967809806775232,12.14501350913207,12.321468191184483,12.497067117289813,12.671753178109224,12.845462500878071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,167.49425419071861,{"$f":"IF($AN$41<=0,0,AN41/$AN$41)","v":1}]
[null,{"$f":"B22","v":"A&B"},null,6.3659508996993726,6.9779646846535819,7.6305619467380739,8.3165259400648441,9.0385548835496472,9.1852747969948076,9.3317316559178316,9.4778151886120252,9.6234649639706902,9.7686358444430326,9.9132770500236091,10.057306873345263,10.200638192232628,10.34322439161215,10.485013335814207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,136.71594064767177,{"$f":"IF($AN$41<=0,0,AN42/$AN$41)","v":0.81624257087648588}]
[null,"Souvenir",null,1.433141094318509,1.5709213127535444,1.717837927265478,1.8722662606831688,2.0348137522518384,2.0678442202252945,2.1008154677850746,2.1337026699023824,2.1664922219635869,2.1991739623321997,2.2317364591084607,2.264161317839219,2.2964289250571843,2.3285287864970732,2.3604491650638635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30.778313543046874,{"$f":"IF($AN$41<=0,0,AN43/$AN$41)","v":0.18375742912351437}]
[null,"Créditos tributários",null,{"$f":"D47","v":0.60832917553339483},{"$f":"E47","v":0.66681310779775593},0.72917519017227705,0.79472579165834512,0.86372275359251593,0.87774328334316809,0.89173867564882681,0.90569839296412391,0.91961666050287361,0.93348916492846823,0.94731105371230162,0.96107451891238971,0.97477123514860542,0.98839674789251952,1.0019460750684896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13.064551826876055,"-"]
[null,"Geração de crédito tributário - Opex",null,{"$f":"D46*'01. PC'!$C$37","v":0.60832917553339483},{"$f":"E46*'01. PC'!$C$37","v":0.66681310779775593},{"$f":"F46*'01. PC'!$C$37","v":0.72917519017227705},{"$f":"G46*'01. PC'!$C$37","v":0.79472579165834512},{"$f":"H46*'01. PC'!$C$37","v":0.86372275359251593},{"$f":"I46*'01. PC'!$C$37","v":0.87774328334316809},{"$f":"J46*'01. PC'!$C$37","v":0.89173867564882681},{"$f":"K46*'01. PC'!$C$37","v":0.90569839296412391},{"$f":"L46*'01. PC'!$C$37","v":0.91961666050287361},{"$f":"M46*'01. PC'!$C$37","v":0.93348916492846823},{"$f":"N46*'01. PC'!$C$37","v":0.94731105371230162},{"$f":"O46*'01. PC'!$C$37","v":0.96107451891238971},{"$f":"P46*'01. PC'!$C$37","v":0.97477123514860542},{"$f":"Q46*'01. PC'!$C$37","v":0.98839674789251952},{"$f":"R46*'01. PC'!$C$37","v":1.0019460750684896},{"$f":"S46*'01. PC'!$C$37","v":0},{"$f":"T46*'01. PC'!$C$37","v":0},{"$f":"U46*'01. PC'!$C$37","v":0},{"$f":"V46*'01. PC'!$C$37","v":0},{"$f":"W46*'01. PC'!$C$37","v":0},{"$f":"X46*'01. PC'!$C$37","v":0},{"$f":"Y46*'01. PC'!$C$37","v":0},{"$f":"Z46*'01. PC'!$C$37","v":0},{"$f":"AA46*'01. PC'!$C$37","v":0},{"$f":"AB46*'01. PC'!$C$37","v":0},{"$f":"AC46*'01. PC'!$C$37","v":0},{"$f":"AD46*'01. PC'!$C$37","v":0},{"$f":"AE46*'01. PC'!$C$37","v":0},{"$f":"AF46*'01. PC'!$C$37","v":0},{"$f":"AG46*'01. PC'!$C$37","v":0},{"$f":"AH46*'01. PC'!$C$37","v":0},{"$f":"AI46*'01. PC'!$C$37","v":0},{"$f":"AJ46*'01. PC'!$C$37","v":0},{"$f":"AK46*'01. PC'!$C$37","v":0},{"$f":"AL46*'01. PC'!$C$37","v":0},null,13.064551826876055,"-"]
[null,"Materiais e Insumos",null,{"$f":"'07. (a) OPEX'!D95+'07. (a) OPEX'!D104","v":3.1196367976071526},{"$f":"'07. (a) OPEX'!E95+'07. (a) OPEX'!E104","v":3.419554398962851},{"$f":"'07. (a) OPEX'!F95+'07. (a) OPEX'!F104","v":3.7393599496014209},{"$f":"'07. (a) OPEX'!G95+'07. (a) OPEX'!G104","v":4.0755168802992054},{"$f":"'07. (a) OPEX'!H95+'07. (a) OPEX'!H104","v":4.4293474543205944},{"$f":"'07. (a) OPEX'!I95+'07. (a) OPEX'!I104","v":4.5012476068880414},{"$f":"'07. (a) OPEX'!J95+'07. (a) OPEX'!J104","v":4.573018849481163},{"$f":"'07. (a) OPEX'!K95+'07. (a) OPEX'!K104","v":4.6446071434057634},{"$f":"'07. (a) OPEX'!L95+'07. (a) OPEX'!L104","v":4.7159828743737107},{"$f":"'07. (a) OPEX'!M95+'07. (a) OPEX'!M104","v":4.7871239227100935},{"$f":"'07. (a) OPEX'!N95+'07. (a) OPEX'!N104","v":4.8580054036528288},{"$f":"'07. (a) OPEX'!O95+'07. (a) OPEX'!O104","v":4.9285872764737935},{"$f":"'07. (a) OPEX'!P95+'07. (a) OPEX'!P104","v":4.9988268469159252},{"$f":"'07. (a) OPEX'!Q95+'07. (a) OPEX'!Q104","v":5.0687012712436896},{"$f":"'07. (a) OPEX'!R95+'07. (a) OPEX'!R104","v":5.1381850003512284},{"$f":"'07. (a) OPEX'!S95+'07. (a) OPEX'!S104","v":0},{"$f":"'07. (a) OPEX'!T95+'07. (a) OPEX'!T104","v":0},{"$f":"'07. (a) OPEX'!U95+'07. (a) OPEX'!U104","v":0},{"$f":"'07. (a) OPEX'!V95+'07. (a) OPEX'!V104","v":0},{"$f":"'07. (a) OPEX'!W95+'07. (a) OPEX'!W104","v":0},{"$f":"'07. (a) OPEX'!X95+'07. (a) OPEX'!X104","v":0},{"$f":"'07. (a) OPEX'!Y95+'07. (a) OPEX'!Y104","v":0},{"$f":"'07. (a) OPEX'!Z95+'07. (a) OPEX'!Z104","v":0},{"$f":"'07. (a) OPEX'!AA95+'07. (a) OPEX'!AA104","v":0},{"$f":"'07. (a) OPEX'!AB95+'07. (a) OPEX'!AB104","v":0},{"$f":"'07. (a) OPEX'!AC95+'07. (a) OPEX'!AC104","v":0},{"$f":"'07. (a) OPEX'!AD95+'07. (a) OPEX'!AD104","v":0},{"$f":"'07. (a) OPEX'!AE95+'07. (a) OPEX'!AE104","v":0},{"$f":"'07. (a) OPEX'!AF95+'07. (a) OPEX'!AF104","v":0},{"$f":"'07. (a) OPEX'!AG95+'07. (a) OPEX'!AG104","v":0},{"$f":"'07. (a) OPEX'!AH95+'07. (a) OPEX'!AH104","v":0},{"$f":"'07. (a) OPEX'!AI95+'07. (a) OPEX'!AI104","v":0},{"$f":"'07. (a) OPEX'!AJ95+'07. (a) OPEX'!AJ104","v":0},{"$f":"'07. (a) OPEX'!AK95+'07. (a) OPEX'!AK104","v":0},{"$f":"'07. (a) OPEX'!AL95+'07. (a) OPEX'!AL104","v":0},null,66.997701676287448,"-"]
[null,"Uso de crédito tributário real",null,{"$f":"MIN(D40,D45)","v":0.60832917553339483},{"$f":"MIN(E40,D48/(1+E82)+E45)","v":0.66681310779775593},{"$f":"MIN(F40,E48/(1+F82)+F45)","v":0.72917519017227705},0.79472579165834512,0.86372275359251593,0.87774328334316809,0.89173867564882681,0.90569839296412391,0.91961666050287361,0.93348916492846823,0.94731105371230162,0.96107451891238971,0.97477123514860542,0.98839674789251952,1.0019460750684896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Estoque de crédito tributário real",null,{"$f":"D45-D47","v":0},{"$f":"D48/(1+E82)+E45-E47","v":0},{"$f":"E48/(1+F82)+F45-F47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS e COFINS",null,{"$f":"-(D52-D55)","v":-4.1861576902284705},{"$f":"-(E52-E55)","v":-4.6322680576476625},-5.0994955665057731,-5.7107022898480082,-6.3649005626474899,-6.7803146346717238,-7.0182612901586161,-7.2522209046538855,-7.3887347653030497,-7.5244863246393123,-7.6707758842106646,-7.8320536783856198,-7.9639970031909808,-8.0949726827483026,-8.2250075957797311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS e COFINS devido",null,{"$f":"D53*'01. PC'!$C$38","v":6.3072268836360674},{"$f":"E53*'01. PC'!$C$38","v":6.9135950222595257},{"$f":"F53*'01. PC'!$C$38","v":7.5601722674281921},{"$f":"G53*'01. PC'!$C$38","v":8.2398084456024918},{"$f":"H53*'01. PC'!$C$38","v":8.9551768854259564},{"$f":"I53*'01. PC'!$C$38","v":9.1005433510218143},{"$f":"J53*'01. PC'!$C$38","v":9.2456491886957757},{"$f":"K53*'01. PC'!$C$38","v":9.3903851439650623},{"$f":"L53*'01. PC'!$C$38","v":9.5346913431820717},{"$f":"M53*'01. PC'!$C$38","v":9.6785230651765843},{"$f":"N53*'01. PC'!$C$38","v":9.8218299983737012},{"$f":"O53*'01. PC'!$C$38","v":9.9645311891325825},{"$f":"P53*'01. PC'!$C$38","v":10.106540318954194},{"$f":"Q53*'01. PC'!$C$38","v":10.247811202775258},{"$f":"R53*'01. PC'!$C$38","v":10.388292185862294},{"$f":"S53*'01. PC'!$C$38","v":0},{"$f":"T53*'01. PC'!$C$38","v":0},{"$f":"U53*'01. PC'!$C$38","v":0},{"$f":"V53*'01. PC'!$C$38","v":0},{"$f":"W53*'01. PC'!$C$38","v":0},{"$f":"X53*'01. PC'!$C$38","v":0},{"$f":"Y53*'01. PC'!$C$38","v":0},{"$f":"Z53*'01. PC'!$C$38","v":0},{"$f":"AA53*'01. PC'!$C$38","v":0},{"$f":"AB53*'01. PC'!$C$38","v":0},{"$f":"AC53*'01. PC'!$C$38","v":0},{"$f":"AD53*'01. PC'!$C$38","v":0},{"$f":"AE53*'01. PC'!$C$38","v":0},{"$f":"AF53*'01. PC'!$C$38","v":0},{"$f":"AG53*'01. PC'!$C$38","v":0},{"$f":"AH53*'01. PC'!$C$38","v":0},{"$f":"AI53*'01. PC'!$C$38","v":0},{"$f":"AJ53*'01. PC'!$C$38","v":0},{"$f":"AK53*'01. PC'!$C$38","v":0},{"$f":"AL53*'01. PC'!$C$38","v":0}]
[null,"Base de cálculo",null,{"$f":"D54","v":68.186236579849378},74.741567808211087,81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita total",null,{"$f":"D13","v":68.186236579849378},74.741567808211087,81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Créditos tributários",null,{"$f":"D60","v":2.1210691934075969},{"$f":"E60","v":2.2813269646118628},2.4606767009224195,2.5291061557544836,2.5902763227784669,2.320228716350091,2.2273878985371591,2.1381642393111773,2.1459565778790219,2.154036740537272,2.1510541141630366,2.1324775107469622,2.1425433157632128,2.1528385200269557,2.1632845900825637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geração de crédito tributário nominal",null,{"$f":"SUM(D57:D59)*'01. PC'!$C$38","v":2.1210691934075969},{"$f":"SUM(E57:E59)*'01. PC'!$C$38","v":2.2813269646118628},{"$f":"SUM(F57:F59)*'01. PC'!$C$38","v":2.4606767009224195},{"$f":"SUM(G57:G59)*'01. PC'!$C$38","v":2.5291061557544836},{"$f":"SUM(H57:H59)*'01. PC'!$C$38","v":2.5902763227784669},{"$f":"SUM(I57:I59)*'01. PC'!$C$38","v":2.320228716350091},{"$f":"SUM(J57:J59)*'01. PC'!$C$38","v":2.2273878985371591},{"$f":"SUM(K57:K59)*'01. PC'!$C$38","v":2.1381642393111773},{"$f":"SUM(L57:L59)*'01. PC'!$C$38","v":2.1459565778790219},{"$f":"SUM(M57:M59)*'01. PC'!$C$38","v":2.154036740537272},{"$f":"SUM(N57:N59)*'01. PC'!$C$38","v":2.1510541141630366},{"$f":"SUM(O57:O59)*'01. PC'!$C$38","v":2.1324775107469622},{"$f":"SUM(P57:P59)*'01. PC'!$C$38","v":2.1425433157632128},{"$f":"SUM(Q57:Q59)*'01. PC'!$C$38","v":2.1528385200269557},{"$f":"SUM(R57:R59)*'01. PC'!$C$38","v":2.1632845900825637},{"$f":"SUM(S57:S59)*'01. PC'!$C$38","v":0},{"$f":"SUM(T57:T59)*'01. PC'!$C$38","v":0},{"$f":"SUM(U57:U59)*'01. PC'!$C$38","v":0},{"$f":"SUM(V57:V59)*'01. PC'!$C$38","v":0},{"$f":"SUM(W57:W59)*'01. PC'!$C$38","v":0},{"$f":"SUM(X57:X59)*'01. PC'!$C$38","v":0},{"$f":"SUM(Y57:Y59)*'01. PC'!$C$38","v":0},{"$f":"SUM(Z57:Z59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AA57:AA59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AB57:AB59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AC57:AC59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AD57:AD59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AE57:AE59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AF57:AF59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AG57:AG59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AH57:AH59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AI57:AI59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AJ57:AJ59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AK57:AK59)*'01. PC'!$C$38","v":0},{"$f":"SUM(AL57:AL59)*'01. PC'!$C$38","v":0}]
[null,"Depreciação ao período",null,{"$f":"'06. D&A FISCAL'!D468","v":6.6804697919306433},{"$f":"'06. D&A FISCAL'!E468","v":8.4766018223726931},{"$f":"'06. D&A FISCAL'!F468","v":9.382737252426665},{"$f":"'06. D&A FISCAL'!G468","v":9.0654466207020938},{"$f":"'06. D&A FISCAL'!H468","v":8.7588856238667567},{"$f":"'06. D&A FISCAL'!I468","v":5.6427779998085654},{"$f":"'06. D&A FISCAL'!J468","v":4.4427720592733762},{"$f":"'06. D&A FISCAL'!K468","v":3.2823709695187664},{"$f":"'06. D&A FISCAL'!L468","v":3.1713729174094358},{"$f":"'06. D&A FISCAL'!M468","v":3.0641284226178134},{"$f":"'06. D&A FISCAL'!N468","v":2.8379962232974889},{"$f":"'06. D&A FISCAL'!O468","v":2.4441000296276112},{"$f":"'06. D&A FISCAL'!P468","v":2.3607878208225959},{"$f":"'06. D&A FISCAL'!Q468","v":2.2809544162537163},{"$f":"'06. D&A FISCAL'!R468","v":2.203820692032576},{"$f":"'06. D&A FISCAL'!S468","v":0},{"$f":"'06. D&A FISCAL'!T468","v":0},{"$f":"'06. D&A FISCAL'!U468","v":0},{"$f":"'06. D&A FISCAL'!V468","v":0},{"$f":"'06. D&A FISCAL'!W468","v":0},{"$f":"'06. D&A FISCAL'!X468","v":0},{"$f":"'06. D&A FISCAL'!Y468","v":0},{"$f":"'06. D&A FISCAL'!Z468","v":0},{"$f":"'06. D&A FISCAL'!AA468","v":0},{"$f":"'06. D&A FISCAL'!AB468","v":0},{"$f":"'06. D&A FISCAL'!AC468","v":0},{"$f":"'06. D&A FISCAL'!AD468","v":0},{"$f":"'06. D&A FISCAL'!AE468","v":0},{"$f":"'06. D&A FISCAL'!AF468","v":0},{"$f":"'06. D&A FISCAL'!AG468","v":0},{"$f":"'06. D&A FISCAL'!AH468","v":0},{"$f":"'06. D&A FISCAL'!AI468","v":0},{"$f":"'06. D&A FISCAL'!AJ468","v":0},{"$f":"'06. D&A FISCAL'!AK468","v":0},{"$f":"'06. D&A FISCAL'!AL468","v":0}]
[null,"Materiais e Insumos",null,{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!D:D)","v":2.1175263073844768},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!E:E)","v":2.2813084144648843},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!F:F)","v":2.4559511386759101},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!G:G)","v":2.6395231937020172},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!H:H)","v":2.8327466547484548},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!I:I)","v":2.872010634033662},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!J:J)","v":2.9112042168262224},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!K:K)","v":2.950297893116856},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!L:L)","v":2.9892754908286707},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!M:M)","v":3.028124930620713},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!N:N)","v":3.0668326231646148},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!O:O)","v":3.105376702605251},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!P:P)","v":3.1437338540209545},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!Q:Q)","v":3.1818916026682547},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!R:R)","v":3.2198359964270598},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!S:S)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!T:T)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!U:U)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!V:V)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!W:W)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!X:X)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!Y:Y)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!Z:Z)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AA:AA)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AB:AB)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AC:AC)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AD:AD)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AE:AE)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AF:AF)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AG:AG)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AH:AH)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AI:AI)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AJ:AJ)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AK:AK)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B58,'07. (a) OPEX'!AL:AL)","v":0}]
[null,"Serviços de terceiros",null,{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!D:D)-'07. (a) OPEX'!D350-'07. (a) OPEX'!D397","v":14.132481667253495},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!E:E)-'07. (a) OPEX'!E350-'07. (a) OPEX'!E397","v":13.905083975182562},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!F:F)-'07. (a) OPEX'!F350-'07. (a) OPEX'!F397","v":14.7632218891398},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!G:G)-'07. (a) OPEX'!G350-'07. (a) OPEX'!G397","v":15.636718355914631},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!H:H)-'07. (a) OPEX'!H350-'07. (a) OPEX'!H397","v":16.411354994665512},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!I:I)-'07. (a) OPEX'!I350-'07. (a) OPEX'!I397","v":16.568765056429026},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!J:J)-'07. (a) OPEX'!J350-'07. (a) OPEX'!J397","v":16.725892897275095},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!K:K)-'07. (a) OPEX'!K350-'07. (a) OPEX'!K397","v":16.882620210998727},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!L:L)-'07. (a) OPEX'!L350-'07. (a) OPEX'!L397","v":17.038882163426994},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!M:M)-'07. (a) OPEX'!M350-'07. (a) OPEX'!M397","v":17.194630328245495},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!N:N)-'07. (a) OPEX'!N350-'07. (a) OPEX'!N397","v":17.349810225570728},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!O:O)-'07. (a) OPEX'!O350-'07. (a) OPEX'!O397","v":17.504334194761327},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!P:P)-'07. (a) OPEX'!P350-'07. (a) OPEX'!P397","v":17.658108765839831},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!Q:Q)-'07. (a) OPEX'!Q350-'07. (a) OPEX'!Q397","v":17.811083927315391},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!R:R)-'07. (a) OPEX'!R350-'07. (a) OPEX'!R397","v":17.963203744865375},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!S:S)-'07. (a) OPEX'!S350-'07. (a) OPEX'!S397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!T:T)-'07. (a) OPEX'!T350-'07. (a) OPEX'!T397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!U:U)-'07. (a) OPEX'!U350-'07. (a) OPEX'!U397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!V:V)-'07. (a) OPEX'!V350-'07. (a) OPEX'!V397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!W:W)-'07. (a) OPEX'!W350-'07. (a) OPEX'!W397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!X:X)-'07. (a) OPEX'!X350-'07. (a) OPEX'!X397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!Y:Y)-'07. (a) OPEX'!Y350-'07. (a) OPEX'!Y397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!Z:Z)-'07. (a) OPEX'!Z350-'07. (a) OPEX'!Z397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AA:AA)-'07. (a) OPEX'!AA350-'07. (a) OPEX'!AA397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AB:AB)-'07. (a) OPEX'!AB350-'07. (a) OPEX'!AB397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AC:AC)-'07. (a) OPEX'!AC350-'07. (a) OPEX'!AC397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AD:AD)-'07. (a) OPEX'!AD350-'07. (a) OPEX'!AD397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AE:AE)-'07. (a) OPEX'!AE350-'07. (a) OPEX'!AE397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AF:AF)-'07. (a) OPEX'!AF350-'07. (a) OPEX'!AF397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AG:AG)-'07. (a) OPEX'!AG350-'07. (a) OPEX'!AG397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AH:AH)-'07. (a) OPEX'!AH350-'07. (a) OPEX'!AH397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AI:AI)-'07. (a) OPEX'!AI350-'07. (a) OPEX'!AI397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AJ:AJ)-'07. (a) OPEX'!AJ350-'07. (a) OPEX'!AJ397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AK:AK)-'07. (a) OPEX'!AK350-'07. (a) OPEX'!AK397","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B59,'07. (a) OPEX'!AL:AL)-'07. (a) OPEX'!AL350-'07. (a) OPEX'!AL397","v":0}]
[null,"Uso de crédito tributário real",null,{"$f":"MIN(D52,D56)","v":2.1210691934075969},{"$f":"MIN(E52,D61/(1+E82)+E56)","v":2.2813269646118628},{"$f":"MIN(F52,E61/(1+F82)+F56)","v":2.4606767009224195},2.5291061557544836,2.5902763227784669,2.320228716350091,2.2273878985371591,2.1381642393111773,2.1459565778790219,2.154036740537272,2.1510541141630366,2.1324775107469622,2.1425433157632128,2.1528385200269557,2.1632845900825637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Estoque de crédito tributário real",null,{"$f":"D56-D60","v":0},{"$f":"D61/(1+E82)+E56-E60","v":0},{"$f":"E61/(1+F82)+F56-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opex",null,{"$f":"-'07. (a) OPEX'!D403","v":-41.819605191716619},{"$f":"-'07. (a) OPEX'!E403","v":-43.496349146471331},{"$f":"-'07. (a) OPEX'!F403","v":-46.384894962813405},{"$f":"-'07. (a) OPEX'!G403","v":-49.392612324651999},{"$f":"-'07. (a) OPEX'!H403","v":-52.413677745404591},{"$f":"-'07. (a) OPEX'!I403","v":-53.027573436213999},{"$f":"-'07. (a) OPEX'!J403","v":-53.640368471810376},{"$f":"-'07. (a) OPEX'!K403","v":-54.2516014606623},{"$f":"-'07. (a) OPEX'!L403","v":-54.861019550957607},{"$f":"-'07. (a) OPEX'!M403","v":-55.468433881162262},{"$f":"-'07. (a) OPEX'!N403","v":-56.073631980959277},{"$f":"-'07. (a) OPEX'!O403","v":-56.676271975824392},{"$f":"-'07. (a) OPEX'!P403","v":-57.275989334953493},{"$f":"-'07. (a) OPEX'!Q403","v":-57.872589014660214},{"$f":"-'07. (a) OPEX'!R403","v":-58.465852872347746},{"$f":"-'07. (a) OPEX'!S403","v":0},{"$f":"-'07. (a) OPEX'!T403","v":0},{"$f":"-'07. (a) OPEX'!U403","v":0},{"$f":"-'07. (a) OPEX'!V403","v":0},{"$f":"-'07. (a) OPEX'!W403","v":0},{"$f":"-'07. (a) OPEX'!X403","v":0},{"$f":"-'07. (a) OPEX'!Y403","v":0},{"$f":"-'07. (a) OPEX'!Z403","v":0},{"$f":"-'07. (a) OPEX'!AA403","v":0},{"$f":"-'07. (a) OPEX'!AB403","v":0},{"$f":"-'07. (a) OPEX'!AC403","v":0},{"$f":"-'07. (a) OPEX'!AD403","v":0},{"$f":"-'07. (a) OPEX'!AE403","v":0},{"$f":"-'07. (a) OPEX'!AF403","v":0},{"$f":"-'07. (a) OPEX'!AG403","v":0},{"$f":"-'07. (a) OPEX'!AH403","v":0},{"$f":"-'07. (a) OPEX'!AI403","v":0},{"$f":"-'07. (a) OPEX'!AJ403","v":0},{"$f":"-'07. (a) OPEX'!AK403","v":0},{"$f":"-'07. (a) OPEX'!AL403","v":0}]
[]
[null,"Outorgas",null,{"$f":"-('09. OUTORGAS E REEMBOLSOS'!D17+'09. OUTORGAS E REEMBOLSOS'!D22)","v":-12.273522584372888},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!E17+'09. OUTORGAS E REEMBOLSOS'!E22)","v":-13.453482205477998},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!F17+'09. OUTORGAS E REEMBOLSOS'!F22)","v":-14.711686574454859},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!G17+'09. OUTORGAS E REEMBOLSOS'!G22)","v":-16.034221840091337},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!H17+'09. OUTORGAS E REEMBOLSOS'!H22)","v":-17.426290155423484},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!I17+'09. OUTORGAS E REEMBOLSOS'!I22)","v":-17.709165439826233},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!J17+'09. OUTORGAS E REEMBOLSOS'!J22)","v":-17.991533556380968},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!K17+'09. OUTORGAS E REEMBOLSOS'!K22)","v":-18.273181901769849},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!L17+'09. OUTORGAS E REEMBOLSOS'!L22)","v":-18.553993965111058},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!M17+'09. OUTORGAS E REEMBOLSOS'!M22)","v":-18.8338827214247},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!N17+'09. OUTORGAS E REEMBOLSOS'!N22)","v":-19.112750267105582},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!O17+'09. OUTORGAS E REEMBOLSOS'!O22)","v":-19.390439070744485},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!P17+'09. OUTORGAS E REEMBOLSOS'!P22)","v":-19.66678116120816},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Q17+'09. OUTORGAS E REEMBOLSOS'!Q22)","v":-19.941686664859962},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!R17+'09. OUTORGAS E REEMBOLSOS'!R22)","v":-20.215055064380682},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!S17+'09. OUTORGAS E REEMBOLSOS'!S22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!T17+'09. OUTORGAS E REEMBOLSOS'!T22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!U17+'09. OUTORGAS E REEMBOLSOS'!U22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!V17+'09. OUTORGAS E REEMBOLSOS'!V22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!W17+'09. OUTORGAS E REEMBOLSOS'!W22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!X17+'09. OUTORGAS E REEMBOLSOS'!X22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Y17+'09. OUTORGAS E REEMBOLSOS'!Y22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Z17+'09. OUTORGAS E REEMBOLSOS'!Z22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AA17+'09. OUTORGAS E REEMBOLSOS'!AA22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AB17+'09. OUTORGAS E REEMBOLSOS'!AB22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AC17+'09. OUTORGAS E REEMBOLSOS'!AC22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AD17+'09. OUTORGAS E REEMBOLSOS'!AD22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AE17+'09. OUTORGAS E REEMBOLSOS'!AE22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AF17+'09. OUTORGAS E REEMBOLSOS'!AF22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AG17+'09. OUTORGAS E REEMBOLSOS'!AG22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AH17+'09. OUTORGAS E REEMBOLSOS'!AH22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AI17+'09. OUTORGAS E REEMBOLSOS'!AI22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AJ17+'09. OUTORGAS E REEMBOLSOS'!AJ22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AK17+'09. OUTORGAS E REEMBOLSOS'!AK22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AL17+'09. OUTORGAS E REEMBOLSOS'!AL22)","v":0}]
[]
[null,"Depreciação real",null,{"$f":"-D57","v":-6.6804697919306433},-8.4766018223726931,-9.382737252426665,-9.0654466207020938,-8.7588856238667567,-5.6427779998085654,-4.4427720592733762,-3.2823709695187664,-3.1713729174094358,-3.0641284226178134,-2.8379962232974889,-2.4441000296276112,-2.3607878208225959,-2.2809544162537163,-2.203820692032576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Despesas financeiras",null,{"$f":"'11. FCD'!D15/SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$F$9:$F$43)*D$7","v":-0.67721222105109491},{"$f":"'11. FCD'!E15/SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$F$9:$F$43)*E$7","v":-1.0341322082883626},{"$f":"'11. FCD'!F15/SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$F$9:$F$43)*F$7","v":-1.0822723949101316},{"$f":"'11. FCD'!G15/SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$F$9:$F$43)*G$7","v":-0.96523736446834485},{"$f":"'11. FCD'!H15/SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$F$9:$F$43)*H$7","v":-0.85488011345827652},{"$f":"'11. FCD'!I15/SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$F$9:$F$43)*I$7","v":-0.75088284010388795},{"$f":"'11. FCD'!J15/SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$F$9:$F$43)*J$7","v":-0.65294160009033742},{"$f":"'11. FCD'!K15/SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$F$9:$F$43)*K$7","v":-0.56076573276679553},{"$f":"'11. FCD'!L15/SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$F$9:$F$43)*L$7","v":-0.47407731031009293},{"$f":"'11. FCD'!M15/SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$F$9:$F$43)*M$7","v":-0.39261060895245803},{"$f":"'11. FCD'!N15/SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$F$9:$F$43)*N$7","v":-0.31611160141099687},{"$f":"'11. FCD'!O15/SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$F$9:$F$43)*O$7","v":-0.24433746968965941},{"$f":"'11. FCD'!P15/SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$F$9:$F$43)*P$7","v":-0.17705613745627502},{"$f":"'11. FCD'!Q15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$F$9:$F$43)*Q$7","v":-0.1140458212278745},{"$f":"'11. FCD'!R15/SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$F$9:$F$43)*R$7","v":-5.5094599626992591E-2},{"$f":"'11. FCD'!S15/SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$F$9:$F$43)*S$7","v":0},{"$f":"'11. FCD'!T15/SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$F$9:$F$43)*T$7","v":0},{"$f":"'11. FCD'!U15/SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$F$9:$F$43)*U$7","v":0},{"$f":"'11. FCD'!V15/SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$F$9:$F$43)*V$7","v":0},{"$f":"'11. FCD'!W15/SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$F$9:$F$43)*W$7","v":0},{"$f":"'11. FCD'!X15/SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$F$9:$F$43)*X$7","v":0},{"$f":"'11. FCD'!Y15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$F$9:$F$43)*Y$7","v":0},{"$f":"'11. FCD'!Z15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$F$9:$F$43)*Z$7","v":0},{"$f":"'11. FCD'!AA15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$F$9:$F$43)*AA$7","v":0},{"$f":"'11. FCD'!AB15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$F$9:$F$43)*AB$7","v":0},{"$f":"'11. FCD'!AC15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$F$9:$F$43)*AC$7","v":0},{"$f":"'11. FCD'!AD15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$F$9:$F$43)*AD$7","v":0},{"$f":"'11. FCD'!AE15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$F$9:$F$43)*AE$7","v":0},{"$f":"'11. FCD'!AF15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$F$9:$F$43)*AF$7","v":0},{"$f":"'11. FCD'!AG15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$F$9:$F$43)*AG$7","v":0},{"$f":"'11. FCD'!AH15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$F$9:$F$43)*AH$7","v":0},{"$f":"'11. FCD'!AI15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$F$9:$F$43)*AI$7","v":0},{"$f":"'11. FCD'!AJ15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$F$9:$F$43)*AJ$7","v":0},{"$f":"'11. FCD'!AK15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$F$9:$F$43)*AK$7","v":0},{"$f":"'11. FCD'!AL15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AL$9,'19. ÍNDICES'!$F$9:$F$43)*AL$7","v":0}]
[]
[null,"LAIR",null,{"$f":"D13+D26+D38+D50+D63+D65+D67+D69","v":-1.3825818920419988},-0.66111938428379569,0.35758293362046634,2.7741901943812679,5.4115370320024168,8.8003664965269834,10.443458357008907,12.043680704559931,12.684731397537302,13.315662480557664,14.047866769850263,14.925687835848105,15.514985618553158,16.094534668521966,16.665091583615915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRPJ/CSLL",null,{"$f":"-IF(D71>0,D75-D76,0)","v":0},{"$f":"-IF(E71>0,E75-E76,0)","v":0},-8.5104738201670985E-2,-0.66025726626274173,-1.5375431667171964,-2.9921246088191742,-3.5507758413830284,-4.0948514395503759,-4.3128086751626826,-4.5273252433896056,-4.776274701749089,-5.0747338641883557,-5.2750951103080732,-5.4721417872974678,-5.6661311384294102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRPJ/CSLL devido",null,{"$f":"IF(D71>0,D71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(E71>0,E71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(F71>0,F71*'01. PC'!$C$39,0)","v":0.12157819743095855},{"$f":"IF(G71>0,G71*'01. PC'!$C$39,0)","v":0.94322466608963096},{"$f":"IF(H71>0,H71*'01. PC'!$C$39,0)","v":1.8399225908808214},{"$f":"IF(I71>0,I71*'01. PC'!$C$39,0)","v":2.9921246088191742},{"$f":"IF(J71>0,J71*'01. PC'!$C$39,0)","v":3.5507758413830284},{"$f":"IF(K71>0,K71*'01. PC'!$C$39,0)","v":4.0948514395503759},{"$f":"IF(L71>0,L71*'01. PC'!$C$39,0)","v":4.3128086751626826},{"$f":"IF(M71>0,M71*'01. PC'!$C$39,0)","v":4.5273252433896056},{"$f":"IF(N71>0,N71*'01. PC'!$C$39,0)","v":4.776274701749089},{"$f":"IF(O71>0,O71*'01. PC'!$C$39,0)","v":5.0747338641883557},{"$f":"IF(P71>0,P71*'01. PC'!$C$39,0)","v":5.2750951103080732},{"$f":"IF(Q71>0,Q71*'01. PC'!$C$39,0)","v":5.4721417872974678},{"$f":"IF(R71>0,R71*'01. PC'!$C$39,0)","v":5.6661311384294102},{"$f":"IF(S71>0,S71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(T71>0,T71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(U71>0,U71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(V71>0,V71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(W71>0,W71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(X71>0,X71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Y71>0,Y71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Z71>0,Z71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AA71>0,AA71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AB71>0,AB71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AC71>0,AC71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AD71>0,AD71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AE71>0,AE71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AF71>0,AF71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AG71>0,AG71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AH71>0,AH71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AI71>0,AI71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AJ71>0,AJ71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AK71>0,AK71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AL71>0,AL71*'01. PC'!$C$39,0)","v":0}]
[null,"Créditos tributários",null,{"$f":"D80","v":0},{"$f":"E80","v":0},3.6473459229287561E-2,0.28296739982688929,0.30237942416362507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geração de crédito tributário nominal",null,{"$f":"IF(D71<0,-D71*'01. PC'!$C$39,0)","v":0.47007784329427954},{"$f":"IF(E71<0,-E71*'01. PC'!$C$39,0)","v":0.2247805906564905},{"$f":"IF(F71<0,-F71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(G71<0,-G71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(H71<0,-H71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(I71<0,-I71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(J71<0,-J71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(K71<0,-K71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(L71<0,-L71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(M71<0,-M71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(N71<0,-N71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(O71<0,-O71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(P71<0,-P71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Q71<0,-Q71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(R71<0,-R71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(S71<0,-S71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(T71<0,-T71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(U71<0,-U71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(V71<0,-V71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(W71<0,-W71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(X71<0,-X71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Y71<0,-Y71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(Z71<0,-Z71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AA71<0,-AA71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AB71<0,-AB71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AC71<0,-AC71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AD71<0,-AD71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AE71<0,-AE71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AF71<0,-AF71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AG71<0,-AG71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AH71<0,-AH71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AI71<0,-AI71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AJ71<0,-AJ71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AK71<0,-AK71*'01. PC'!$C$39,0)","v":0},{"$f":"IF(AL71<0,-AL71*'01. PC'!$C$39,0)","v":0}]
[null,"Estoque de crédito tributário real",null,{"$f":"D77","v":0.47007784329427954},{"$f":"D78/(1+E82)+E77-E80","v":0.67677851690099},{"$f":"E78/(1+F82)+F77-F80","v":0.61678765747050968},0.31296270400935194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direito de uso de crédito tributário",null,{"$f":"IF(D71>0,D71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(E71>0,E71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(F71>0,F71*'01. PC'!$C$39*0.3,0)","v":3.6473459229287561E-2},{"$f":"IF(G71>0,G71*'01. PC'!$C$39*0.3,0)","v":0.28296739982688929},{"$f":"IF(H71>0,H71*'01. PC'!$C$39*0.3,0)","v":0.55197677726424643},{"$f":"IF(I71>0,I71*'01. PC'!$C$39*0.3,0)","v":0.89763738264575221},{"$f":"IF(J71>0,J71*'01. PC'!$C$39*0.3,0)","v":1.0652327524149086},{"$f":"IF(K71>0,K71*'01. PC'!$C$39*0.3,0)","v":1.2284554318651126},{"$f":"IF(L71>0,L71*'01. PC'!$C$39*0.3,0)","v":1.2938426025488048},{"$f":"IF(M71>0,M71*'01. PC'!$C$39*0.3,0)","v":1.3581975730168816},{"$f":"IF(N71>0,N71*'01. PC'!$C$39*0.3,0)","v":1.4328824105247266},{"$f":"IF(O71>0,O71*'01. PC'!$C$39*0.3,0)","v":1.5224201592565068},{"$f":"IF(P71>0,P71*'01. PC'!$C$39*0.3,0)","v":1.5825285330924219},{"$f":"IF(Q71>0,Q71*'01. PC'!$C$39*0.3,0)","v":1.6416425361892404},{"$f":"IF(R71>0,R71*'01. PC'!$C$39*0.3,0)","v":1.6998393415288231},{"$f":"IF(S71>0,S71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(T71>0,T71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(U71>0,U71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(V71>0,V71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(W71>0,W71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(X71>0,X71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(Y71>0,Y71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(Z71>0,Z71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AA71>0,AA71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AB71>0,AB71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AC71>0,AC71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AD71>0,AD71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AE71>0,AE71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AF71>0,AF71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AG71>0,AG71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AH71>0,AH71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AI71>0,AI71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AJ71>0,AJ71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AK71>0,AK71*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AL71>0,AL71*'01. PC'!$C$39*0.3,0)","v":0}]
[null,"Uso de crédito tributário real",null,{"$f":"IF(D71>0,0,D79)","v":0},{"$f":"IF(E79>0,IF(D78/((1+E82))>0,IF(E79-D78/((1+E82))>0,D78/((1+E82)),E79),0),0)","v":0},{"$f":"IF(F79>0,IF(E78/((1+F82))>0,IF(F79-E78/((1+F82))>0,E78/((1+F82)),F79),0),0)","v":3.6473459229287561E-2},0.28296739982688929,0.30237942416362507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inflação Anual ",null,null,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D9,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Inflação Acumulada",null,null,{"$f":"(1+E82)*(1+D84)-1","v":4.0000000000000036E-2},{"$f":"(1+F82)*(1+E84)-1","v":7.7440000000000175E-2},0.1151504000000001,0.15418066400000008,0.19457698724000005,0.23638718179340001,0.27966073315616891,0.32444885881663477,0.37080456887521684,0.41878272878584943,0.46844012429335402,0.51983552864362137,0.57302977214614792,0.62808581417126308,0.68506881766725725,0.74404622628561112,0.80508784420560731,0.86826591875280346,0.93365522590915151,1.0013331588159717,1.0713798193745308,1.1438781130526392,1.2189138470094814,1.2965758316548128,1.3769559857627311,1.4601494452644266,1.5462546758486813,1.6353735895033847,1.7276116651360032,1.823078073415763,1.9218858059853146,2.0241518091948003,2.1299971225166181,2.2395470218046993]
[]
[]
[null,"Benefício Fiscal da dívida - Real",null,{"$f":"IF(D89-D91<0,0,D89-D91)","v":0},{"$f":"IF(E89-E91<0,0,E89-E91)","v":8.8777052113086924E-2},0.25758082998861132,0.57346888146457786,0.59303866273943884,0.25530016563532154,0.22200014403071444,0.19066034914071039,0.16118628550543157,0.13348760704383533,0.10747794447973913,8.3074739694484201E-2,6.0199086735133633E-2,3.8775579217477762E-2,1.8732163873178109E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRPJ/CSLL - Projeto",null,{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!D71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!E71","v":8.8777052113086924E-2},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!F71","v":0.34268556819028229},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!G71","v":1.2337261477273196},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!H71","v":2.1305818294566352},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!I71","v":3.2474247744544957},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!J71","v":3.7727759854137428},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!K71","v":4.2855117886910863},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!L71","v":4.4739949606681142},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!M71","v":4.660812850433441},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!N71","v":4.8837526462288281},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!O71","v":5.1578086038828399},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!P71","v":5.3352941970432068},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!Q71","v":5.5109173665149456},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!R71","v":5.6848633023025883},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!S71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!T71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!U71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!V71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!W71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!X71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!Y71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!Z71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AA71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AB71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AC71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AD71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AE71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AF71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AG71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AH71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AI71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AJ71","v":0},{"$f":"-'10. (a) TRIBUTOS PROJETO - LR'!AK71","v":0}]
[]
[null,"IRPJ/CSLL - Acionista",null,{"$f":"-D73","v":0},{"$f":"-E73","v":0},8.5104738201670985E-2,0.66025726626274173,1.5375431667171964,2.9921246088191742,3.5507758413830284,4.0948514395503759,4.3128086751626826,4.5273252433896056,4.776274701749089,5.0747338641883557,5.2750951103080732,5.4721417872974678,5.6661311384294102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Benefício Fiscal da dívida - Nominal",null,{"$f":"D87*(1+D84)","v":0},{"$f":"E87*(1+E84)","v":9.2328134197610406E-2},0.27752788946292944,0.63950405255277665,0.68447375753827766,0.30497570270651542,0.27447813243586394,0.24398056216521261,0.21348299189456113,0.18298542162390904,0.15248785135325829,0.12199028108260641,9.1492710811955036E-2,6.0995140541303956E-2,3.0497570270652703E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"10. (c) TRIBUTOS - LP","index":17,"n_rows":88,"n_cols":41,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Tributos - Lucro Presumido (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total","%"]
[]
[null,"Receitas",null,{"$f":"SUM(D15:D24)","v":68.186236579849378},{"$f":"SUM(E15:E24)","v":74.741567808211087},81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":1464.3759620701794},{"$f":"AN13/$AN$13","v":1}]
[]
[null,"Bilheteria",null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!D:D)","v":59.710700147081489},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!E:E)","v":65.451204931843009},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!F:F)","v":71.572370496436633},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!G:G)","v":78.00650594023395},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!H:H)","v":84.778919743169695},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!I:I)","v":86.155108296201647},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!J:J)","v":87.528829477125157},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!K:K)","v":88.899048970577638},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!L:L)","v":90.265199950997811},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!M:M)","v":91.626859041767901},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!N:N)","v":92.983549941746759},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!O:O)","v":94.334506260464565},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!P:P)","v":95.678910818183255},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Q:Q)","v":97.016326379567005},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!R:R)","v":98.346263927753242},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B15,'04. RECEITAS'!AL:AL)","v":0},null,{"$f":"SUM(D15:AL15)","v":1282.3543043231498},{"$f":"AN15/$AN$13","v":0.87570018734143473}]
[null,{"$f":"'01. PC'!O10","v":"Cachoeirismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!D:D)","v":0.33822221937500041},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!E:E)","v":0.37073843948048107},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!F:F)","v":0.40541085493230133},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!G:G)","v":0.44185604087385089},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!H:H)","v":0.48021735335741866},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!I:I)","v":0.48801256502866697},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!J:J)","v":0.49579380064422529},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!K:K)","v":0.50355520148134203},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!L:L)","v":0.51129355684245614},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!M:M)","v":0.51900646857482535},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!N:N)","v":0.52669123874275903},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!O:O)","v":0.53434352624349013},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!P:P)","v":0.54195870228613297},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Q:Q)","v":0.54953429021733502},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!R:R)","v":0.55706752007512783},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B16,'04. RECEITAS'!AL:AL)","v":0},null,{"$f":"SUM(D16:AL16)","v":7.2637017781554141},4.9602711095358071E-3]
[null,{"$f":"'01. PC'!O11","v":"Rafting"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!D:D)","v":0.3382222193749993},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!E:E)","v":0.3707384394804798},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!F:F)","v":0.40541085493229995},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!G:G)","v":0.44185604087384944},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!H:H)","v":0.48021735335741705},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!I:I)","v":0.48801256502866525},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!J:J)","v":0.49579380064422363},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!K:K)","v":0.50355520148134025},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!L:L)","v":0.51129355684245437},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!M:M)","v":0.51900646857482369},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!N:N)","v":0.52669123874275714},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!O:O)","v":0.53434352624348846},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!P:P)","v":0.54195870228613097},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Q:Q)","v":0.54953429021733324},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!R:R)","v":0.55706752007512594},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B17,'04. RECEITAS'!AL:AL)","v":0},null,7.2637017781553883,4.9602711095357898E-3]
[null,{"$f":"'01. PC'!O12","v":"Aluguel de Caiaque"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B18,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O13","v":"Aluguel de Bicicleta"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O14","v":"Arvorismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O15","v":"Teleférico"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[null,{"$f":"'01. PC'!O16","v":"A&B"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!D:D)","v":6.3659508996993726},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!E:E)","v":6.9779646846535819},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!F:F)","v":7.6305619467380739},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!G:G)","v":8.3165259400648441},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!H:H)","v":9.0385548835496472},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!I:I)","v":9.1852747969948076},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!J:J)","v":9.3317316559178316},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!K:K)","v":9.4778151886120252},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!L:L)","v":9.6234649639706902},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!M:M)","v":9.7686358444430326},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!N:N)","v":9.9132770500236091},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!O:O)","v":10.057306873345263},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!P:P)","v":10.200638192232628},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Q:Q)","v":10.34322439161215},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!R:R)","v":10.485013335814207},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AL:AL)","v":0},null,136.71594064767177,9.3361229758509065E-2]
[null,{"$f":"'01. PC'!O17","v":"Souvenir"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!D:D)","v":1.433141094318509},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!E:E)","v":1.5709213127535444},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!F:F)","v":1.717837927265478},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!G:G)","v":1.8722662606831688},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!H:H)","v":2.0348137522518384},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!I:I)","v":2.0678442202252945},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!J:J)","v":2.1008154677850746},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!K:K)","v":2.1337026699023824},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!L:L)","v":2.1664922219635869},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!M:M)","v":2.1991739623321997},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!N:N)","v":2.2317364591084607},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!O:O)","v":2.264161317839219},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!P:P)","v":2.2964289250571843},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Q:Q)","v":2.3285287864970732},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!R:R)","v":2.3604491650638635},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AL:AL)","v":0},null,30.778313543046874,2.101804068098452E-2]
[null,{"$f":"'01. PC'!O18","v":"Locker"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AL:AL)","v":0},null,0,0]
[]
[null,"ISS",null,{"$f":"-(D28*'01. PC'!$E$37)","v":-11.775493194237139},{"$f":"-(E28*'01. PC'!$E$37)","v":-12.907572953106772},{"$f":"-(F28*'01. PC'!$E$37)","v":-14.114722480228741},{"$f":"-(G28*'01. PC'!$E$37)","v":-15.38359251428642},{"$f":"-(H28*'01. PC'!$E$37)","v":-16.719174117727484},{"$f":"-(I28*'01. PC'!$E$37)","v":-16.990571018120502},{"$f":"-(J28*'01. PC'!$E$37)","v":-17.261481330290653},{"$f":"-(K28*'01. PC'!$E$37)","v":-17.531701077840363},{"$f":"-(L28*'01. PC'!$E$37)","v":-17.801118477613134},{"$f":"-(M28*'01. PC'!$E$37)","v":-18.069650035888923},{"$f":"-(N28*'01. PC'!$E$37)","v":-18.337201821750295},{"$f":"-(O28*'01. PC'!$E$37)","v":-18.603622696025553},{"$f":"-(P28*'01. PC'!$E$37)","v":-18.868751503437331},{"$f":"-(Q28*'01. PC'!$E$37)","v":-19.132502017200327},{"$f":"-(R28*'01. PC'!$E$37)","v":-19.394777798741181},{"$f":"-(S28*'01. PC'!$E$37)","v":0},{"$f":"-(T28*'01. PC'!$E$37)","v":0},{"$f":"-(U28*'01. PC'!$E$37)","v":0},{"$f":"-(V28*'01. PC'!$E$37)","v":0},{"$f":"-(W28*'01. PC'!$E$37)","v":0},{"$f":"-(X28*'01. PC'!$E$37)","v":0},{"$f":"-(Y28*'01. PC'!$E$37)","v":0},{"$f":"-(Z28*'01. PC'!$E$37)","v":0},{"$f":"-(AA28*'01. PC'!$E$37)","v":0},{"$f":"-(AB28*'01. PC'!$E$37)","v":0},{"$f":"-(AC28*'01. PC'!$E$37)","v":0},{"$f":"-(AD28*'01. PC'!$E$37)","v":0},{"$f":"-(AE28*'01. PC'!$E$37)","v":0},{"$f":"-(AF28*'01. PC'!$E$37)","v":0},{"$f":"-(AG28*'01. PC'!$E$37)","v":0},{"$f":"-(AH28*'01. PC'!$E$37)","v":0},{"$f":"-(AI28*'01. PC'!$E$37)","v":0},{"$f":"-(AJ28*'01. PC'!$E$37)","v":0},{"$f":"-(AK28*'01. PC'!$E$37)","v":0},{"$f":"-(AL28*'01. PC'!$E$37)","v":0},null,{"$f":"SUM(D26:AL26)","v":-252.89193303649481},"-"]
[]
[null,"Base de cálculo",null,{"$f":"SUM(D29:D36)","v":60.387144585831486},66.192681810803961,72.383192206301231,78.890218021981639,85.73935444988453,87.131133426258984,88.520417078413601,89.906159373540319,91.287787064682732,92.66487197891756,94.036932419232272,95.403193312951544,96.76282822275553,98.11539496000168,99.460398967903487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D28:AL28)","v":1296.8817078794605},{"$f":"IF($AN$28<=0,0,AN28/$AN$28)","v":1}]
[null,{"$f":"B15","v":"Bilheteria"},null,59.710700147081489,{"$f":"E15","v":65.451204931843009},71.572370496436633,78.00650594023395,84.778919743169695,86.155108296201647,87.528829477125157,88.899048970577638,90.265199950997811,91.626859041767901,92.983549941746759,94.334506260464565,95.678910818183255,97.016326379567005,98.346263927753242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D29:AL29)","v":1282.3543043231498},{"$f":"IF($AN$28<=0,0,AN29/$AN$28)","v":0.98879820459487822}]
[null,"Cachoeirismo",null,0.33822221937500041,{"$f":"E16","v":0.37073843948048107},0.40541085493230133,0.44185604087385089,0.48021735335741866,0.48801256502866697,0.49579380064422529,0.50355520148134203,0.51129355684245614,0.51900646857482535,0.52669123874275903,0.53434352624349013,0.54195870228613297,0.54953429021733502,0.55706752007512783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2637017781554141,5.6008977025609674E-3]
[null,"Rafting",null,0.3382222193749993,{"$f":"E17","v":0.3707384394804798},0.40541085493229995,0.44185604087384944,0.48021735335741705,0.48801256502866525,0.49579380064422363,0.50355520148134025,0.51129355684245437,0.51900646857482369,0.52669123874275714,0.53434352624348846,0.54195870228613097,0.54953429021733324,0.55706752007512594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7.2637017781553883,5.6008977025609474E-3]
[null,"Aluguel de Caiaque",null,0,{"$f":"E18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Aluguel de Bicicleta",null,0,{"$f":"E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Arvorismo",null,0,{"$f":"E20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Teleférico",null,0,{"$f":"E21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"B24","v":"Locker"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,"ICMS",null,{"$f":"-(D40-D44)","v":-0.91249376330009224},{"$f":"-(E40-E44)","v":-1.0002196616966337},-1.0937627852584155,-1.1920886874875176,-1.2955841303887738,-1.3166149250147519,-1.3376080134732402,-1.3585475894461854,-1.3794249907543104,-1.4002337473927022,-1.4209665805684519,-1.4416117783685845,-1.4621568527229081,-1.4825951218387792,-1.5029191126027344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D38:AL38)","v":-19.596827740314083},"-"]
[]
[null,"ICMS devido",null,{"$f":"D41*'01. PC'!$E$37","v":1.5208229388334871},{"$f":"E41*'01. PC'!$E$37","v":1.6670327694943896},{"$f":"F41*'01. PC'!$E$37","v":1.8229379754306925},{"$f":"G41*'01. PC'!$E$37","v":1.9868144791458626},{"$f":"H41*'01. PC'!$E$37","v":2.1593068839812899},{"$f":"I41*'01. PC'!$E$37","v":2.1943582083579201},{"$f":"J41*'01. PC'!$E$37","v":2.229346689122067},{"$f":"K41*'01. PC'!$E$37","v":2.2642459824103094},{"$f":"L41*'01. PC'!$E$37","v":2.2990416512571841},{"$f":"M41*'01. PC'!$E$37","v":2.3337229123211705},{"$f":"N41*'01. PC'!$E$37","v":2.3682776342807537},{"$f":"O41*'01. PC'!$E$37","v":2.4026862972809742},{"$f":"P41*'01. PC'!$E$37","v":2.4369280878715136},{"$f":"Q41*'01. PC'!$E$37","v":2.4709918697312987},{"$f":"R41*'01. PC'!$E$37","v":2.504865187671224},{"$f":"S41*'01. PC'!$E$37","v":0},{"$f":"T41*'01. PC'!$E$37","v":0},{"$f":"U41*'01. PC'!$E$37","v":0},{"$f":"V41*'01. PC'!$E$37","v":0},{"$f":"W41*'01. PC'!$E$37","v":0},{"$f":"X41*'01. PC'!$E$37","v":0},{"$f":"Y41*'01. PC'!$E$37","v":0},{"$f":"Z41*'01. PC'!$E$37","v":0},{"$f":"AA41*'01. PC'!$E$37","v":0},{"$f":"AB41*'01. PC'!$E$37","v":0},{"$f":"AC41*'01. PC'!$E$37","v":0},{"$f":"AD41*'01. PC'!$E$37","v":0},{"$f":"AE41*'01. PC'!$E$37","v":0},{"$f":"AF41*'01. PC'!$E$37","v":0},{"$f":"AG41*'01. PC'!$E$37","v":0},{"$f":"AH41*'01. PC'!$E$37","v":0},{"$f":"AI41*'01. PC'!$E$37","v":0},{"$f":"AJ41*'01. PC'!$E$37","v":0},{"$f":"AK41*'01. PC'!$E$37","v":0},{"$f":"AL41*'01. PC'!$E$37","v":0},null,{"$f":"SUM(D40:AL40)","v":32.661379567190139},"-"]
[null,"Base de cálculo",null,{"$f":"SUM(D42:D43)","v":7.799091994017882},{"$f":"SUM(E42:E43)","v":8.5488859974071261},9.348399874003551,10.188792200748013,11.073368635801486,11.253119017220103,11.432547123702907,11.611517858514407,11.789957185934277,11.967809806775232,12.14501350913207,12.321468191184483,12.497067117289813,12.671753178109224,12.845462500878071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,167.49425419071861,{"$f":"IF($AN$41<=0,0,AN41/$AN$41)","v":1}]
[null,{"$f":"B22","v":"A&B"},null,6.3659508996993726,6.9779646846535819,7.6305619467380739,8.3165259400648441,9.0385548835496472,9.1852747969948076,9.3317316559178316,9.4778151886120252,9.6234649639706902,9.7686358444430326,9.9132770500236091,10.057306873345263,10.200638192232628,10.34322439161215,10.485013335814207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,136.71594064767177,{"$f":"IF($AN$41<=0,0,AN42/$AN$41)","v":0.81624257087648588}]
[null,{"$f":"B23","v":"Souvenir"},null,1.433141094318509,1.5709213127535444,1.717837927265478,1.8722662606831688,2.0348137522518384,2.0678442202252945,2.1008154677850746,2.1337026699023824,2.1664922219635869,2.1991739623321997,2.2317364591084607,2.264161317839219,2.2964289250571843,2.3285287864970732,2.3604491650638635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30.778313543046874,{"$f":"IF($AN$41<=0,0,AN43/$AN$41)","v":0.18375742912351437}]
[null,"Créditos tributários",null,{"$f":"D47","v":0.60832917553339483},{"$f":"E47","v":0.66681310779775593},0.72917519017227705,0.79472579165834512,0.86372275359251593,0.87774328334316809,0.89173867564882681,0.90569839296412391,0.91961666050287361,0.93348916492846823,0.94731105371230162,0.96107451891238971,0.97477123514860542,0.98839674789251952,1.0019460750684896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13.064551826876055,"-"]
[null,"Geração de crédito tributário - Opex",null,{"$f":"D46*'01. PC'!$E$37","v":0.60832917553339483},{"$f":"E46*'01. PC'!$E$37","v":0.66681310779775593},{"$f":"F46*'01. PC'!$E$37","v":0.72917519017227705},{"$f":"G46*'01. PC'!$E$37","v":0.79472579165834512},{"$f":"H46*'01. PC'!$E$37","v":0.86372275359251593},{"$f":"I46*'01. PC'!$E$37","v":0.87774328334316809},{"$f":"J46*'01. PC'!$E$37","v":0.89173867564882681},{"$f":"K46*'01. PC'!$E$37","v":0.90569839296412391},{"$f":"L46*'01. PC'!$E$37","v":0.91961666050287361},{"$f":"M46*'01. PC'!$E$37","v":0.93348916492846823},{"$f":"N46*'01. PC'!$E$37","v":0.94731105371230162},{"$f":"O46*'01. PC'!$E$37","v":0.96107451891238971},{"$f":"P46*'01. PC'!$E$37","v":0.97477123514860542},{"$f":"Q46*'01. PC'!$E$37","v":0.98839674789251952},{"$f":"R46*'01. PC'!$E$37","v":1.0019460750684896},{"$f":"S46*'01. PC'!$E$37","v":0},{"$f":"T46*'01. PC'!$E$37","v":0},{"$f":"U46*'01. PC'!$E$37","v":0},{"$f":"V46*'01. PC'!$E$37","v":0},{"$f":"W46*'01. PC'!$E$37","v":0},{"$f":"X46*'01. PC'!$E$37","v":0},{"$f":"Y46*'01. PC'!$E$37","v":0},{"$f":"Z46*'01. PC'!$E$37","v":0},{"$f":"AA46*'01. PC'!$E$37","v":0},{"$f":"AB46*'01. PC'!$E$37","v":0},{"$f":"AC46*'01. PC'!$E$37","v":0},{"$f":"AD46*'01. PC'!$E$37","v":0},{"$f":"AE46*'01. PC'!$E$37","v":0},{"$f":"AF46*'01. PC'!$E$37","v":0},{"$f":"AG46*'01. PC'!$E$37","v":0},{"$f":"AH46*'01. PC'!$E$37","v":0},{"$f":"AI46*'01. PC'!$E$37","v":0},{"$f":"AJ46*'01. PC'!$E$37","v":0},{"$f":"AK46*'01. PC'!$E$37","v":0},{"$f":"AL46*'01. PC'!$E$37","v":0},null,13.064551826876055,"-"]
[null,"Materiais e Insumos",null,{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!D46","v":3.1196367976071526},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!E46","v":3.419554398962851},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!F46","v":3.7393599496014209},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!G46","v":4.0755168802992054},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!H46","v":4.4293474543205944},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!I46","v":4.5012476068880414},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!J46","v":4.573018849481163},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!K46","v":4.6446071434057634},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!L46","v":4.7159828743737107},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!M46","v":4.7871239227100935},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!N46","v":4.8580054036528288},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!O46","v":4.9285872764737935},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!P46","v":4.9988268469159252},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Q46","v":5.0687012712436896},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!R46","v":5.1381850003512284},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!S46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!T46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!U46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!V46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!W46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!X46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Y46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Z46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AA46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AB46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AC46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AD46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AE46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AF46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AG46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AH46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AI46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AJ46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AK46","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AL46","v":0},null,66.997701676287448,"-"]
[null,"Uso de crédito tributário real",null,{"$f":"MIN(D40,D45)","v":0.60832917553339483},{"$f":"MIN(E40,D48/(1+E61)+E45)","v":0.66681310779775593},{"$f":"MIN(F40,E48/(1+F61)+F45)","v":0.72917519017227705},0.79472579165834512,0.86372275359251593,0.87774328334316809,0.89173867564882681,0.90569839296412391,0.91961666050287361,0.93348916492846823,0.94731105371230162,0.96107451891238971,0.97477123514860542,0.98839674789251952,1.0019460750684896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D47:AL47)","v":13.064551826876055},"-"]
[null,"Estoque de crédito tributário real",null,{"$f":"D45-D47","v":0},{"$f":"D48/(1+E61)+E45-E47","v":0},{"$f":"E48/(1+F61)+F45-F47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,"-"]
[]
[null,"PIS e COFINS",null,{"$f":"-D52","v":-2.4887976351645023},{"$f":"-E52","v":-2.7280672249997044},-2.9832031109311243,-3.2513838731296318,-3.5336643926275393,-3.5910252141869865,-3.6482831933772522,-3.705395218969997,-3.7623376651475202,-3.819092885177787,-3.8756410263852983,-3.9319501449009651,-3.9879861799116547,-4.0437309070410477,-4.0991639436105265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PIS e COFINS devido",null,{"$f":"D53*'01. PC'!$E$38","v":2.4887976351645023},{"$f":"E53*'01. PC'!$E$38","v":2.7280672249997044},{"$f":"F53*'01. PC'!$E$38","v":2.9832031109311243},{"$f":"G53*'01. PC'!$E$38","v":3.2513838731296318},{"$f":"H53*'01. PC'!$E$38","v":3.5336643926275393},{"$f":"I53*'01. PC'!$E$38","v":3.5910252141869865},{"$f":"J53*'01. PC'!$E$38","v":3.6482831933772522},{"$f":"K53*'01. PC'!$E$38","v":3.705395218969997},{"$f":"L53*'01. PC'!$E$38","v":3.7623376651475202},{"$f":"M53*'01. PC'!$E$38","v":3.819092885177787},{"$f":"N53*'01. PC'!$E$38","v":3.8756410263852983},{"$f":"O53*'01. PC'!$E$38","v":3.9319501449009651},{"$f":"P53*'01. PC'!$E$38","v":3.9879861799116547},{"$f":"Q53*'01. PC'!$E$38","v":4.0437309070410477},{"$f":"R53*'01. PC'!$E$38","v":4.0991639436105265},{"$f":"S53*'01. PC'!$E$38","v":0},{"$f":"T53*'01. PC'!$E$38","v":0},{"$f":"U53*'01. PC'!$E$38","v":0},{"$f":"V53*'01. PC'!$E$38","v":0},{"$f":"W53*'01. PC'!$E$38","v":0},{"$f":"X53*'01. PC'!$E$38","v":0},{"$f":"Y53*'01. PC'!$E$38","v":0},{"$f":"Z53*'01. PC'!$E$38","v":0},{"$f":"AA53*'01. PC'!$E$38","v":0},{"$f":"AB53*'01. PC'!$E$38","v":0},{"$f":"AC53*'01. PC'!$E$38","v":0},{"$f":"AD53*'01. PC'!$E$38","v":0},{"$f":"AE53*'01. PC'!$E$38","v":0},{"$f":"AF53*'01. PC'!$E$38","v":0},{"$f":"AG53*'01. PC'!$E$38","v":0},{"$f":"AH53*'01. PC'!$E$38","v":0},{"$f":"AI53*'01. PC'!$E$38","v":0},{"$f":"AJ53*'01. PC'!$E$38","v":0},{"$f":"AK53*'01. PC'!$E$38","v":0},{"$f":"AL53*'01. PC'!$E$38","v":0}]
[null,"Base de cálculo",null,{"$f":"D54","v":68.186236579849378},{"$f":"E54","v":74.741567808211087},81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita total",null,{"$f":"D13","v":68.186236579849378},74.741567808211087,81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRPJ/CSLL",null,{"$f":"-D58*'01. PC'!$C$39","v":-7.4186625398876123},{"$f":"-E58*'01. PC'!$C$39","v":-8.1318825775333661},{"$f":"-F58*'01. PC'!$C$39","v":-8.8923972183371589},{"$f":"-G58*'01. PC'!$C$39","v":-9.6917963122329844},{"$f":"-H58*'01. PC'!$C$39","v":-10.533224271722638},{"$f":"-I58*'01. PC'!$C$39","v":-10.704206665850524},{"$f":"-J58*'01. PC'!$C$39","v":-10.874882505190275},{"$f":"-K58*'01. PC'!$C$39","v":-11.045123282847552},{"$f":"-L58*'01. PC'!$C$39","v":-11.214858574467128},{"$f":"-M58*'01. PC'!$C$39","v":-11.384035778283376},{"$f":"-N58*'01. PC'!$C$39","v":-11.552595717006039},{"$f":"-O58*'01. PC'!$C$39","v":-11.72044317165},{"$f":"-P58*'01. PC'!$C$39","v":-11.887476612996933},{"$f":"-Q58*'01. PC'!$C$39","v":-12.053641717426466},{"$f":"-R58*'01. PC'!$C$39","v":-12.218877727803433},{"$f":"-S58*'01. PC'!$C$39","v":0},{"$f":"-T58*'01. PC'!$C$39","v":0},{"$f":"-U58*'01. PC'!$C$39","v":0},{"$f":"-V58*'01. PC'!$C$39","v":0},{"$f":"-W58*'01. PC'!$C$39","v":0},{"$f":"-X58*'01. PC'!$C$39","v":0},{"$f":"-Y58*'01. PC'!$C$39","v":0},{"$f":"-Z58*'01. PC'!$C$39","v":0},{"$f":"-AA58*'01. PC'!$C$39","v":0},{"$f":"-AB58*'01. PC'!$C$39","v":0},{"$f":"-AC58*'01. PC'!$C$39","v":0},{"$f":"-AD58*'01. PC'!$C$39","v":0},{"$f":"-AE58*'01. PC'!$C$39","v":0},{"$f":"-AF58*'01. PC'!$C$39","v":0},{"$f":"-AG58*'01. PC'!$C$39","v":0},{"$f":"-AH58*'01. PC'!$C$39","v":0},{"$f":"-AI58*'01. PC'!$C$39","v":0},{"$f":"-AJ58*'01. PC'!$C$39","v":0},{"$f":"-AK58*'01. PC'!$C$39","v":0},{"$f":"-AL58*'01. PC'!$C$39","v":0}]
[]
[null,"Base de cálculo",null,{"$f":"D59","v":21.819595705551802},{"$f":"E59","v":23.917301698627547},26.15410946569753,28.505283271273488,30.980071387419525,31.482960781913309,31.984948544677284,32.485656714257509,32.984878160197439,33.482458171421698,33.978222697076589,34.471891681323534,34.96316650881451,35.451887404195489,35.937875670010101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lucro Presumido",null,{"$f":"D13*'01. PC'!$E$44","v":21.819595705551802},{"$f":"E13*'01. PC'!$E$44","v":23.917301698627547},{"$f":"F13*'01. PC'!$E$44","v":26.15410946569753},{"$f":"G13*'01. PC'!$E$44","v":28.505283271273488},{"$f":"H13*'01. PC'!$E$44","v":30.980071387419525},{"$f":"I13*'01. PC'!$E$44","v":31.482960781913309},{"$f":"J13*'01. PC'!$E$44","v":31.984948544677284},{"$f":"K13*'01. PC'!$E$44","v":32.485656714257509},{"$f":"L13*'01. PC'!$E$44","v":32.984878160197439},{"$f":"M13*'01. PC'!$E$44","v":33.482458171421698},{"$f":"N13*'01. PC'!$E$44","v":33.978222697076589},{"$f":"O13*'01. PC'!$E$44","v":34.471891681323534},{"$f":"P13*'01. PC'!$E$44","v":34.96316650881451},{"$f":"Q13*'01. PC'!$E$44","v":35.451887404195489},{"$f":"R13*'01. PC'!$E$44","v":35.937875670010101},{"$f":"S13*'01. PC'!$E$44","v":0},{"$f":"T13*'01. PC'!$E$44","v":0},{"$f":"U13*'01. PC'!$E$44","v":0},{"$f":"V13*'01. PC'!$E$44","v":0},{"$f":"W13*'01. PC'!$E$44","v":0},{"$f":"X13*'01. PC'!$E$44","v":0},{"$f":"Y13*'01. PC'!$E$44","v":0},{"$f":"Z13*'01. PC'!$E$44","v":0},{"$f":"AA13*'01. PC'!$E$44","v":0},{"$f":"AB13*'01. PC'!$E$44","v":0},{"$f":"AC13*'01. PC'!$E$44","v":0},{"$f":"AD13*'01. PC'!$E$44","v":0},{"$f":"AE13*'01. PC'!$E$44","v":0},{"$f":"AF13*'01. PC'!$E$44","v":0},{"$f":"AG13*'01. PC'!$E$44","v":0},{"$f":"AH13*'01. PC'!$E$44","v":0},{"$f":"AI13*'01. PC'!$E$44","v":0},{"$f":"AJ13*'01. PC'!$E$44","v":0},{"$f":"AK13*'01. PC'!$E$44","v":0},{"$f":"AL13*'01. PC'!$E$44","v":0}]
[]
[null,"Inflação Anual ",null,null,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D9,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Inflação Acumulada",null,null,{"$f":"(1+E61)*(1+D63)-1","v":4.0000000000000036E-2},{"$f":"(1+F61)*(1+E63)-1","v":7.7440000000000175E-2},0.1151504000000001,0.15418066400000008,0.19457698724000005,0.23638718179340001,0.27966073315616891,0.32444885881663477,0.37080456887521684,0.41878272878584943,0.46844012429335402,0.51983552864362137,0.57302977214614792,0.62808581417126308,0.68506881766725725,0.74404622628561112,0.80508784420560731,0.86826591875280346,0.93365522590915151,1.0013331588159717,1.0713798193745308,1.1438781130526392,1.2189138470094814,1.2965758316548128,1.3769559857627311,1.4601494452644266,1.5462546758486813,1.6353735895033847,1.7276116651360032,1.823078073415763,1.9218858059853146,2.0241518091948003,2.1299971225166181,2.2395470218046993]
[]
[]
[]
[]
[null,"Simulação VPL - Regime Lucro Presumido"]
[]
[null,"Receitas",null,{"$f":"D13","v":68.186236579849378},74.741567808211087,81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D70:AL70)","v":1464.3759620701794}]
[]
[null,"OPEX",null,{"$f":"-'07. (a) OPEX'!D403","v":-41.819605191716619},{"$f":"-'07. (a) OPEX'!E403","v":-43.496349146471331},{"$f":"-'07. (a) OPEX'!F403","v":-46.384894962813405},{"$f":"-'07. (a) OPEX'!G403","v":-49.392612324651999},{"$f":"-'07. (a) OPEX'!H403","v":-52.413677745404591},{"$f":"-'07. (a) OPEX'!I403","v":-53.027573436213999},{"$f":"-'07. (a) OPEX'!J403","v":-53.640368471810376},{"$f":"-'07. (a) OPEX'!K403","v":-54.2516014606623},{"$f":"-'07. (a) OPEX'!L403","v":-54.861019550957607},{"$f":"-'07. (a) OPEX'!M403","v":-55.468433881162262},{"$f":"-'07. (a) OPEX'!N403","v":-56.073631980959277},{"$f":"-'07. (a) OPEX'!O403","v":-56.676271975824392},{"$f":"-'07. (a) OPEX'!P403","v":-57.275989334953493},{"$f":"-'07. (a) OPEX'!Q403","v":-57.872589014660214},{"$f":"-'07. (a) OPEX'!R403","v":-58.465852872347746},{"$f":"-'07. (a) OPEX'!S403","v":0},{"$f":"-'07. (a) OPEX'!T403","v":0},{"$f":"-'07. (a) OPEX'!U403","v":0},{"$f":"-'07. (a) OPEX'!V403","v":0},{"$f":"-'07. (a) OPEX'!W403","v":0},{"$f":"-'07. (a) OPEX'!X403","v":0},{"$f":"-'07. (a) OPEX'!Y403","v":0},{"$f":"-'07. (a) OPEX'!Z403","v":0},{"$f":"-'07. (a) OPEX'!AA403","v":0},{"$f":"-'07. (a) OPEX'!AB403","v":0},{"$f":"-'07. (a) OPEX'!AC403","v":0},{"$f":"-'07. (a) OPEX'!AD403","v":0},{"$f":"-'07. (a) OPEX'!AE403","v":0},{"$f":"-'07. (a) OPEX'!AF403","v":0},{"$f":"-'07. (a) OPEX'!AG403","v":0},{"$f":"-'07. (a) OPEX'!AH403","v":0},{"$f":"-'07. (a) OPEX'!AI403","v":0},{"$f":"-'07. (a) OPEX'!AJ403","v":0},{"$f":"-'07. (a) OPEX'!AK403","v":0},{"$f":"-'07. (a) OPEX'!AL403","v":0},null,{"$f":"SUM(D72:AL72)","v":-791.12047135060959}]
[]
[null,"Outorgas",null,{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!D93","v":-12.273522584372888},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!E93","v":-13.453482205477998},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!F93","v":-14.711686574454859},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!G93","v":-16.034221840091337},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!H93","v":-17.426290155423484},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!I93","v":-17.709165439826233},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!J93","v":-17.991533556380968},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!K93","v":-18.273181901769849},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!L93","v":-18.553993965111058},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!M93","v":-18.8338827214247},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!N93","v":-19.112750267105582},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!O93","v":-19.390439070744485},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!P93","v":-19.66678116120816},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Q93","v":-19.941686664859962},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!R93","v":-20.215055064380682},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!S93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!T93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!U93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!V93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!W93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!X93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Y93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Z93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AA93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AB93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AC93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AD93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AE93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AF93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AG93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AH93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AI93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AJ93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AK93","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AL93","v":0},null,{"$f":"SUM(D74:AL74)","v":-263.58767317263221}]
[]
[null,"CAPEX",null,{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!D95","v":-63.523972116568785},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!E95","v":-16.262583360912185},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!F95","v":-6.0081112433333335},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!G95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!H95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!I95","v":-0.81425141999999995},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!J95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!K95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!L95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!M95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!N95","v":-0.81425141999999995},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!O95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!P95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Q95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!R95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!S95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!T95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!U95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!V95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!W95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!X95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Y95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Z95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AA95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AB95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AC95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AD95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AE95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AF95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AG95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AH95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AI95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AJ95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AK95","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AL95","v":0},null,{"$f":"SUM(D76:AL76)","v":-87.423169560814316}]
[]
[null,"Tributos",null,{"$f":"SUM(D38,D26,D50,D56)","v":-22.595447132589346},-24.767742417336478,-27.08408559475544,-29.518861387136557,-32.081646912466439,-32.602417823172757,-33.122255042331417,-33.640767169104095,-34.157739707982088,-34.673012446742788,-35.186405145710083,-35.697627790945106,-36.206371149068829,-36.712469763506618,-37.215738582757872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D78:AL78)","v":-485.26258806560594}]
[]
[null,"NIG",null,{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!D99","v":-6.9419984702809092},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!E99","v":-0.93439414917583363},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!F99","v":-0.97606908787802094},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!G99","v":-1.0294240035508064},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!H99","v":-1.0940483358202966},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!I99","v":-0.49330610680390069},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!J99","v":-0.49842975606054607},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!K99","v":-0.50342345473781336},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!L99","v":-0.50833748702685178},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!M99","v":-0.51318630189609293},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!N99","v":-0.51796208179973324},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!O99","v":-0.52262922820912494},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!P99","v":-0.52717882325994936},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Q99","v":-0.53165182673982736},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!R99","v":10.897749626263915},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!S99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!T99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!U99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!V99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!W99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!X99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Y99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Z99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AA99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AB99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AC99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AD99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AE99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AF99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AG99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AH99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AI99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AJ99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AK99","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AL99","v":0},null,{"$f":"SUM(D80:AL80)","v":-4.6942894869757925}]
[]
[null,"FCL",null,{"$f":"SUM(D70:D80)","v":-78.96830891567916},{"$f":"SUM(E70:E80)","v":-24.172983471162738},{"$f":"SUM(F70:F80)","v":-13.433255382930279},-6.8961093327010499,-6.2029400634287946,-6.2624617825378062,-5.2996226244668039,-5.1512967542193344,-5.0033464604606035,-4.8558335655330485,-5.5230549672103342,-4.5623065615870697,-4.4164251284450886,-4.2712491316557166,7.306964575559169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH70:AH80)","v":0},{"$f":"SUM(AI70:AI80)","v":0},{"$f":"SUM(AJ70:AJ80)","v":0},{"$f":"SUM(AK70:AK80)","v":0},{"$f":"SUM(AL70:AL80)","v":0},null,{"$f":"SUM(D82:AL82)","v":-167.71222956645863}]
[]
[null,"VPL - Presumido",null,{"$f":"D82","v":-78.96830891567916},{"$f":"E82/((1+'02. WACC'!$J$49)*(1+D88))","v":-21.790967406923698},{"$f":"F82/((1+'02. WACC'!$J$49)*(1+E88))","v":-11.053242025779429},{"$f":"G82/((1+'02. WACC'!$J$49)*(1+F88))","v":-5.1793433086292469},{"$f":"H82/((1+'02. WACC'!$J$49)*(1+G88))","v":-4.2523626758427664},{"$f":"I82/((1+'02. WACC'!$J$49)*(1+H88))","v":-3.9186813826653326},{"$f":"J82/((1+'02. WACC'!$J$49)*(1+I88))","v":-3.0269271081775893},{"$f":"K82/((1+'02. WACC'!$J$49)*(1+J88))","v":-2.6855654365829045},{"$f":"L82/((1+'02. WACC'!$J$49)*(1+K88))","v":-2.3809040776256305},{"$f":"M82/((1+'02. WACC'!$J$49)*(1+L88))","v":-2.1091490268091078},{"$f":"N82/((1+'02. WACC'!$J$49)*(1+M88))","v":-2.1897018830111463},{"$f":"O82/((1+'02. WACC'!$J$49)*(1+N88))","v":-1.6510196520987168},{"$f":"P82/((1+'02. WACC'!$J$49)*(1+O88))","v":-1.4588169579997914},{"$f":"Q82/((1+'02. WACC'!$J$49)*(1+P88))","v":-1.2877957474795245},{"$f":"R82/((1+'02. WACC'!$J$49)*(1+Q88))","v":2.0109035335859962},{"$f":"S82/((1+'02. WACC'!$J$49)*(1+R88))","v":0},{"$f":"T82/((1+'02. WACC'!$J$49)*(1+S88))","v":0},{"$f":"U82/((1+'02. WACC'!$J$49)*(1+T88))","v":0},{"$f":"V82/((1+'02. WACC'!$J$49)*(1+U88))","v":0},{"$f":"W82/((1+'02. WACC'!$J$49)*(1+V88))","v":0},{"$f":"X82/((1+'02. WACC'!$J$49)*(1+W88))","v":0},{"$f":"Y82/((1+'02. WACC'!$J$49)*(1+X88))","v":0},{"$f":"Z82/((1+'02. WACC'!$J$49)*(1+Y88))","v":0},{"$f":"AA82/((1+'02. WACC'!$J$49)*(1+Z88))","v":0},{"$f":"AB82/((1+'02. WACC'!$J$49)*(1+AA88))","v":0},{"$f":"AC82/((1+'02. WACC'!$J$49)*(1+AB88))","v":0},{"$f":"AD82/((1+'02. WACC'!$J$49)*(1+AC88))","v":0},{"$f":"AE82/((1+'02. WACC'!$J$49)*(1+AD88))","v":0},{"$f":"AF82/((1+'02. WACC'!$J$49)*(1+AE88))","v":0},{"$f":"AG82/((1+'02. WACC'!$J$49)*(1+AF88))","v":0},{"$f":"AH82/((1+'02. WACC'!$J$49)*(1+AG88))","v":0},{"$f":"AI82/((1+'02. WACC'!$J$49)*(1+AH88))","v":0},{"$f":"AJ82/((1+'02. WACC'!$J$49)*(1+AI88))","v":0},{"$f":"AK82/((1+'02. WACC'!$J$49)*(1+AJ88))","v":0},{"$f":"AL82/((1+'02. WACC'!$J$49)*(1+AK88))","v":0}]
[null,"VPL - Real",null,{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!D104","v":-64.49087046590995},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!E104","v":-7.700269519005845},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!F104","v":2.9124721008752674},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!G104","v":8.0167455503602074},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!H104","v":8.1913478819718648},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!I104","v":6.740830526918522},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!J104","v":6.5165608060904345},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!K104","v":5.8583481180210093},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!L104","v":5.46777673905006},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!M104","v":5.1010260464234278},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!N104","v":4.4102321530214796},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!O104","v":4.3727871287839184},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!P104","v":4.0772020660547508},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Q104","v":3.7998939182278013},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!R104","v":6.7259169491170265},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!S104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!T104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!U104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!V104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!W104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!X104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Y104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!Z104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AA104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AB104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AC104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AD104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AE104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AF104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AG104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AH104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AI104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AJ104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AK104","v":0},{"$f":"'10. (a) TRIBUTOS PROJETO - LR'!AL104","v":0}]
[null,"Regime escolhido",null,{"$f":"IF(D70>78,\"Real\",IF(D85>=D84,\"Real\",\"Presumido\"))","v":"Real"},{"$f":"IF(E70>78,\"Real\",IF(E85>=E84,\"Real\",\"Presumido\"))","v":"Real"},"Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real","Real",{"$f":"IF(AH70>78,\"Real\",IF(AH85>=AH84,\"Real\",\"Presumido\"))","v":"Real"},{"$f":"IF(AI70>78,\"Real\",IF(AI85>=AI84,\"Real\",\"Presumido\"))","v":"Real"},{"$f":"IF(AJ70>78,\"Real\",IF(AJ85>=AJ84,\"Real\",\"Presumido\"))","v":"Real"},{"$f":"IF(AK70>78,\"Real\",IF(AK85>=AK84,\"Real\",\"Presumido\"))","v":"Real"},{"$f":"IF(AL70>78,\"Real\",IF(AL85>=AL84,\"Real\",\"Presumido\"))","v":"Real"}]
[null,"WACC Escolhido",null,{"$f":"IF(D86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(E86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(F86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(G86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(H86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(I86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(J86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(K86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(L86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(M86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(N86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(O86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(P86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(Q86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(R86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(S86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(T86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(U86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(V86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(W86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(X86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(Y86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(Z86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AA86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AB86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AC86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AD86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AE86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AF86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AG86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AH86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AI86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AJ86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AK86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2},{"$f":"IF(AL86=\"Real\",'02. WACC'!$H$49,'02. WACC'!$J$49)","v":9.5564239018091079E-2}]
[null,"WACC Acumulado",null,null,{"$f":"IF(E7=1,(1+D88)*(1+E87)-1,D88)","v":9.5564239018091079E-2},0.20026100181528905,0.31496303107685875,0.44062647247864128,0.57829884503037965,0.72912777309883992,0.89437055290007694,1.0754046332062535,1.2737390976332295,1.4910272442242301,1.7290803671918513,1.9898828557017532,2.2756087355601284,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435,2.5886397916949435]

{"sheet":"11. FCD","index":18,"n_rows":58,"n_cols":42,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Fluxo de Caixa da Dívida - Nominal (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total",null,"TIR"]
[]
[null,"Fluxo de Caixa da Dívida",null,{"$f":"D14+D17","v":4.6778006086749144},{"$f":"E14+E17","v":2.3504333013200744},-0.39251224568614762,-1.8725944123444711,-1.7828956762543196,-1.6931969401641678,-1.603498204074016,-1.5137994679838642,-1.4241007318937127,-1.3344019958035611,-1.2447032597134093,-1.1550045236232576,-1.0653057875331058,-0.97560705144295423,-0.88590831535280246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":-9.9152947018748012},null,{"$f":"IRR(D13:AL13)","v":0.14445465810907532}]
[null,"Captação",null,{"$f":"SUMIF('01. PC'!$E$51:$E$60,D$11,'01. PC'!$M$51:$M$60)","v":5.7375137461350096},{"$f":"SUMIF('01. PC'!$E$51:$E$60,E$11,'01. PC'!$M$51:$M$60)","v":4.1013880000681242},{"$f":"SUMIF('01. PC'!$E$51:$E$60,F$11,'01. PC'!$M$51:$M$60)","v":1.5697809027484753},{"$f":"SUMIF('01. PC'!$E$51:$E$60,G$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,H$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,I$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,J$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,K$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,L$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,M$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,N$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,O$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,P$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,Q$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,R$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,S$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,T$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,U$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,V$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,W$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,X$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,Y$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,Z$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AA$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AB$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AC$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AD$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AE$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AF$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AG$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AH$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AI$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AJ$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AK$11,'01. PC'!$M$51:$M$60)","v":0},{"$f":"SUMIF('01. PC'!$E$51:$E$60,AL$11,'01. PC'!$M$51:$M$60)","v":0},null,11.40868264895161]
[null,"Juros",null,{"$f":"-SUMIF($B$19:$B$1048576,$B15,D$19:D$1048576)","v":-0.67721222105109491},-1.0754974966198971,-1.1660835691719724,-1.0763848330818206,-0.98668609699166898,-0.89698736090151721,-0.80728862481136554,-0.71758988872121388,-0.62789115263106221,-0.53819241654091055,{"$f":"-SUMIF($B$19:$B$1048576,$B15,N$19:N$1048576)","v":-0.44849368045075888},-0.3587949443606071,-0.26909620827045544,-0.17939747218030375,-8.9698736090151998E-2,0,0,0,0,0,{"$f":"-SUMIF($B$19:$B$1048576,$B15,X$19:X$1048576)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-9.9152947018747994]
[null,"Amortização",null,-0.38250091640900064,-0.67545720212815241,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,-0.79620957926265046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-11.408682648951611]
[null,"Pagamento",null,{"$f":"D15+D16","v":-1.0597131374600957},{"$f":"E15+E16","v":-1.7509546987480495},-1.9622931484346229,-1.8725944123444711,-1.7828956762543196,-1.6931969401641678,-1.603498204074016,-1.5137994679838642,-1.4241007318937127,-1.3344019958035611,-1.2447032597134093,-1.1550045236232576,-1.0653057875331058,-0.97560705144295423,-0.88590831535280246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-21.323977350826407]
[null,"Saldo final",null,{"$f":"SUMIF($B$19:$B$1048576,$B18,D$19:D$1048576)","v":5.3550128297260091},8.7809436276659802,9.5545149511518073,8.7583053718891559,7.9620957926265055,7.165886213363855,6.3696766341012054,5.573467054838555,4.7772574755759045,3.9810478963132545,3.1848383170506041,2.388628737787954,1.5924191585253036,0.79620957926265312,2.6090241078691179E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,76.240303639878746]
[]
[null,"Financiamento 01",null,{"$f":"IF(D$11<VLOOKUP($B20,Premissas_Financiamento,4,0),0,IF(D$11=VLOOKUP($B20,Premissas_Financiamento,4,0),D21-D24,-D24))","v":4.6778006086749144},{"$f":"IF(E$11<VLOOKUP($B20,Premissas_Financiamento,4,0),0,IF(E$11=VLOOKUP($B20,Premissas_Financiamento,4,0),E21-E24,-E24))","v":-0.99153843463602087},-0.94269014979000687,-0.8995986702991603,-0.85650719080831372,-0.81341571131746704,-0.77032423182662035,-0.72723275233577378,-0.68414127284492721,-0.64104979335408063,-0.59795831386323395,-0.55486683437238726,-0.51177535488154069,-0.46868387539069406,-0.42559239589984743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D20:AL20)","v":-5.2075743729451593},null,{"$f":"IRR(D20:AL20)","v":0.14436101005675051}]
[null,"Saldo inicial",null,{"$f":"IF(\n   D$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(\n      D$11<VLOOKUP($B20,Premissas_Financiamento,4,0),\n      0,\n      IF(\n         D$11=VLOOKUP($B20,Premissas_Financiamento,4,0),\n         VLOOKUP($B20,Premissas_Financiamento,12,0),\n         IF(\n            AND(\n               VLOOKUP($B20,Premissas_Financiamento,14,0)=\"s\",\n               D$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0)\n            ),\n            C25*(1+D$58),\n            C25\n         )\n      )\n   )\n)","v":5.7375137461350096},5.3550128297260091,4.9725119133170086,4.5900109969080081,4.2075100804990075,3.825009164090007,3.4425082476810065,3.060007331272006,2.6775064148630054,2.2950054984540049,1.9125045820450044,1.5300036656360039,1.1475027492270033,0.76500183281800271,0.38250091640900208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros",null,{"$f":"IF(D$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(VLOOKUP($B20,Premissas_Financiamento,14,0)=\"s\",\n      IF(D$11<VLOOKUP($B20,Premissas_Financiamento,8,0)+VLOOKUP($B20,Premissas_Financiamento,4,0),\n         0,\n         D21*D$58),\n      D21*D$58))","v":0.67721222105109491},0.60903751822702024,0.56018923338100624,0.51709775389015966,0.47400627439931303,0.4309147949084664,0.38782331541761977,0.3447318359267732,0.30164035643592657,0.25854887694507994,0.21545739745423331,0.17236591796338668,0.12927443847254005,8.6182958981693425E-2,4.3091479490846796E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortização",null,{"$f":"IF(D$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(D$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            D$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(E$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(E$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            E$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(F$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(F$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            F$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(G$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(G$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            G$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(H$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(H$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            H$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(I$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(I$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            I$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(J$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(J$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            J$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(K$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(K$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            K$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(L$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(L$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            L$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(M$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(M$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            M$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(N$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(N$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            N$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(O$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(O$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            O$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(P$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(P$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            P$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(Q$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Q$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            Q$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(R$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(R$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            R$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.38250091640900064},{"$f":"IF(S$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(S$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            S$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(T$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(T$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            T$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(U$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(U$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            U$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(V$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(V$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            V$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(W$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(W$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            W$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(X$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(X$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            X$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Y$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Y$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            Y$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Z$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Z$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            Z$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AA$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AA$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AA$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AB$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AB$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AB$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AC$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AC$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AC$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AD$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AD$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AD$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AE$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AE$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AE$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AF$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AF$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AF$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AG$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AG$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AG$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AH$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AH$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AH$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AI$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AI$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AI$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AJ$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AJ$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AJ$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AK$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AK$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AK$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AL$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AL$11>=VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),\n            AL$11<VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)),\n         INDEX(21:21,MATCH(VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B20,Premissas_Financiamento,6,0) - VLOOKUP($B20,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0}]
[null,"Pagamento",null,{"$f":"IF(D$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   D22 + D23)","v":1.0597131374600957},0.99153843463602087,0.94269014979000687,0.8995986702991603,0.85650719080831372,0.81341571131746704,0.77032423182662035,0.72723275233577378,0.68414127284492721,0.64104979335408063,0.59795831386323395,0.55486683437238726,0.51177535488154069,0.46868387539069406,0.42559239589984743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo final",null,{"$f":"IF(D$11>VLOOKUP($B20,Premissas_Financiamento,4,0)+VLOOKUP($B20,Premissas_Financiamento,6,0)-1,\n   0,\n   D21 - D23)","v":5.3550128297260091},4.9725119133170086,4.5900109969080081,4.2075100804990075,3.825009164090007,3.4425082476810065,3.060007331272006,2.6775064148630054,2.2950054984540049,1.9125045820450044,1.5300036656360039,1.1475027492270033,0.76500183281800271,0.38250091640900208,1.4432899320127035E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financiamento 02",null,{"$f":"IF(D$11<VLOOKUP($B27,Premissas_Financiamento,4,0),0,IF(D$11=VLOOKUP($B27,Premissas_Financiamento,4,0),D28-D31,-D31))","v":0},3.3419717359560956,-0.7220035116758029,-0.68899987890990666,-0.65599624614401042,-0.62299261337811418,-0.58998898061221794,-0.5569853478463217,-0.52398171508042546,-0.49097808231452922,-0.45797444954863298,-0.42497081678273674,-0.3919671840168405,-0.35896355125094431,-0.32595991848504807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D27:AL27)","v":-3.4697905600894354},null,{"$f":"IRR(N27:AL27)","v":{"$error":"#NUM!"}}]
[null,"Saldo inicial",null,{"$f":"IF(\n   D$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(\n      D$11<VLOOKUP($B27,Premissas_Financiamento,4,0),\n      0,\n      IF(\n         D$11=VLOOKUP($B27,Premissas_Financiamento,4,0),\n         VLOOKUP($B27,Premissas_Financiamento,12,0),\n         IF(\n            AND(\n               VLOOKUP($B27,Premissas_Financiamento,14,0)=\"s\",\n               D$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0)\n            ),\n            C32*(1+D$58),\n            C32\n         )\n      )\n   )\n)","v":0},4.1013880000681242,3.8084317143489725,3.5154754286298209,3.2225191429106692,2.9295628571915175,2.6366065714723659,2.3436502857532142,2.0506940000340625,1.7577377143149109,1.4647814285957592,1.1718251428766076,0.87886885715745588,0.58591257143830422,0.2929562857191525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros",null,{"$f":"IF(D$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(VLOOKUP($B27,Premissas_Financiamento,14,0)=\"s\",\n      IF(D$11<VLOOKUP($B27,Premissas_Financiamento,8,0)+VLOOKUP($B27,Premissas_Financiamento,4,0),\n         0,\n         D28*D$58),\n      D28*D$58))","v":0},0.46645997839287684,0.42904722595665118,0.39604359319075494,0.3630399604248587,0.33003632765896246,0.29703269489306622,0.26402906212716998,0.23102542936127377,0.19802179659537752,0.16501816382948128,0.13201453106358504,9.9010898297688804E-2,6.6007265531792578E-2,3.300363276589633E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortização",null,{"$f":"IF(D$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(D$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            D$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(E$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(E$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            E$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(F$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(F$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            F$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(G$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(G$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            G$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(H$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(H$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            H$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(I$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(I$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            I$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(J$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(J$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            J$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(K$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(K$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            K$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(L$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(L$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            L$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(M$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(M$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            M$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(N$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(N$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            N$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(O$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(O$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            O$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(P$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(P$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            P$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(Q$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Q$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            Q$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(R$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(R$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            R$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.29295628571915172},{"$f":"IF(S$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(S$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            S$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(T$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(T$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            T$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(U$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(U$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            U$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(V$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(V$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            V$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(W$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(W$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            W$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(X$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(X$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            X$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Y$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Y$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            Y$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Z$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Z$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            Z$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AA$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AA$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AA$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AB$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AB$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AB$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AC$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AC$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AC$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AD$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AD$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AD$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AE$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AE$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AE$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AF$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AF$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AF$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AG$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AG$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AG$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AH$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AH$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AH$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AI$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AI$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AI$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AJ$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AJ$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AJ$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AK$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AK$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AK$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AL$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AL$11>=VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),\n            AL$11<VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)),\n         INDEX(28:28,MATCH(VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B27,Premissas_Financiamento,6,0) - VLOOKUP($B27,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0}]
[null,"Pagamento",null,{"$f":"IF(D$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   D29 + D30)","v":0},0.75941626411202856,0.7220035116758029,0.68899987890990666,0.65599624614401042,0.62299261337811418,0.58998898061221794,0.5569853478463217,0.52398171508042546,0.49097808231452922,0.45797444954863298,0.42497081678273674,0.3919671840168405,0.35896355125094431,0.32595991848504807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo final",null,{"$f":"IF(D$11>VLOOKUP($B27,Premissas_Financiamento,4,0)+VLOOKUP($B27,Premissas_Financiamento,6,0)-1,\n   0,\n   D28 - D30)","v":0},3.8084317143489725,3.5154754286298209,3.2225191429106692,2.9295628571915175,2.6366065714723659,2.3436502857532142,2.0506940000340625,1.7577377143149109,1.4647814285957592,1.1718251428766076,0.87886885715745588,0.58591257143830422,0.2929562857191525,7.7715611723760958E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financiamento 03",null,{"$f":"IF(D$11=1,D35-D38,-D38)","v":0},0,-0.297599486968813,-0.28399586313540415,-0.2703922393019953,-0.2567886154685865,-0.24318499163517765,-0.22958136780176885,-0.21597774396836,-0.20237412013495115,-0.18877049630154236,-0.17516687246813351,-0.16156324863472465,-0.14795962480131583,-0.13435600096790698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D34:AL34)","v":-2.8077106715886799}]
[null,"Saldo inicial",null,{"$f":"IF(\n   D$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(\n      D$11<VLOOKUP($B34,Premissas_Financiamento,4,0),\n      0,\n      IF(\n         D$11=VLOOKUP($B34,Premissas_Financiamento,4,0),\n         VLOOKUP($B34,Premissas_Financiamento,12,0),\n         IF(\n            AND(\n               VLOOKUP($B34,Premissas_Financiamento,14,0)=\"s\",\n               D$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0)\n            ),\n            C39*(1+D$58),\n            C39\n         )\n      )\n   )\n)","v":0},0,1.5697809027484753,1.4490285256139772,1.3282761484794792,1.2075237713449811,1.0867713942104831,0.96601901707598503,0.84526663994148699,0.72451426280698894,0.60376188567249089,0.48300950853799279,0.36225713140349469,0.24150475426899659,0.12075237713449849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros",null,{"$f":"IF(D$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(VLOOKUP($B34,Premissas_Financiamento,14,0)=\"s\",\n      IF(D$11<VLOOKUP($B34,Premissas_Financiamento,8,0)+VLOOKUP($B34,Premissas_Financiamento,4,0),\n         0,\n         D35*D$58),\n      D35*D$58))","v":0},0,0.1768471098343149,0.16324348600090607,0.14963986216749722,0.1360362383340884,0.12243261450067956,0.10882899066727074,9.5225366833861902E-2,8.1621743000453065E-2,6.8018119167044241E-2,5.4414495333635397E-2,4.081087150022656E-2,2.7207247666817723E-2,1.3603623833408882E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortização",null,{"$f":"IF(D$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(D$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            D$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(E$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(E$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            E$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(F$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(F$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            F$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(G$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(G$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            G$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(H$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(H$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            H$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(I$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(I$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            I$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(J$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(J$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            J$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(K$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(K$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            K$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(L$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(L$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            L$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(M$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(M$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            M$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(N$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(N$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            N$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(O$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(O$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            O$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(P$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(P$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            P$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(Q$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Q$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            Q$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(R$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(R$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            R$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0.1207523771344981},{"$f":"IF(S$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(S$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            S$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(T$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(T$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            T$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(U$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(U$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            U$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(V$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(V$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            V$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(W$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(W$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            W$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(X$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(X$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            X$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Y$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Y$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            Y$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Z$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Z$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            Z$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AA$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AA$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AA$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AB$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AB$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AB$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AC$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AC$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AC$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AD$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AD$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AD$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AE$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AE$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AE$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AF$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AF$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AF$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AG$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AG$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AG$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AH$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AH$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AH$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AI$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AI$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AI$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AJ$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AJ$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AJ$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AK$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AK$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AK$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AL$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AL$11>=VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),\n            AL$11<VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)),\n         INDEX(35:35,MATCH(VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B34,Premissas_Financiamento,6,0) - VLOOKUP($B34,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0}]
[null,"Pagamento",null,{"$f":"IF(D$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   D36 + D37)","v":0},0,0.297599486968813,0.28399586313540415,0.2703922393019953,0.2567886154685865,0.24318499163517765,0.22958136780176885,0.21597774396836,0.20237412013495115,0.18877049630154236,0.17516687246813351,0.16156324863472465,0.14795962480131583,0.13435600096790698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo final",null,{"$f":"IF(D$11>VLOOKUP($B34,Premissas_Financiamento,4,0)+VLOOKUP($B34,Premissas_Financiamento,6,0)-1,\n   0,\n   D35 - D37)","v":0},0,1.4490285256139772,1.3282761484794792,1.2075237713449811,1.0867713942104831,0.96601901707598503,0.84526663994148699,0.72451426280698894,0.60376188567249089,0.48300950853799279,0.36225713140349469,0.24150475426899659,0.12075237713449849,3.8857805861880479E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financiamento 04",null,{"$f":"IF(D$11=1,D42-D45,-D45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D41:AL41)","v":0}]
[null,"Saldo inicial",null,{"$f":"IF(\n   D$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(\n      D$11<VLOOKUP($B41,Premissas_Financiamento,4,0),\n      0,\n      IF(\n         D$11=VLOOKUP($B41,Premissas_Financiamento,4,0),\n         VLOOKUP($B41,Premissas_Financiamento,12,0),\n         IF(\n            AND(\n               VLOOKUP($B41,Premissas_Financiamento,14,0)=\"s\",\n               D$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0)\n            ),\n            C46*(1+D$58),\n            C46\n         )\n      )\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros",null,{"$f":"IF(D$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(VLOOKUP($B41,Premissas_Financiamento,14,0)=\"s\",\n      IF(D$11<VLOOKUP($B41,Premissas_Financiamento,8,0)+VLOOKUP($B41,Premissas_Financiamento,4,0),\n         0,\n         D42*D$58),\n      D42*D$58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortização",null,{"$f":"IF(D$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(D$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            D$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(E$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(E$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            E$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(F$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(F$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            F$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(G$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(G$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            G$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(H$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(H$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            H$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(I$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(I$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            I$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(J$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(J$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            J$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(K$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(K$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            K$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(L$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(L$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            L$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(M$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(M$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            M$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(N$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(N$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            N$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(O$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(O$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            O$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(P$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(P$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            P$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Q$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Q$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            Q$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(R$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(R$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            R$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(S$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(S$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            S$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(T$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(T$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            T$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(U$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(U$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            U$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(V$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(V$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            V$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(W$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(W$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            W$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(X$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(X$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            X$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Y$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Y$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            Y$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Z$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Z$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            Z$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AA$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AA$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AA$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AB$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AB$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AB$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AC$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AC$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AC$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AD$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AD$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AD$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AE$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AE$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AE$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AF$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AF$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AF$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AG$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AG$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AG$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AH$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AH$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AH$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AI$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AI$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AI$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AJ$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AJ$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AJ$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AK$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AK$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AK$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AL$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AL$11>=VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),\n            AL$11<VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)),\n         INDEX(42:42,MATCH(VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B41,Premissas_Financiamento,6,0) - VLOOKUP($B41,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0}]
[null,"Pagamento",null,{"$f":"IF(D$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   D43 + D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo final",null,{"$f":"IF(D$11>VLOOKUP($B41,Premissas_Financiamento,4,0)+VLOOKUP($B41,Premissas_Financiamento,6,0)-1,\n   0,\n   D42 - D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financiamento 05",null,{"$f":"IF(D$11=1,D49-D52,-D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D48:AL48)","v":0}]
[null,"Saldo inicial",null,{"$f":"IF(\n   D$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(\n      D$11<VLOOKUP($B48,Premissas_Financiamento,4,0),\n      0,\n      IF(\n         D$11=VLOOKUP($B48,Premissas_Financiamento,4,0),\n         VLOOKUP($B48,Premissas_Financiamento,12,0),\n         IF(\n            AND(\n               VLOOKUP($B48,Premissas_Financiamento,14,0)=\"s\",\n               D$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0)\n            ),\n            C53*(1+D$58),\n            C53\n         )\n      )\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros",null,{"$f":"IF(D$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IF(VLOOKUP($B48,Premissas_Financiamento,14,0)=\"s\",\n      IF(D$11<VLOOKUP($B48,Premissas_Financiamento,8,0)+VLOOKUP($B48,Premissas_Financiamento,4,0),\n         0,\n         D49*D$58),\n      D49*D$58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortização",null,{"$f":"IF(D$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(D$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            D$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(E$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(E$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            E$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(F$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(F$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            F$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(G$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(G$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            G$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(H$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(H$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            H$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(I$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(I$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            I$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(J$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(J$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            J$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(K$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(K$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            K$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(L$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(L$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            L$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(M$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(M$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            M$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(N$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(N$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            N$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(O$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(O$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            O$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(P$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(P$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            P$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Q$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Q$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            Q$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(R$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(R$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            R$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(S$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(S$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            S$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(T$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(T$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            T$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(U$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(U$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            U$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(V$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(V$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            V$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(W$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(W$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            W$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(X$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(X$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            X$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Y$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Y$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            Y$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(Z$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(Z$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            Z$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AA$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AA$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AA$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AB$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AB$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AB$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AC$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AC$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AC$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AD$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AD$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AD$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AE$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AE$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AE$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AF$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AF$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AF$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AG$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AG$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AG$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AH$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AH$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AH$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AI$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AI$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AI$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AJ$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AJ$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AJ$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AK$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AK$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AK$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0},{"$f":"IF(AL$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   IFERROR(\n      IF(AND(AL$11>=VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),\n            AL$11<VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)),\n         INDEX(49:49,MATCH(VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,8,0),$D$11:$AN$11,0)+3) /\n         (VLOOKUP($B48,Premissas_Financiamento,6,0) - VLOOKUP($B48,Premissas_Financiamento,8,0)),\n         0),\n      0))","v":0}]
[null,"Pagamento",null,{"$f":"IF(D$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   D50 + D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saldo final",null,{"$f":"IF(D$11>VLOOKUP($B48,Premissas_Financiamento,4,0)+VLOOKUP($B48,Premissas_Financiamento,6,0)-1,\n   0,\n   D49 - D51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Inflação Anual ",null,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AL$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Taxa de juros nominal",null,{"$f":"(1+D56)*(1+'02. WACC'!$C$69)-1","v":0.1180323483333332},{"$f":"(1+E56)*(1+'02. WACC'!$C$69)-1","v":0.11373222391666649},{"$f":"(1+F56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+G56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+H56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+I56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+J56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+K56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+L56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+M56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+N56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+O56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+P56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+Q56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+R56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+S56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+T56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+U56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+V56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+W56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+X56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+Y56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+Z56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AA56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AB56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AC56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AD56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AE56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AF56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AG56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AH56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AI56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AJ56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AK56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975},{"$f":"(1+AL56)*(1+'02. WACC'!$C$69)-1","v":0.11265719281249975}]

{"sheet":"12. EQUITY","index":19,"n_rows":64,"n_cols":40,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Equity - Nominal (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},{"$f":"IF(E11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,2025,{"$f":"D9+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Saldo de Caixa",null,{"$f":"D18+D23","v":0},{"$f":"E18+E23","v":0},3.6514513995520761,14.173968806579287,26.69565502965289,38.01659215743247,50.619141152958946,63.550846272858756,77.36987442610473,92.117600798389816,106.61214443226217,123.10303575001268,140.65655967473776,159.32139540287224,197.76291807363438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":1093.6511833770483}]
[]
[null,"Saldo inicial",null,0,{"$f":"(D18+D23)*E7","v":0},{"$f":"(E18+E23)*F7","v":0},3.6514513995520761,14.173968806579287,26.69565502965289,38.01659215743247,50.619141152958946,63.550846272858756,77.36987442610473,92.117600798389816,106.61214443226217,123.10303575001268,140.65655967473776,159.32139540287224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AL15)","v":895.88826530341385}]
[null,"Entradas",null,{"$f":"IF('16. DF''S ACIONISTA'!D142<0,0,'16. DF''S ACIONISTA'!D142)*D$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!E142<0,0,'16. DF''S ACIONISTA'!E142)*E$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!F142<0,0,'16. DF''S ACIONISTA'!F142)*F$7","v":3.6514513995520761},{"$f":"IF('16. DF''S ACIONISTA'!G142<0,0,'16. DF''S ACIONISTA'!G142)*G$7","v":10.522517407027211},{"$f":"IF('16. DF''S ACIONISTA'!H142<0,0,'16. DF''S ACIONISTA'!H142)*H$7","v":12.521686223073603},{"$f":"IF('16. DF''S ACIONISTA'!I142<0,0,'16. DF''S ACIONISTA'!I142)*I$7","v":11.320937127779583},{"$f":"IF('16. DF''S ACIONISTA'!J142<0,0,'16. DF''S ACIONISTA'!J142)*J$7","v":12.60254899552648},{"$f":"IF('16. DF''S ACIONISTA'!K142<0,0,'16. DF''S ACIONISTA'!K142)*K$7","v":12.93170511989981},{"$f":"IF('16. DF''S ACIONISTA'!L142<0,0,'16. DF''S ACIONISTA'!L142)*L$7","v":13.819028153245975},{"$f":"IF('16. DF''S ACIONISTA'!M142<0,0,'16. DF''S ACIONISTA'!M142)*M$7","v":14.747726372285086},{"$f":"IF('16. DF''S ACIONISTA'!N142<0,0,'16. DF''S ACIONISTA'!N142)*N$7","v":14.494543633872354},{"$f":"IF('16. DF''S ACIONISTA'!O142<0,0,'16. DF''S ACIONISTA'!O142)*O$7","v":16.490891317750517},{"$f":"IF('16. DF''S ACIONISTA'!P142<0,0,'16. DF''S ACIONISTA'!P142)*P$7","v":17.553523924725095},{"$f":"IF('16. DF''S ACIONISTA'!Q142<0,0,'16. DF''S ACIONISTA'!Q142)*Q$7","v":18.664835728134477},{"$f":"IF('16. DF''S ACIONISTA'!R142<0,0,'16. DF''S ACIONISTA'!R142)*R$7","v":38.44152267076214},{"$f":"IF('16. DF''S ACIONISTA'!S142<0,0,'16. DF''S ACIONISTA'!S142)*S$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!T142<0,0,'16. DF''S ACIONISTA'!T142)*T$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!U142<0,0,'16. DF''S ACIONISTA'!U142)*U$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!V142<0,0,'16. DF''S ACIONISTA'!V142)*V$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!W142<0,0,'16. DF''S ACIONISTA'!W142)*W$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!X142<0,0,'16. DF''S ACIONISTA'!X142)*X$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!Y142<0,0,'16. DF''S ACIONISTA'!Y142)*Y$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!Z142<0,0,'16. DF''S ACIONISTA'!Z142)*Z$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AA142<0,0,'16. DF''S ACIONISTA'!AA142)*AA$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AB142<0,0,'16. DF''S ACIONISTA'!AB142)*AB$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AC142<0,0,'16. DF''S ACIONISTA'!AC142)*AC$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AD142<0,0,'16. DF''S ACIONISTA'!AD142)*AD$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AE142<0,0,'16. DF''S ACIONISTA'!AE142)*AE$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AF142<0,0,'16. DF''S ACIONISTA'!AF142)*AF$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AG142<0,0,'16. DF''S ACIONISTA'!AG142)*AG$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AH142<0,0,'16. DF''S ACIONISTA'!AH142)*AH$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AI142<0,0,'16. DF''S ACIONISTA'!AI142)*AI$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AJ142<0,0,'16. DF''S ACIONISTA'!AJ142)*AJ$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AK142<0,0,'16. DF''S ACIONISTA'!AK142)*AK$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AL142<0,0,'16. DF''S ACIONISTA'!AL142)*AL$7","v":0},null,{"$f":"SUM(D16:AL16)","v":197.76291807363438}]
[null,"Saídas",null,{"$f":"IF('16. DF''S ACIONISTA'!D142<0,'16. DF''S ACIONISTA'!D142,0)*D$7","v":-59.813069857235035},{"$f":"IF('16. DF''S ACIONISTA'!E142<0,'16. DF''S ACIONISTA'!E142,0)*E$7","v":-6.3308240769391197},{"$f":"IF('16. DF''S ACIONISTA'!F142<0,'16. DF''S ACIONISTA'!F142,0)*F$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!G142<0,'16. DF''S ACIONISTA'!G142,0)*G$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!H142<0,'16. DF''S ACIONISTA'!H142,0)*H$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!I142<0,'16. DF''S ACIONISTA'!I142,0)*I$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!J142<0,'16. DF''S ACIONISTA'!J142,0)*J$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!K142<0,'16. DF''S ACIONISTA'!K142,0)*K$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!L142<0,'16. DF''S ACIONISTA'!L142,0)*L$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!M142<0,'16. DF''S ACIONISTA'!M142,0)*M$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!N142<0,'16. DF''S ACIONISTA'!N142,0)*N$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!O142<0,'16. DF''S ACIONISTA'!O142,0)*O$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!P142<0,'16. DF''S ACIONISTA'!P142,0)*P$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!Q142<0,'16. DF''S ACIONISTA'!Q142,0)*Q$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!R142<0,'16. DF''S ACIONISTA'!R142,0)*R$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!S142<0,'16. DF''S ACIONISTA'!S142,0)*S$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!T142<0,'16. DF''S ACIONISTA'!T142,0)*T$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!U142<0,'16. DF''S ACIONISTA'!U142,0)*U$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!V142<0,'16. DF''S ACIONISTA'!V142,0)*V$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!W142<0,'16. DF''S ACIONISTA'!W142,0)*W$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!X142<0,'16. DF''S ACIONISTA'!X142,0)*X$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!Y142<0,'16. DF''S ACIONISTA'!Y142,0)*Y$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!Z142<0,'16. DF''S ACIONISTA'!Z142,0)*Z$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AA142<0,'16. DF''S ACIONISTA'!AA142,0)*AA$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AB142<0,'16. DF''S ACIONISTA'!AB142,0)*AB$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AC142<0,'16. DF''S ACIONISTA'!AC142,0)*AC$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AD142<0,'16. DF''S ACIONISTA'!AD142,0)*AD$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AE142<0,'16. DF''S ACIONISTA'!AE142,0)*AE$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AF142<0,'16. DF''S ACIONISTA'!AF142,0)*AF$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AG142<0,'16. DF''S ACIONISTA'!AG142,0)*AG$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AH142<0,'16. DF''S ACIONISTA'!AH142,0)*AH$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AI142<0,'16. DF''S ACIONISTA'!AI142,0)*AI$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AJ142<0,'16. DF''S ACIONISTA'!AJ142,0)*AJ$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AK142<0,'16. DF''S ACIONISTA'!AK142,0)*AK$7","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AL142<0,'16. DF''S ACIONISTA'!AL142,0)*AL$7","v":0},null,-66.143893934174159]
[null,"Saldo antes dos aportes",null,{"$f":"SUM(D15:D17)*D7","v":-59.813069857235035},{"$f":"SUM(E15:E17)*E7","v":-6.3308240769391197},3.6514513995520761,14.173968806579287,26.69565502965289,38.01659215743247,50.619141152958946,63.550846272858756,77.36987442610473,92.117600798389816,106.61214443226217,123.10303575001268,140.65655967473776,159.32139540287224,197.76291807363438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1027.507289442874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Capital Integralizado",null,{"$f":"D25","v":59.813069857235035},{"$f":"E25","v":66.143893934174159},66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D20:AL20)","v":985.82758493567303}]
[]
[null,"Saldo inicial",null,0,{"$f":"D25*E$7","v":59.813069857235035},{"$f":"E25*F$7","v":66.143893934174159},66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D22:AL22)","v":919.68369100149891}]
[null,"Entradas",null,{"$f":"IF(D18<0,-D18,0)","v":59.813069857235035},{"$f":"IF(E18<0,-E18,0)","v":6.3308240769391197},{"$f":"IF(F18<0,-F18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF('16. DF''S ACIONISTA'!T142>0,0,'16. DF''S ACIONISTA'!T142)*T$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!U142>0,0,'16. DF''S ACIONISTA'!U142)*U$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!V142>0,0,'16. DF''S ACIONISTA'!V142)*V$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!W142>0,0,'16. DF''S ACIONISTA'!W142)*W$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!X142>0,0,'16. DF''S ACIONISTA'!X142)*X$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!Y142>0,0,'16. DF''S ACIONISTA'!Y142)*Y$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!Z142>0,0,'16. DF''S ACIONISTA'!Z142)*Z$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AA142>0,0,'16. DF''S ACIONISTA'!AA142)*AA$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AB142>0,0,'16. DF''S ACIONISTA'!AB142)*AB$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AC142>0,0,'16. DF''S ACIONISTA'!AC142)*AC$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AD142>0,0,'16. DF''S ACIONISTA'!AD142)*AD$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AE142>0,0,'16. DF''S ACIONISTA'!AE142)*AE$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AF142>0,0,'16. DF''S ACIONISTA'!AF142)*AF$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AG142>0,0,'16. DF''S ACIONISTA'!AG142)*AG$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AH142>0,0,'16. DF''S ACIONISTA'!AH142)*AH$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AI142>0,0,'16. DF''S ACIONISTA'!AI142)*AI$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AJ142>0,0,'16. DF''S ACIONISTA'!AJ142)*AJ$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AK142>0,0,'16. DF''S ACIONISTA'!AK142)*AK$7","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AL142>0,0,'16. DF''S ACIONISTA'!AL142)*AL$7","v":0},null,{"$f":"SUM(D23:AL23)","v":66.143893934174159}]
[null,"Saídas",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Saldo final",null,{"$f":"SUM(D22:D24)","v":59.813069857235035},{"$f":"SUM(E22:E24)","v":66.143893934174159},66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,66.143893934174159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,985.82758493567303]
[]
[null,"Lucros e Prejuízos Acumulados",null,{"$f":"D32","v":-1.3825818920419952},{"$f":"E32","v":-2.0701460516971517},-1.7765671448251266,0.58078600553942605,5.0520748173062557,11.990466912685411,20.512491223176738,30.684295908172086,41.772479403922219,53.819572241448384,66.973946936018208,81.43948301057037,97.002432414421804,113.71177266802124,131.61902413946024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D27:AL27)","v":649.92953059217803}]
[]
[null,"Saldo inicial",null,0,{"$f":"D32*E$7","v":-1.3825818920419952},{"$f":"E32*F$7","v":-2.0701460516971517},-1.7765671448251266,0.58078600553942605,5.0520748173062557,11.990466912685411,20.512491223176738,30.684295908172086,41.772479403922219,53.819572241448384,66.973946936018208,81.43948301057037,97.002432414421804,113.71177266802124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D29:AL29)","v":518.31050645271785}]
[null,"Entradas",null,{"$f":"'16. DF''S ACIONISTA'!D83","v":-1.3825818920419952},{"$f":"'16. DF''S ACIONISTA'!E83","v":-0.68756415965515627},{"$f":"'16. DF''S ACIONISTA'!F83","v":0.29357890687202515},{"$f":"'16. DF''S ACIONISTA'!G83","v":2.3573531503645526},{"$f":"'16. DF''S ACIONISTA'!H83","v":4.4712888117668301},{"$f":"'16. DF''S ACIONISTA'!I83","v":6.9383920953791556},{"$f":"'16. DF''S ACIONISTA'!J83","v":8.5220243104913287},{"$f":"'16. DF''S ACIONISTA'!K83","v":10.171804684995347},{"$f":"'16. DF''S ACIONISTA'!L83","v":11.088183495750137},{"$f":"'16. DF''S ACIONISTA'!M83","v":12.047092837526169},{"$f":"'16. DF''S ACIONISTA'!N83","v":13.154374694569828},{"$f":"'16. DF''S ACIONISTA'!O83","v":14.465536074552155},{"$f":"'16. DF''S ACIONISTA'!P83","v":15.562949403851437},{"$f":"'16. DF''S ACIONISTA'!Q83","v":16.709340253599429},{"$f":"'16. DF''S ACIONISTA'!R83","v":17.90725147143899},{"$f":"'16. DF''S ACIONISTA'!S83","v":0},{"$f":"'16. DF''S ACIONISTA'!T83","v":0},{"$f":"'16. DF''S ACIONISTA'!U83","v":0},{"$f":"'16. DF''S ACIONISTA'!V83","v":0},{"$f":"'16. DF''S ACIONISTA'!W83","v":0},{"$f":"'16. DF''S ACIONISTA'!X83","v":0},{"$f":"'16. DF''S ACIONISTA'!Y83","v":0},{"$f":"'16. DF''S ACIONISTA'!Z83","v":0},{"$f":"'16. DF''S ACIONISTA'!AA83","v":0},{"$f":"'16. DF''S ACIONISTA'!AB83","v":0},{"$f":"'16. DF''S ACIONISTA'!AC83","v":0},{"$f":"'16. DF''S ACIONISTA'!AD83","v":0},{"$f":"'16. DF''S ACIONISTA'!AE83","v":0},{"$f":"'16. DF''S ACIONISTA'!AF83","v":0},{"$f":"'16. DF''S ACIONISTA'!AG83","v":0},{"$f":"'16. DF''S ACIONISTA'!AH83","v":0},{"$f":"'16. DF''S ACIONISTA'!AI83","v":0},{"$f":"'16. DF''S ACIONISTA'!AJ83","v":0},{"$f":"'16. DF''S ACIONISTA'!AK83","v":0},{"$f":"'16. DF''S ACIONISTA'!AL83","v":0},null,{"$f":"SUM(D30:AL30)","v":131.61902413946024}]
[null,"Saídas",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Saldo final",null,{"$f":"SUM(D29:D31)","v":-1.3825818920419952},{"$f":"SUM(E29:E31)","v":-2.0701460516971517},-1.7765671448251266,0.58078600553942605,5.0520748173062557,11.990466912685411,20.512491223176738,30.684295908172086,41.772479403922219,53.819572241448384,66.973946936018208,81.43948301057037,97.002432414421804,113.71177266802124,131.61902413946024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,649.92953059217803]
[]
[null,"Equity - Real (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D39<=prazo,1,0)","v":1},{"$f":"IF(E39<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,2025,{"$f":"D37+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D39+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Saldo de Caixa",null,{"$f":"D46","v":-59.813069857235035},{"$f":"E46","v":-6.0873308432106921},3.3890067192159892,12.710365172786815,23.129528905063072,31.824313178230206,40.941172715439386,49.662261743482794,58.416656793553337,67.199659885854373,75.14339036499095,83.83251976940673,92.547224369907212,101.28314048722908,121.46959106962106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D41:AL41)","v":695.64843047433521}]
[]
[null,"Saldo inicial",null,0,{"$f":"D46*E$7","v":-59.813069857235035},{"$f":"E46*F$7","v":-6.0873308432106921},3.3890067192159892,12.710365172786815,23.129528905063072,31.824313178230206,40.941172715439386,49.662261743482794,58.416656793553337,67.199659885854373,75.14339036499095,83.83251976940673,92.547224369907212,101.28314048722908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D43:AL43)","v":574.17883940471415}]
[null,"Entradas",null,{"$f":"D16/(1+D$64)","v":0},0,3.3890067192159892,9.4359625455249887,10.848982844399481,9.4769422554639551,10.193044040820833,10.105573129531695,10.43379520564725,10.758445592566128,10.216182745807977,11.230210238014505,11.549620727968344,11.865532400362193,23.611484318675085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D44:AL44)","v":143.11478276399845}]
[null,"Saídas",null,{"$f":"D17/(1+D$64)","v":-59.813069857235035},-6.0873308432106921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-65.900400700445729]
[null,"Saldo antes dos aportes",null,{"$f":"D18/(1+D$64)","v":-59.813069857235035},-6.0873308432106921,3.3890067192159892,12.710365172786815,23.129528905063072,31.824313178230206,40.941172715439386,49.662261743482794,58.416656793553337,67.199659885854373,75.14339036499095,83.83251976940673,92.547224369907212,101.28314048722908,121.46959106962106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,695.64843047433521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Capital Integralizado",null,{"$f":"D53","v":59.813069857235035},{"$f":"E53","v":63.599898013628994},61.389862947518331,59.313877243979064,57.308093955535334,55.370139087473753,53.497718925095413,51.688617318932771,49.940693061770794,48.25187735436792,46.620171356877222,45.043643823069779,43.520428814560177,42.048723492328676,40.626785982926258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D48:AL48)","v":778.03360123529956}]
[]
[null,"Saldo inicial",null,0,{"$f":"D53*E$7","v":59.813069857235035},{"$f":"E53*F$7","v":63.599898013628994},61.389862947518331,59.313877243979064,57.308093955535334,55.370139087473753,53.497718925095413,51.688617318932771,49.940693061770794,48.25187735436792,46.620171356877222,45.043643823069779,43.520428814560177,42.048723492328676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D50:AL50)","v":737.40681525237335}]
[null,"Entradas",null,{"$f":"D23/(1+D$64)","v":59.813069857235035},{"$f":"E23/(1+E$64)","v":6.0873308432106921},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D51:AL51)","v":65.900400700445729}]
[null,"Saídas",null,{"$f":"D24/(1+D$64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Saldo final",null,59.813069857235035,63.599898013628994,61.389862947518331,59.313877243979064,57.308093955535334,55.370139087473753,53.497718925095413,51.688617318932771,49.940693061770794,48.25187735436792,46.620171356877222,45.043643823069779,43.520428814560177,42.048723492328676,40.626785982926258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,778.03360123529956]
[]
[null,"Lucros e Prejuízos Acumulados",null,{"$f":"D60","v":-1.3825818920419952},{"$f":"E60","v":-1.9905250497087996},-1.6488780301688506,0.52081405839017414,4.3771958540680034,10.037416625937755,16.590669593826611,23.978461722813055,31.539518589826859,39.261302058256803,47.205217245160895,55.459859522539851,63.824295844032356,72.288379203961085,80.84280508669481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D55:AL55)","v":440.90395043358859}]
[]
[null,"Saldo inicial",null,0,{"$f":"D60*E$7","v":-1.3825818920419952},{"$f":"E60*F$7","v":-1.9905250497087996},-1.6488780301688506,0.52081405839017414,4.3771958540680034,10.037416625937755,16.590669593826611,23.978461722813055,31.539518589826859,39.261302058256803,47.205217245160895,55.459859522539851,63.824295844032356,72.288379203961085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D57:AL57)","v":360.0611453468938}]
[null,"Entradas",null,{"$f":"D30/(1+D$64)","v":-1.3825818920419952},{"$f":"E30/(1+E$64)","v":-0.66111938428380412},0.2724781954187937,2.1139329281185324,3.873993865285227,5.8082418877078013,6.8926825156258831,7.9488292650095618,8.3719227223746326,8.7883372371680544,9.2715920681011799,9.8509539716597523,10.239890508245065,10.622392881224494,10.998960445186505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D58:AL58)","v":93.010507214799702}]
[null,"Saídas",null,{"$f":"D31/(1+D$64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Saldo final",null,-1.3825818920419952,-1.9905250497087996,-1.6488780301688506,0.52081405839017414,4.3771958540680034,10.037416625937755,16.590669593826611,23.978461722813055,31.539518589826859,39.261302058256803,47.205217245160895,55.459859522539851,63.824295844032356,72.288379203961085,80.84280508669481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,440.90395043358859]
[]
[null,"Inflação Anual ",null,0,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Inflação Acumulada",null,{"$f":"(1+D62)*(1+C64)-1","v":0},4.0000000000000036E-2,7.7440000000000175E-2,0.1151504000000001,0.15418066400000008,0.19457698724000005,0.23638718179340001,0.27966073315616891,0.32444885881663477,0.37080456887521684,0.41878272878584943,0.46844012429335402,0.51983552864362137,0.57302977214614792,0.62808581417126308,0.68506881766725725,0.74404622628561112,0.80508784420560731,0.86826591875280346,0.93365522590915151,1.0013331588159717,1.0713798193745308,1.1438781130526392,1.2189138470094814,1.2965758316548128,1.3769559857627311,1.4601494452644266,1.5462546758486813,1.6353735895033847,1.7276116651360032,1.823078073415763,1.9218858059853146,2.0241518091948003,2.1299971225166181,2.2395470218046993]

{"sheet":"13. DRE","index":20,"n_rows":67,"n_cols":40,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Demonstração do Resultado do Exercício (R$ Milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Receita Bruta",null,{"$f":"D15+D18","v":91.846292005603857},{"$f":"E15+E18","v":91.004151169123276},87.739703323638111,89.07901022272965,96.812723085686017,99.19850386347909,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.99619734836435,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":1511.9352149401795}]
[]
[null,"Receita de Construção",null,{"$f":"D16","v":23.660055425754479},{"$f":"E16","v":16.262583360912181},6.0081112433333335,0,0,0.81425141999999995,0,0,0,0,0.81425141999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AL15)","v":47.559252869999987}]
[null,"Receita de Construção - CAPEX",null,{"$f":"'05. CAPEX'!I14","v":23.660055425754479},{"$f":"'05. CAPEX'!J14","v":16.262583360912181},{"$f":"'05. CAPEX'!K14","v":6.0081112433333335},{"$f":"'05. CAPEX'!L14","v":0},{"$f":"'05. CAPEX'!M14","v":0},{"$f":"'05. CAPEX'!N14","v":0.81425141999999995},{"$f":"'05. CAPEX'!O14","v":0},{"$f":"'05. CAPEX'!P14","v":0},{"$f":"'05. CAPEX'!Q14","v":0},{"$f":"'05. CAPEX'!R14","v":0},{"$f":"'05. CAPEX'!S14","v":0.81425141999999995},{"$f":"'05. CAPEX'!T14","v":0},{"$f":"'05. CAPEX'!U14","v":0},{"$f":"'05. CAPEX'!V14","v":0},{"$f":"'05. CAPEX'!W14","v":0},{"$f":"'05. CAPEX'!X14","v":0},{"$f":"'05. CAPEX'!Y14","v":0},{"$f":"'05. CAPEX'!Z14","v":0},{"$f":"'05. CAPEX'!AA14","v":0},{"$f":"'05. CAPEX'!AB14","v":0},{"$f":"'05. CAPEX'!AC14","v":0},{"$f":"'05. CAPEX'!AD14","v":0},{"$f":"'05. CAPEX'!AE14","v":0},{"$f":"'05. CAPEX'!AF14","v":0},{"$f":"'05. CAPEX'!AG14","v":0},{"$f":"'05. CAPEX'!AH14","v":0},{"$f":"'05. CAPEX'!AI14","v":0},{"$f":"'05. CAPEX'!AJ14","v":0},{"$f":"'05. CAPEX'!AK14","v":0},{"$f":"'05. CAPEX'!AL14","v":0},{"$f":"'05. CAPEX'!AM14","v":0},{"$f":"'05. CAPEX'!AN14","v":0},{"$f":"'05. CAPEX'!AO14","v":0},{"$f":"'05. CAPEX'!AP14","v":0},{"$f":"'05. CAPEX'!AQ14","v":0},null,{"$f":"SUM(D16:AL16)","v":47.559252869999987}]
[]
[null,"Receitas de Operação",null,{"$f":"SUM(D19:D28)","v":68.186236579849378},{"$f":"SUM(E19:E28)","v":74.741567808211087},81.731592080304779,89.07901022272965,96.812723085686017,98.384252443479085,99.952964202116505,101.51767723205472,103.077744250617,104.6326817856928,106.18194592836434,107.72466150413604,109.25989534004535,110.78714813811091,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D18:AL18)","v":1464.3759620701794}]
[null,"Bilheteria",null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!D:D)","v":59.710700147081489},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!E:E)","v":65.451204931843009},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!F:F)","v":71.572370496436633},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!G:G)","v":78.00650594023395},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!H:H)","v":84.778919743169695},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!I:I)","v":86.155108296201647},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!J:J)","v":87.528829477125157},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!K:K)","v":88.899048970577638},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!L:L)","v":90.265199950997811},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!M:M)","v":91.626859041767901},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!N:N)","v":92.983549941746759},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!O:O)","v":94.334506260464565},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!P:P)","v":95.678910818183255},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Q:Q)","v":97.016326379567005},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!R:R)","v":98.346263927753242},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B19,'04. RECEITAS'!AL:AL)","v":0},null,1282.3543043231498]
[null,{"$f":"'01. PC'!O10","v":"Cachoeirismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!D:D)","v":0.33822221937500041},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!E:E)","v":0.37073843948048107},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!F:F)","v":0.40541085493230133},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!G:G)","v":0.44185604087385089},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!H:H)","v":0.48021735335741866},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!I:I)","v":0.48801256502866697},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!J:J)","v":0.49579380064422529},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!K:K)","v":0.50355520148134203},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!L:L)","v":0.51129355684245614},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!M:M)","v":0.51900646857482535},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!N:N)","v":0.52669123874275903},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!O:O)","v":0.53434352624349013},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!P:P)","v":0.54195870228613297},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Q:Q)","v":0.54953429021733502},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!R:R)","v":0.55706752007512783},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B20,'04. RECEITAS'!AL:AL)","v":0},null,7.2637017781554141]
[null,{"$f":"'01. PC'!O11","v":"Rafting"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!D:D)","v":0.3382222193749993},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!E:E)","v":0.3707384394804798},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!F:F)","v":0.40541085493229995},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!G:G)","v":0.44185604087384944},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!H:H)","v":0.48021735335741705},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!I:I)","v":0.48801256502866525},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!J:J)","v":0.49579380064422363},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!K:K)","v":0.50355520148134025},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!L:L)","v":0.51129355684245437},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!M:M)","v":0.51900646857482369},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!N:N)","v":0.52669123874275714},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!O:O)","v":0.53434352624348846},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!P:P)","v":0.54195870228613097},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Q:Q)","v":0.54953429021733324},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!R:R)","v":0.55706752007512594},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B21,'04. RECEITAS'!AL:AL)","v":0},null,7.2637017781553883]
[null,{"$f":"'01. PC'!O12","v":"Aluguel de Caiaque"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B22,'04. RECEITAS'!AL:AL)","v":0},null,0]
[null,{"$f":"'01. PC'!O13","v":"Aluguel de Bicicleta"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B23,'04. RECEITAS'!AL:AL)","v":0},null,0]
[null,{"$f":"'01. PC'!O14","v":"Arvorismo"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B24,'04. RECEITAS'!AL:AL)","v":0},null,0]
[null,{"$f":"'01. PC'!O15","v":"Teleférico"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B25,'04. RECEITAS'!AL:AL)","v":0},null,0]
[null,"A&B",null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!D:D)","v":6.3659508996993726},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!E:E)","v":6.9779646846535819},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!F:F)","v":7.6305619467380739},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!G:G)","v":8.3165259400648441},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!H:H)","v":9.0385548835496472},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!I:I)","v":9.1852747969948076},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!J:J)","v":9.3317316559178316},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!K:K)","v":9.4778151886120252},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!L:L)","v":9.6234649639706902},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!M:M)","v":9.7686358444430326},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!N:N)","v":9.9132770500236091},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!O:O)","v":10.057306873345263},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!P:P)","v":10.200638192232628},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!Q:Q)","v":10.34322439161215},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!R:R)","v":10.485013335814207},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B26,'04. RECEITAS'!AL:AL)","v":0},null,136.71594064767177]
[null,{"$f":"'01. PC'!O17","v":"Souvenir"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!D:D)","v":1.433141094318509},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!E:E)","v":1.5709213127535444},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!F:F)","v":1.717837927265478},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!G:G)","v":1.8722662606831688},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!H:H)","v":2.0348137522518384},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!I:I)","v":2.0678442202252945},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!J:J)","v":2.1008154677850746},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!K:K)","v":2.1337026699023824},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!L:L)","v":2.1664922219635869},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!M:M)","v":2.1991739623321997},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!N:N)","v":2.2317364591084607},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!O:O)","v":2.264161317839219},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!P:P)","v":2.2964289250571843},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!Q:Q)","v":2.3285287864970732},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!R:R)","v":2.3604491650638635},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B27,'04. RECEITAS'!AL:AL)","v":0},null,30.778313543046874]
[null,{"$f":"'01. PC'!O18","v":"Locker"},null,{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!D:D)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!E:E)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!F:F)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!G:G)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!H:H)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!I:I)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!J:J)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!K:K)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!L:L)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!M:M)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!N:N)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!O:O)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!P:P)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!Q:Q)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!R:R)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!S:S)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!T:T)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!U:U)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!V:V)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!W:W)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!X:X)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!Y:Y)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!Z:Z)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AA:AA)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AB:AB)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AC:AC)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AD:AD)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AE:AE)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AF:AF)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AG:AG)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AH:AH)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AI:AI)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AJ:AJ)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AK:AK)","v":0},{"$f":"SUMIF('04. RECEITAS'!$B:$B,$B28,'04. RECEITAS'!AL:AL)","v":0},null,0]
[]
[null,"(-) Impostos Indiretos",null,{"$f":"SUM(D31:D33)","v":-8.1180086828201361},{"$f":"SUM(E31:E33)","v":-8.9421218098844939},-9.81241796207925,-10.847301878434608,-11.94745241553049,-12.453486230999426,-12.781890157552537,-13.106076462777088,-13.332549109291495,-13.557963670977893,-13.793589085740731,-14.043825122401781,-14.264295267051665,-14.483337552587166,-14.70094665677764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D30:AL30)","v":-186.18526206490637}]
[{"$f":"-AN31/SUM(AN19:AN25,AN28)","v":4.9999999999999996E-2},"ISS",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!D:D),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!D:D))","v":-3.0193572292915745},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!E:E),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!E:E))","v":-3.3096340905401984},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!F:F),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!F:F))","v":-3.6191596103150618},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!G:G),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!G:G))","v":-3.9445109010990822},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!H:H),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!H:H))","v":-4.2869677224942269},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!I:I),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!I:I))","v":-4.3565566713129495},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!J:J),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!J:J))","v":-4.4260208539206802},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!K:K),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!K:K))","v":-4.4953079686770163},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!L:L),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!L:L))","v":-4.5643893532341364},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!M:M),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!M:M))","v":-4.633243598945878},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!N:N),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!N:N))","v":-4.7018466209616134},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!O:O),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!O:O))","v":-4.7701596656475775},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!P:P),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!P:P))","v":-4.8381414111377765},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!Q:Q),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!Q:Q))","v":-4.9057697480000844},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!R:R),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!R:R))","v":-4.9730199483951747},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!S:S),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!S:S))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!T:T),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!T:T))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!U:U),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!U:U))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!V:V),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!V:V))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!W:W),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!W:W))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!X:X),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!X:X))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!Y:Y),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!Y:Y))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!Z:Z),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!Z:Z))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AA:AA),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AA:AA))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AB:AB),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AB:AB))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AC:AC),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AC:AC))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AD:AD),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AD:AD))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AE:AE),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AE:AE))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AF:AF),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AF:AF))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AG:AG),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AG:AG))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AH:AH),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AH:AH))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AI:AI),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AI:AI))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AJ:AJ),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AJ:AJ))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AK:AK),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AK:AK))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B31,'10. (a) TRIBUTOS PROJETO - LR'!AL:AL),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B31,'10. (c) TRIBUTOS - LP'!AL:AL))","v":0},null,{"$f":"SUM(D31:AL31)","v":-64.844085393973018}]
[{"$f":"-AN32/SUM(AN26:AN27)","v":0.11700000000000002},"ICMS",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!D:D),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!D:D))","v":-0.91249376330009224},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!E:E),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!E:E))","v":-1.0002196616966337},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!F:F),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!F:F))","v":-1.0937627852584155},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!G:G),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!G:G))","v":-1.1920886874875176},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!H:H),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!H:H))","v":-1.2955841303887738},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!I:I),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!I:I))","v":-1.3166149250147519},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!J:J),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!J:J))","v":-1.3376080134732402},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!K:K),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!K:K))","v":-1.3585475894461854},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!L:L),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!L:L))","v":-1.3794249907543104},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!M:M),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!M:M))","v":-1.4002337473927022},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!N:N),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!N:N))","v":-1.4209665805684519},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!O:O),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!O:O))","v":-1.4416117783685845},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!P:P),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!P:P))","v":-1.4621568527229081},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!Q:Q),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!Q:Q))","v":-1.4825951218387792},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!R:R),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!R:R))","v":-1.5029191126027344},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!S:S),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!S:S))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!T:T),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!T:T))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!U:U),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!U:U))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!V:V),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!V:V))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!W:W),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!W:W))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!X:X),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!X:X))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!Y:Y),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!Y:Y))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!Z:Z),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!Z:Z))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AA:AA),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AA:AA))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AB:AB),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AB:AB))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AC:AC),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AC:AC))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AD:AD),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AD:AD))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AE:AE),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AE:AE))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AF:AF),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AF:AF))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AG:AG),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AG:AG))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AH:AH),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AH:AH))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AI:AI),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AI:AI))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AJ:AJ),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AJ:AJ))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AK:AK),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AK:AK))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B32,'10. (a) TRIBUTOS PROJETO - LR'!AL:AL),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B32,'10. (c) TRIBUTOS - LP'!AL:AL))","v":0},null,{"$f":"SUM(D32:AL32)","v":-19.596827740314083}]
[{"$f":"-AN33/AN18","v":6.9479663396539187E-2},"PIS e COFINS",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!D:D),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!D:D))","v":-4.1861576902284705},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!E:E),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!E:E))","v":-4.6322680576476625},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!F:F),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!F:F))","v":-5.0994955665057731},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!G:G),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!G:G))","v":-5.7107022898480082},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!H:H),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!H:H))","v":-6.3649005626474899},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!I:I),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!I:I))","v":-6.7803146346717238},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!J:J),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!J:J))","v":-7.0182612901586161},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!K:K),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!K:K))","v":-7.2522209046538855},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!L:L),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!L:L))","v":-7.3887347653030497},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!M:M),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!M:M))","v":-7.5244863246393123},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!N:N),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!N:N))","v":-7.6707758842106646},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!O:O),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!O:O))","v":-7.8320536783856198},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!P:P),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!P:P))","v":-7.9639970031909808},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!Q:Q),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!Q:Q))","v":-8.0949726827483026},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!R:R),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!R:R))","v":-8.2250075957797311},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!S:S),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!S:S))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!T:T),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!T:T))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!U:U),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!U:U))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!V:V),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!V:V))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!W:W),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!W:W))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!X:X),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!X:X))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!Y:Y),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!Y:Y))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!Z:Z),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!Z:Z))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AA:AA),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AA:AA))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AB:AB),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AB:AB))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AC:AC),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AC:AC))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AD:AD),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AD:AD))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AE:AE),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AE:AE))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AF:AF),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AF:AF))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AG:AG),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AG:AG))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AH:AH),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AH:AH))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AI:AI),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AI:AI))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AJ:AJ),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AJ:AJ))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AK:AK),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AK:AK))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL$105=\"Real\",SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B:$B,$B33,'10. (a) TRIBUTOS PROJETO - LR'!AL:AL),SUMIF('10. (c) TRIBUTOS - LP'!$B:$B,$B33,'10. (c) TRIBUTOS - LP'!AL:AL))","v":0},null,{"$f":"SUM(D33:AL33)","v":-101.7443489306193}]
[]
[null,"(=) Receita Líquida",null,{"$f":"D13+D30","v":83.728283322783724},82.062029359238778,77.927285361558859,78.231708344295043,84.865270670155525,86.745017632479659,87.171074044563966,88.411600769277641,89.74519514132551,91.074718114714898,93.202608262623613,93.680836381734252,94.995600072993682,96.303810585523735,97.604914812003912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D35:AL35)","v":1325.7499528752728}]
[]
[null,"(-) Custos e Despesas",null,{"$f":"D39+D41","v":-77.753183201843981},{"$f":"E39+E41","v":-73.212414712861516},-67.104692780601596,-65.42683416474334,-69.839967900828071,-71.55099029604024,-71.631902028191348,-72.524783362432146,-73.415013516068655,-74.302316602586956,-76.000633668064864,-76.066711046568869,-76.942770496161657,-77.814275679520165,-78.680907936728431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D37:AL37)","v":-1102.2673973932419}]
[]
[null,"Custo de Construção",null,{"$f":"D40","v":-23.660055425754479},{"$f":"E40","v":-16.262583360912181},-6.0081112433333335,0,0,-0.81425141999999995,0,0,0,0,-0.81425141999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D39:AL39)","v":-47.559252869999987}]
[null,"Custo de Construção - CAPEX",null,{"$f":"-D16","v":-23.660055425754479},-16.262583360912181,-6.0081112433333335,0,0,-0.81425141999999995,0,0,0,0,-0.81425141999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-47.559252869999987]
[null,"Despesas Operacionais",null,{"$f":"SUM(D42:D46)","v":-54.093127776089503},-56.949831351949328,-61.096581537268264,-65.42683416474334,-69.839967900828071,-70.736738876040235,-71.631902028191348,-72.524783362432146,-73.415013516068655,-74.302316602586956,-75.186382248064859,-76.066711046568869,-76.942770496161657,-77.814275679520165,-78.680907936728431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1054.708144523242]
[null,"Custo da Mercadoria Vendida (CMV)",null,{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!D:D)","v":-5.1410668508275492},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!E:E)","v":-5.6353219639523084},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!F:F)","v":-6.1623518144655822},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!G:G)","v":-6.7163282435203664},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!H:H)","v":-7.2994303008835573},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!I:I)","v":-7.4179195722043314},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!J:J)","v":-7.5361964037961435},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!K:K)","v":-7.6541717415294839},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!L:L)","v":-7.7717967819554596},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!M:M)","v":-7.8890350725205112},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!N:N)","v":-8.0058456038912684},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!O:O)","v":-8.1221623901618738},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!P:P)","v":-8.2379150724912371},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!Q:Q)","v":-8.3530660050958492},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!R:R)","v":-8.4675730838239396},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!S:S)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!T:T)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!U:U)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!V:V)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!W:W)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!X:X)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!Y:Y)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!Z:Z)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AA:AA)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AB:AB)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AC:AC)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AD:AD)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AE:AE)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AF:AF)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AG:AG)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AH:AH)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AI:AI)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AK:AK)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B42,'07. (a) OPEX'!AL:AL)","v":0},null,-110.41018090111946]
[null,"Mão de obra direta",null,{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!D:D)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!E:E)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!F:F)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!G:G)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!H:H)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!I:I)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!J:J)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!K:K)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!L:L)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!M:M)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!N:N)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!O:O)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!P:P)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!Q:Q)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!R:R)","v":-7.3142742567055379},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!S:S)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!T:T)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!U:U)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!V:V)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!W:W)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!X:X)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!Y:Y)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!Z:Z)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AA:AA)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AB:AB)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AC:AC)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AD:AD)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AE:AE)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AF:AF)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AG:AG)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AH:AH)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AI:AI)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AK:AK)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B43,'07. (a) OPEX'!AL:AL)","v":0},null,-109.71411385058312]
[null,"Materiais e Insumos",null,{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!D:D)","v":-2.1175263073844768},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!E:E)","v":-2.2813084144648843},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!F:F)","v":-2.4559511386759101},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!G:G)","v":-2.6395231937020172},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!H:H)","v":-2.8327466547484548},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!I:I)","v":-2.872010634033662},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!J:J)","v":-2.9112042168262224},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!K:K)","v":-2.950297893116856},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!L:L)","v":-2.9892754908286707},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!M:M)","v":-3.028124930620713},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!N:N)","v":-3.0668326231646148},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!O:O)","v":-3.105376702605251},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!P:P)","v":-3.1437338540209545},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!Q:Q)","v":-3.1818916026682547},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!R:R)","v":-3.2198359964270598},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!S:S)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!T:T)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!U:U)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!V:V)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!W:W)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!X:X)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!Y:Y)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!Z:Z)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AA:AA)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AB:AB)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AC:AC)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AD:AD)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AE:AE)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AF:AF)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AG:AG)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AH:AH)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AI:AI)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AK:AK)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B44,'07. (a) OPEX'!AL:AL)","v":0},null,-42.795639653287992]
[null,"Serviços de terceiros",null,{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!D:D)","v":-27.246737776799051},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!E:E)","v":-28.265444511348598},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!F:F)","v":-30.452317752966373},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!G:G)","v":-32.722486630724077},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!H:H)","v":-34.967226533067034},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!I:I)","v":-35.42336897327047},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!J:J)","v":-35.878693594482471},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!K:K)","v":-36.33285756931042},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!L:L)","v":-36.785673021467929},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!M:M)","v":-37.236999621315491},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!N:N)","v":-37.686679497197851},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!O:O)","v":-38.134458626351723},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!P:P)","v":-38.580066151735764},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!Q:Q)","v":-39.02335715019057},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!R:R)","v":-39.464169535391207},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!S:S)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!T:T)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!U:U)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!V:V)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!W:W)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!X:X)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!Y:Y)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!Z:Z)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AA:AA)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AB:AB)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AC:AC)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AD:AD)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AE:AE)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AF:AF)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AG:AG)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AH:AH)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AI:AI)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AK:AK)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B:$B,$B45,'07. (a) OPEX'!AL:AL)","v":0},null,-528.20053694561909]
[null,"Outorgas",null,{"$f":"-('09. OUTORGAS E REEMBOLSOS'!D17+'09. OUTORGAS E REEMBOLSOS'!D22)","v":-12.273522584372888},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!E17+'09. OUTORGAS E REEMBOLSOS'!E22)","v":-13.453482205477998},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!F17+'09. OUTORGAS E REEMBOLSOS'!F22)","v":-14.711686574454859},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!G17+'09. OUTORGAS E REEMBOLSOS'!G22)","v":-16.034221840091337},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!H17+'09. OUTORGAS E REEMBOLSOS'!H22)","v":-17.426290155423484},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!I17+'09. OUTORGAS E REEMBOLSOS'!I22)","v":-17.709165439826233},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!J17+'09. OUTORGAS E REEMBOLSOS'!J22)","v":-17.991533556380968},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!K17+'09. OUTORGAS E REEMBOLSOS'!K22)","v":-18.273181901769849},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!L17+'09. OUTORGAS E REEMBOLSOS'!L22)","v":-18.553993965111058},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!M17+'09. OUTORGAS E REEMBOLSOS'!M22)","v":-18.8338827214247},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!N17+'09. OUTORGAS E REEMBOLSOS'!N22)","v":-19.112750267105582},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!O17+'09. OUTORGAS E REEMBOLSOS'!O22)","v":-19.390439070744485},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!P17+'09. OUTORGAS E REEMBOLSOS'!P22)","v":-19.66678116120816},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Q17+'09. OUTORGAS E REEMBOLSOS'!Q22)","v":-19.941686664859962},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!R17+'09. OUTORGAS E REEMBOLSOS'!R22)","v":-20.215055064380682},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!S17+'09. OUTORGAS E REEMBOLSOS'!S22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!T17+'09. OUTORGAS E REEMBOLSOS'!T22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!U17+'09. OUTORGAS E REEMBOLSOS'!U22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!V17+'09. OUTORGAS E REEMBOLSOS'!V22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!W17+'09. OUTORGAS E REEMBOLSOS'!W22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!X17+'09. OUTORGAS E REEMBOLSOS'!X22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Y17+'09. OUTORGAS E REEMBOLSOS'!Y22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!Z17+'09. OUTORGAS E REEMBOLSOS'!Z22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AA17+'09. OUTORGAS E REEMBOLSOS'!AA22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AB17+'09. OUTORGAS E REEMBOLSOS'!AB22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AC17+'09. OUTORGAS E REEMBOLSOS'!AC22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AD17+'09. OUTORGAS E REEMBOLSOS'!AD22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AE17+'09. OUTORGAS E REEMBOLSOS'!AE22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AF17+'09. OUTORGAS E REEMBOLSOS'!AF22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AG17+'09. OUTORGAS E REEMBOLSOS'!AG22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AH17+'09. OUTORGAS E REEMBOLSOS'!AH22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AI17+'09. OUTORGAS E REEMBOLSOS'!AI22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AJ17+'09. OUTORGAS E REEMBOLSOS'!AJ22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AK17+'09. OUTORGAS E REEMBOLSOS'!AK22)","v":0},{"$f":"-('09. OUTORGAS E REEMBOLSOS'!AL17+'09. OUTORGAS E REEMBOLSOS'!AL22)","v":0},null,-263.58767317263221]
[]
[null,"(=) LAJIDA",null,{"$f":"D35+D37","v":5.975100120939743},8.8496146463772618,10.822592580957263,12.804874179551703,15.025302769327453,15.194027336439419,15.539172016372618,15.886817406845495,16.330181625256856,16.772401512127942,17.201974594558749,17.614125335165383,18.052829576832025,18.48953490600357,18.924006875275481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D48:AL48)","v":223.48255548203099}]
[]
[null,"Margem bruta (%)",null,{"$f":"IF(ISERR(D48/D18),0,D48/D18)","v":8.7629123128721315E-2},0.1184028500590945,0.13241627020214661,0.14374737828288506,0.1551996709774294,0.15443556218682719,0.15546484429366803,0.15649311371191568,0.1584258730531844,0.16029792246442601,0.1620047028160895,0.16351061204763309,0.16522832573330681,0.16689241682576672,0.16850417803469606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"D&A",null,{"$f":"D53","v":-6.6804697919306433},{"$f":"E53","v":-8.4766018223726931},-9.382737252426665,-9.0654466207020938,-8.7588856238667567,-5.6427779998085654,-4.4427720592733762,-3.2823709695187664,-3.1713729174094358,-3.0641284226178134,-2.8379962232974889,-2.4441000296276112,-2.3607878208225959,-2.2809544162537163,-2.203820692032576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D52:AL52)","v":-74.09522266196079}]
[null,"Amortização",null,{"$f":"-'06. D&A FISCAL'!D468","v":-6.6804697919306433},{"$f":"-'06. D&A FISCAL'!E468","v":-8.4766018223726931},{"$f":"-'06. D&A FISCAL'!F468","v":-9.382737252426665},{"$f":"-'06. D&A FISCAL'!G468","v":-9.0654466207020938},{"$f":"-'06. D&A FISCAL'!H468","v":-8.7588856238667567},{"$f":"-'06. D&A FISCAL'!I468","v":-5.6427779998085654},{"$f":"-'06. D&A FISCAL'!J468","v":-4.4427720592733762},{"$f":"-'06. D&A FISCAL'!K468","v":-3.2823709695187664},{"$f":"-'06. D&A FISCAL'!L468","v":-3.1713729174094358},{"$f":"-'06. D&A FISCAL'!M468","v":-3.0641284226178134},{"$f":"-'06. D&A FISCAL'!N468","v":-2.8379962232974889},{"$f":"-'06. D&A FISCAL'!O468","v":-2.4441000296276112},{"$f":"-'06. D&A FISCAL'!P468","v":-2.3607878208225959},{"$f":"-'06. D&A FISCAL'!Q468","v":-2.2809544162537163},{"$f":"-'06. D&A FISCAL'!R468","v":-2.203820692032576},{"$f":"-'06. D&A FISCAL'!S468","v":0},{"$f":"-'06. D&A FISCAL'!T468","v":0},{"$f":"-'06. D&A FISCAL'!U468","v":0},{"$f":"-'06. D&A FISCAL'!V468","v":0},{"$f":"-'06. D&A FISCAL'!W468","v":0},{"$f":"-'06. D&A FISCAL'!X468","v":0},{"$f":"-'06. D&A FISCAL'!Y468","v":0},{"$f":"-'06. D&A FISCAL'!Z468","v":0},{"$f":"-'06. D&A FISCAL'!AA468","v":0},{"$f":"-'06. D&A FISCAL'!AB468","v":0},{"$f":"-'06. D&A FISCAL'!AC468","v":0},{"$f":"-'06. D&A FISCAL'!AD468","v":0},{"$f":"-'06. D&A FISCAL'!AE468","v":0},{"$f":"-'06. D&A FISCAL'!AF468","v":0},{"$f":"-'06. D&A FISCAL'!AG468","v":0},{"$f":"-'06. D&A FISCAL'!AH468","v":0},{"$f":"-'06. D&A FISCAL'!AI468","v":0},{"$f":"-'06. D&A FISCAL'!AJ468","v":0},{"$f":"-'06. D&A FISCAL'!AK468","v":0},{"$f":"-'06. D&A FISCAL'!AL468","v":0}]
[]
[null,"(=) LAJIR",null,{"$f":"D48+D52","v":-0.70536967099090031},0.3730128240045687,1.4398553285305979,3.7394275588496093,6.2664171454606965,9.5512493366308533,11.096399957099241,12.604446437326729,13.15880870784742,13.708273089510129,14.363978371261259,15.170025305537772,15.692041756009429,16.208580489749853,16.720186183242905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D55:AL55)","v":149.38733282007016}]
[]
[null,"Resultado Financeiro",null,{"$f":"D58","v":-0.67721222105109491},{"$f":"E58","v":-1.0341322082883626},-1.0822723949101316,-0.96523736446834485,-0.85488011345827652,-0.75088284010388795,-0.65294160009033742,-0.56076573276679553,-0.47407731031009293,-0.39261060895245803,-0.31611160141099687,-0.24433746968965941,-0.17705613745627502,-0.1140458212278745,-5.5094599626992591E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D57:AL57)","v":-8.351658023811579}]
[null,"Despesas financeiras",null,{"$f":"'11. FCD'!D15/SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$F$9:$F$43)*D$7","v":-0.67721222105109491},{"$f":"'11. FCD'!E15/SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$F$9:$F$43)*E$7","v":-1.0341322082883626},{"$f":"'11. FCD'!F15/SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$F$9:$F$43)*F$7","v":-1.0822723949101316},{"$f":"'11. FCD'!G15/SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$F$9:$F$43)*G$7","v":-0.96523736446834485},{"$f":"'11. FCD'!H15/SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$F$9:$F$43)*H$7","v":-0.85488011345827652},{"$f":"'11. FCD'!I15/SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$F$9:$F$43)*I$7","v":-0.75088284010388795},{"$f":"'11. FCD'!J15/SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$F$9:$F$43)*J$7","v":-0.65294160009033742},{"$f":"'11. FCD'!K15/SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$F$9:$F$43)*K$7","v":-0.56076573276679553},{"$f":"'11. FCD'!L15/SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$F$9:$F$43)*L$7","v":-0.47407731031009293},{"$f":"'11. FCD'!M15/SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$F$9:$F$43)*M$7","v":-0.39261060895245803},{"$f":"'11. FCD'!N15/SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$F$9:$F$43)*N$7","v":-0.31611160141099687},{"$f":"'11. FCD'!O15/SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$F$9:$F$43)*O$7","v":-0.24433746968965941},{"$f":"'11. FCD'!P15/SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$F$9:$F$43)*P$7","v":-0.17705613745627502},{"$f":"'11. FCD'!Q15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$F$9:$F$43)*Q$7","v":-0.1140458212278745},{"$f":"'11. FCD'!R15/SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$F$9:$F$43)*R$7","v":-5.5094599626992591E-2},{"$f":"'11. FCD'!S15/SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$F$9:$F$43)*S$7","v":0},{"$f":"'11. FCD'!T15/SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$F$9:$F$43)*T$7","v":0},{"$f":"'11. FCD'!U15/SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$F$9:$F$43)*U$7","v":0},{"$f":"'11. FCD'!V15/SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$F$9:$F$43)*V$7","v":0},{"$f":"'11. FCD'!W15/SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$F$9:$F$43)*W$7","v":0},{"$f":"'11. FCD'!X15/SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$F$9:$F$43)*X$7","v":0},{"$f":"'11. FCD'!Y15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$F$9:$F$43)*Y$7","v":0},{"$f":"'11. FCD'!Z15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$F$9:$F$43)*Z$7","v":0},{"$f":"'11. FCD'!AA15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$F$9:$F$43)*AA$7","v":0},{"$f":"'11. FCD'!AB15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$F$9:$F$43)*AB$7","v":0},{"$f":"'11. FCD'!AC15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$F$9:$F$43)*AC$7","v":0},{"$f":"'11. FCD'!AD15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$F$9:$F$43)*AD$7","v":0},{"$f":"'11. FCD'!AE15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$F$9:$F$43)*AE$7","v":0},{"$f":"'11. FCD'!AF15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$F$9:$F$43)*AF$7","v":0},{"$f":"'11. FCD'!AG15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$F$9:$F$43)*AG$7","v":0},{"$f":"'11. FCD'!AH15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$F$9:$F$43)*AH$7","v":0},{"$f":"'11. FCD'!AI15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$F$9:$F$43)*AI$7","v":0},{"$f":"'11. FCD'!AJ15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$F$9:$F$43)*AJ$7","v":0},{"$f":"'11. FCD'!AK15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$F$9:$F$43)*AK$7","v":0},{"$f":"'11. FCD'!AL15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AL$9,'19. ÍNDICES'!$F$9:$F$43)*AL$7","v":0},null,{"$f":"SUM(D58:AL58)","v":-8.351658023811579}]
[]
[null,"(=) EBT",null,{"$f":"D55+D57","v":-1.3825818920419952},-0.66111938428379391,0.35758293362046634,2.7741901943812644,5.4115370320024203,8.8003664965269657,10.443458357008904,12.043680704559934,12.684731397537327,13.315662480557672,14.047866769850263,14.925687835848112,15.514985618553155,16.094534668521977,16.665091583615911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D60:AL60)","v":141.03567479625858}]
[]
[null,"Impostos Diretos",null,{"$f":"D63","v":0},{"$f":"E63","v":0},-8.5104738201670985E-2,-0.66025726626274173,-1.5375431667171964,-2.9921246088191742,-3.5507758413830284,-4.0948514395503759,-4.3128086751626826,-4.5273252433896056,-4.776274701749089,-5.0747338641883557,-5.2750951103080732,-5.4721417872974678,-5.6661311384294102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D62:AL62)","v":-48.025167581458874}]
[null,"IRPJ e CSLL",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!D73,'10. (c) TRIBUTOS - LP'!D56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!E73,'10. (c) TRIBUTOS - LP'!E56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!F73,'10. (c) TRIBUTOS - LP'!F56)","v":-8.5104738201670985E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!G73,'10. (c) TRIBUTOS - LP'!G56)","v":-0.66025726626274173},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!H73,'10. (c) TRIBUTOS - LP'!H56)","v":-1.5375431667171964},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!I73,'10. (c) TRIBUTOS - LP'!I56)","v":-2.9921246088191742},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!J73,'10. (c) TRIBUTOS - LP'!J56)","v":-3.5507758413830284},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!K73,'10. (c) TRIBUTOS - LP'!K56)","v":-4.0948514395503759},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!L73,'10. (c) TRIBUTOS - LP'!L56)","v":-4.3128086751626826},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!M73,'10. (c) TRIBUTOS - LP'!M56)","v":-4.5273252433896056},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!N73,'10. (c) TRIBUTOS - LP'!N56)","v":-4.776274701749089},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!O73,'10. (c) TRIBUTOS - LP'!O56)","v":-5.0747338641883557},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!P73,'10. (c) TRIBUTOS - LP'!P56)","v":-5.2750951103080732},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!Q73,'10. (c) TRIBUTOS - LP'!Q56)","v":-5.4721417872974678},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!R73,'10. (c) TRIBUTOS - LP'!R56)","v":-5.6661311384294102},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!S73,'10. (c) TRIBUTOS - LP'!S56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!T73,'10. (c) TRIBUTOS - LP'!T56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!U73,'10. (c) TRIBUTOS - LP'!U56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!V73,'10. (c) TRIBUTOS - LP'!V56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!W73,'10. (c) TRIBUTOS - LP'!W56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!X73,'10. (c) TRIBUTOS - LP'!X56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!Y73,'10. (c) TRIBUTOS - LP'!Y56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!Z73,'10. (c) TRIBUTOS - LP'!Z56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AA73,'10. (c) TRIBUTOS - LP'!AA56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AB73,'10. (c) TRIBUTOS - LP'!AB56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AC73,'10. (c) TRIBUTOS - LP'!AC56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AD73,'10. (c) TRIBUTOS - LP'!AD56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AE73,'10. (c) TRIBUTOS - LP'!AE56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AF73,'10. (c) TRIBUTOS - LP'!AF56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AG73,'10. (c) TRIBUTOS - LP'!AG56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AH73,'10. (c) TRIBUTOS - LP'!AH56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AI73,'10. (c) TRIBUTOS - LP'!AI56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AJ73,'10. (c) TRIBUTOS - LP'!AJ56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AK73,'10. (c) TRIBUTOS - LP'!AK56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL$105=\"Real\",'10. (b) TRIBUTOS ACIONISTA - LR'!AL73,'10. (c) TRIBUTOS - LP'!AL56)","v":0},null,{"$f":"SUM(D63:AL63)","v":-48.025167581458874}]
[]
[null,"(=) Lucro Líquido",null,{"$f":"D60+D62","v":-1.3825818920419952},{"$f":"E60+E62","v":-0.66111938428379391},0.27247819541879537,2.1139329281185226,3.8739938652852239,5.8082418877077915,6.8926825156258751,7.9488292650095582,8.3719227223746451,8.788337237168065,9.2715920681011745,9.8509539716597558,10.239890508245082,10.62239288122451,10.998960445186501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D65:AL65)","v":93.010507214799716}]
[]
[null,"Margem Líquida",null,{"$f":"IF(ISERR(D65/D18),0,D65/D18)","v":-2.0276553764965823E-2},-8.8454042866781216E-3,3.33381729736861E-3,2.3730988061417924E-2,4.0015338292431556E-2,5.9036296393516603E-2,6.8959260694741079E-2,7.8299952104298881E-2,8.1219498769973641E-2,8.3992277433624571E-2,8.7317970932236019E-2,9.1445671159352246E-2,9.3720486152543594E-2,9.5881093247226518E-2,9.7937545746389729E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"14. DFC","index":21,"n_rows":45,"n_cols":40,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Demonstrativo de Fluxo de Caixa (R$ Milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Fluxo de Caixa Operacional",null,{"$f":"SUM(D14:D17)","v":-0.96689834934116625},{"$f":"SUM(E14:E17)","v":7.8264434450883407},9.5038379248889608,10.541724028273578,11.800672604050522,11.453296455181022,11.267966274898328,{"$f":"SUM(K14:K17)","v":11.097882163416596},11.347849177561889,11.598402359798408,11.800259866530187,11.933687503073418,12.190356556528869,12.446965712748797,24.136893199236809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D13:AL13)","v":167.97933892193453}]
[null,"LAJIR",null,{"$f":"'13. DRE'!D55*D7","v":-0.70536967099090031},{"$f":"'13. DRE'!E55*E7","v":0.3730128240045687},{"$f":"'13. DRE'!F55*F7","v":1.4398553285305979},{"$f":"'13. DRE'!G55*G7","v":3.7394275588496093},{"$f":"'13. DRE'!H55*H7","v":6.2664171454606965},{"$f":"'13. DRE'!I55*I7","v":9.5512493366308533},{"$f":"'13. DRE'!J55*J7","v":11.096399957099241},{"$f":"'13. DRE'!K55*K7","v":12.604446437326729},{"$f":"'13. DRE'!L55*L7","v":13.15880870784742},{"$f":"'13. DRE'!M55*M7","v":13.708273089510129},{"$f":"'13. DRE'!N55*N7","v":14.363978371261259},{"$f":"'13. DRE'!O55*O7","v":15.170025305537772},{"$f":"'13. DRE'!P55*P7","v":15.692041756009429},{"$f":"'13. DRE'!Q55*Q7","v":16.208580489749853},{"$f":"'13. DRE'!R55*R7","v":16.720186183242905},{"$f":"'13. DRE'!S55*S7","v":0},{"$f":"'13. DRE'!T55*T7","v":0},{"$f":"'13. DRE'!U55*U7","v":0},{"$f":"'13. DRE'!V55*V7","v":0},{"$f":"'13. DRE'!W55*W7","v":0},{"$f":"'13. DRE'!X55*X7","v":0},{"$f":"'13. DRE'!Y55*Y7","v":0},{"$f":"'13. DRE'!Z55*Z7","v":0},{"$f":"'13. DRE'!AA55*AA7","v":0},{"$f":"'13. DRE'!AB55*AB7","v":0},{"$f":"'13. DRE'!AC55*AC7","v":0},{"$f":"'13. DRE'!AD55*AD7","v":0},{"$f":"'13. DRE'!AE55*AE7","v":0},{"$f":"'13. DRE'!AF55*AF7","v":0},{"$f":"'13. DRE'!AG55*AG7","v":0},{"$f":"'13. DRE'!AH55*AH7","v":0},{"$f":"'13. DRE'!AI55*AI7","v":0},{"$f":"'13. DRE'!AJ55*AJ7","v":0},{"$f":"'13. DRE'!AK55*AK7","v":0},{"$f":"'13. DRE'!AL55*AL7","v":0},null,{"$f":"SUM(D14:AL14)","v":149.38733282007016}]
[null,"IR/CSLL",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!D71,'10. (c) TRIBUTOS - LP'!D56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!E71,'10. (c) TRIBUTOS - LP'!E56)","v":-8.8777052113086924E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!F71,'10. (c) TRIBUTOS - LP'!F56)","v":-0.34268556819028229},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!G71,'10. (c) TRIBUTOS - LP'!G56)","v":-1.2337261477273196},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!H71,'10. (c) TRIBUTOS - LP'!H56)","v":-2.1305818294566352},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!I71,'10. (c) TRIBUTOS - LP'!I56)","v":-3.2474247744544957},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!J71,'10. (c) TRIBUTOS - LP'!J56)","v":-3.7727759854137428},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!K71,'10. (c) TRIBUTOS - LP'!K56)","v":-4.2855117886910863},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!L71,'10. (c) TRIBUTOS - LP'!L56)","v":-4.4739949606681142},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!M71,'10. (c) TRIBUTOS - LP'!M56)","v":-4.660812850433441},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!N71,'10. (c) TRIBUTOS - LP'!N56)","v":-4.8837526462288281},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!O71,'10. (c) TRIBUTOS - LP'!O56)","v":-5.1578086038828399},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!P71,'10. (c) TRIBUTOS - LP'!P56)","v":-5.3352941970432068},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!Q71,'10. (c) TRIBUTOS - LP'!Q56)","v":-5.5109173665149456},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!R71,'10. (c) TRIBUTOS - LP'!R56)","v":-5.6848633023025883},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!S71,'10. (c) TRIBUTOS - LP'!S56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!T71,'10. (c) TRIBUTOS - LP'!T56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!U71,'10. (c) TRIBUTOS - LP'!U56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!V71,'10. (c) TRIBUTOS - LP'!V56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!W71,'10. (c) TRIBUTOS - LP'!W56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!X71,'10. (c) TRIBUTOS - LP'!X56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!Y71,'10. (c) TRIBUTOS - LP'!Y56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!Z71,'10. (c) TRIBUTOS - LP'!Z56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AA71,'10. (c) TRIBUTOS - LP'!AA56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AB71,'10. (c) TRIBUTOS - LP'!AB56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AC71,'10. (c) TRIBUTOS - LP'!AC56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AD71,'10. (c) TRIBUTOS - LP'!AD56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AE71,'10. (c) TRIBUTOS - LP'!AE56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AF71,'10. (c) TRIBUTOS - LP'!AF56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AG71,'10. (c) TRIBUTOS - LP'!AG56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AH71,'10. (c) TRIBUTOS - LP'!AH56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AI71,'10. (c) TRIBUTOS - LP'!AI56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AJ71,'10. (c) TRIBUTOS - LP'!AJ56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AK71,'10. (c) TRIBUTOS - LP'!AK56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AL71,'10. (c) TRIBUTOS - LP'!AL56)","v":0},null,{"$f":"SUM(D15:AL15)","v":-50.808927073120614}]
[null,"D&A",null,{"$f":"-'13. DRE'!D53*D7","v":6.6804697919306433},{"$f":"-'13. DRE'!E53*E7","v":8.4766018223726931},{"$f":"-'13. DRE'!F53*F7","v":9.382737252426665},{"$f":"-'13. DRE'!G53*G7","v":9.0654466207020938},{"$f":"-'13. DRE'!H53*H7","v":8.7588856238667567},{"$f":"-'13. DRE'!I53*I7","v":5.6427779998085654},{"$f":"-'13. DRE'!J53*J7","v":4.4427720592733762},{"$f":"-'13. DRE'!K53*K7","v":3.2823709695187664},{"$f":"-'13. DRE'!L53*L7","v":3.1713729174094358},{"$f":"-'13. DRE'!M53*M7","v":3.0641284226178134},{"$f":"-'13. DRE'!N53*N7","v":2.8379962232974889},{"$f":"-'13. DRE'!O53*O7","v":2.4441000296276112},{"$f":"-'13. DRE'!P53*P7","v":2.3607878208225959},{"$f":"-'13. DRE'!Q53*Q7","v":2.2809544162537163},{"$f":"-'13. DRE'!R53*R7","v":2.203820692032576},{"$f":"-'13. DRE'!S53*S7","v":0},{"$f":"-'13. DRE'!T53*T7","v":0},{"$f":"-'13. DRE'!U53*U7","v":0},{"$f":"-'13. DRE'!V53*V7","v":0},{"$f":"-'13. DRE'!W53*W7","v":0},{"$f":"-'13. DRE'!X53*X7","v":0},{"$f":"-'13. DRE'!Y53*Y7","v":0},{"$f":"-'13. DRE'!Z53*Z7","v":0},{"$f":"-'13. DRE'!AA53*AA7","v":0},{"$f":"-'13. DRE'!AB53*AB7","v":0},{"$f":"-'13. DRE'!AC53*AC7","v":0},{"$f":"-'13. DRE'!AD53*AD7","v":0},{"$f":"-'13. DRE'!AE53*AE7","v":0},{"$f":"-'13. DRE'!AF53*AF7","v":0},{"$f":"-'13. DRE'!AG53*AG7","v":0},{"$f":"-'13. DRE'!AH53*AH7","v":0},{"$f":"-'13. DRE'!AI53*AI7","v":0},{"$f":"-'13. DRE'!AJ53*AJ7","v":0},{"$f":"-'13. DRE'!AK53*AK7","v":0},{"$f":"-'13. DRE'!AL53*AL7","v":0},null,{"$f":"SUM(D16:AL16)","v":74.09522266196079}]
[null,"Variação de capital de giro",null,{"$f":"'08. NIG'!D54","v":-6.9419984702809092},{"$f":"'08. NIG'!E54","v":-0.93439414917583363},{"$f":"'08. NIG'!F54","v":-0.97606908787802094},{"$f":"'08. NIG'!G54","v":-1.0294240035508064},{"$f":"'08. NIG'!H54","v":-1.0940483358202966},{"$f":"'08. NIG'!I54","v":-0.49330610680390069},{"$f":"'08. NIG'!J54","v":-0.49842975606054607},{"$f":"'08. NIG'!K54","v":-0.50342345473781336},{"$f":"'08. NIG'!L54","v":-0.50833748702685178},{"$f":"'08. NIG'!M54","v":-0.51318630189609293},{"$f":"'08. NIG'!N54","v":-0.51796208179973324},{"$f":"'08. NIG'!O54","v":-0.52262922820912494},{"$f":"'08. NIG'!P54","v":-0.52717882325994936},{"$f":"'08. NIG'!Q54","v":-0.53165182673982736},{"$f":"'08. NIG'!R54","v":10.897749626263915},{"$f":"'08. NIG'!S54","v":0},{"$f":"'08. NIG'!T54","v":0},{"$f":"'08. NIG'!U54","v":0},{"$f":"'08. NIG'!V54","v":0},{"$f":"'08. NIG'!W54","v":0},{"$f":"'08. NIG'!X54","v":0},{"$f":"'08. NIG'!Y54","v":0},{"$f":"'08. NIG'!Z54","v":0},{"$f":"'08. NIG'!AA54","v":0},{"$f":"'08. NIG'!AB54","v":0},{"$f":"'08. NIG'!AC54","v":0},{"$f":"'08. NIG'!AD54","v":0},{"$f":"'08. NIG'!AE54","v":0},{"$f":"'08. NIG'!AF54","v":0},{"$f":"'08. NIG'!AG54","v":0},{"$f":"'08. NIG'!AH54*AH$7","v":0},{"$f":"'08. NIG'!AI54","v":0},{"$f":"'08. NIG'!AJ54","v":0},{"$f":"'08. NIG'!AK54","v":0},{"$f":"'08. NIG'!AM54","v":0},null,{"$f":"SUM(D17:AL17)","v":-4.6942894869757925}]
[]
[null,"Fluxo de Caixa de Investimentos",null,{"$f":"SUM(D20:D32)","v":-63.523972116568785},-16.262583360912185,-6.0081112433333335,0,0,-0.81425141999999995,0,0,0,0,-0.81425141999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D19:AL19)","v":-87.423169560814316}]
[null,"Encargo",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!I:I)","v":-4.2606953637113367},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!J:J)","v":-7.0034410771105353},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!K:K)","v":-0.25595613333333339},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!N:N)","v":-0.73987577999999998},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!S:S)","v":-0.73987577999999998},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B20,'05. CAPEX'!AQ:AQ)","v":0},null,{"$f":"SUM(D20:AL20)","v":-12.999844134155206}]
[null,"Bilheteria",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!I:I)","v":-18.296537931435466},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!J:J)","v":-7.6691272811387963},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!K:K)","v":-5.472465913333334},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B21,'05. CAPEX'!AQ:AQ)","v":0},null,-31.438131125907596]
[null,{"$f":"'01. PC'!O10","v":"Cachoeirismo"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!I:I)","v":-6.987318616312628E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!J:J)","v":-3.493659308156314E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!N:N)","v":-7.4537700000000002E-3},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!S:S)","v":-7.4537700000000002E-3},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B22,'05. CAPEX'!AQ:AQ)","v":0},null,-0.11971731924468942]
[null,{"$f":"'01. PC'!O11","v":"Rafting"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!I:I)","v":-0.56157017702689815},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!J:J)","v":-0.70251066720701394},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!K:K)","v":-0.2796891966666667},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!N:N)","v":-6.6921869999999994E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!S:S)","v":-6.6921869999999994E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B23,'05. CAPEX'!AQ:AQ)","v":0},null,-1.6776137809005789]
[null,{"$f":"'01. PC'!O12","v":"Aluguel de Caiaque"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B24,'05. CAPEX'!AQ:AQ)","v":0},null,0]
[null,{"$f":"'01. PC'!O13","v":"Aluguel de Bicicleta"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B25,'05. CAPEX'!AQ:AQ)","v":0},null,0]
[null,{"$f":"'01. PC'!O14","v":"Arvorismo"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B26,'05. CAPEX'!AQ:AQ)","v":0},null,0]
[null,{"$f":"'01. PC'!O15","v":"Teleférico"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B27,'05. CAPEX'!AQ:AQ)","v":0},null,0]
[null,{"$f":"'01. PC'!O16","v":"A&B"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!I:I)","v":-0.30992913858851179},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!J:J)","v":-0.59981244385397059},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B28,'05. CAPEX'!AQ:AQ)","v":0},null,-0.90974158244248238]
[null,{"$f":"'01. PC'!O17","v":"Souvenir"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!I:I)","v":-0.16144962882914299},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!J:J)","v":-0.25275529852030676},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B29,'05. CAPEX'!AQ:AQ)","v":0},null,-0.41420492734944975]
[null,{"$f":"'01. PC'!O18","v":"Locker"},null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AM:AM)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AN:AN)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AO:AO)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AP:AP)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B30,'05. CAPEX'!AQ:AQ)","v":0},null,0]
[null,"Outorga Fixa",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D15","v":-36.047308000509211},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AH15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AI15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AJ15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AK15","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AL15","v":0},null,-36.047308000509211]
[null,"Reembolsos",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D27","v":-3.8166086903050918},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AH27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AI27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AJ27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AK27","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AL27","v":0},null,-3.8166086903050918]
[]
[null,"Fluxo de Caixa Livre do Projeto",null,{"$f":"D13+D19","v":-64.49087046590995},-8.4361399158238441,3.4957266815556274,10.541724028273578,11.800672604050522,10.639045035181022,11.267966274898328,11.097882163416596,11.347849177561889,11.598402359798408,10.986008446530187,11.933687503073418,12.190356556528869,12.446965712748797,24.136893199236809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D34:AL34)","v":80.556169361120254}]
[null,"Fluxo de Caixa Livre do Projeto Acumulado",null,{"$f":"SUM($D34:D34)*D7","v":-64.49087046590995},{"$f":"SUM($D34:E34)*E7","v":-72.927010381733794},{"$f":"SUM($D34:F34)*F7","v":-69.43128370017817},{"$f":"SUM($D34:G34)*G7","v":-58.889559671904593},{"$f":"SUM($D34:H34)*H7","v":-47.088887067854074},{"$f":"SUM($D34:I34)*I7","v":-36.449842032673054},{"$f":"SUM($D34:J34)*J7","v":-25.181875757774726},{"$f":"SUM($D34:K34)*K7","v":-14.08399359435813},{"$f":"SUM($D34:L34)*L7","v":-2.7361444167962414},{"$f":"SUM($D34:M34)*M7","v":8.8622579430021666},{"$f":"SUM($D34:N34)*N7","v":19.848266389532355},{"$f":"SUM($D34:O34)*O7","v":31.781953892605774},{"$f":"SUM($D34:P34)*P7","v":43.972310449134639},{"$f":"SUM($D34:Q34)*Q7","v":56.419276161883438},{"$f":"SUM($D34:R34)*R7","v":80.556169361120254},{"$f":"SUM($D34:S34)*S7","v":0},{"$f":"SUM($D34:T34)*T7","v":0},{"$f":"SUM($D34:U34)*U7","v":0},{"$f":"SUM($D34:V34)*V7","v":0},{"$f":"SUM($D34:W34)*W7","v":0},{"$f":"SUM($D34:X34)*X7","v":0},{"$f":"SUM($D34:Y34)*Y7","v":0},{"$f":"SUM($D34:Z34)*Z7","v":0},{"$f":"SUM($D34:AA34)*AA7","v":0},{"$f":"SUM($D34:AB34)*AB7","v":0},{"$f":"SUM($D34:AC34)*AC7","v":0},{"$f":"SUM($D34:AD34)*AD7","v":0},{"$f":"SUM($D34:AE34)*AE7","v":0},{"$f":"SUM($D34:AF34)*AF7","v":0},{"$f":"SUM($D34:AG34)*AG7","v":0},{"$f":"SUM($D34:AH34)*AH7","v":0},{"$f":"SUM($D34:AI34)*AI7","v":0},{"$f":"SUM($D34:AJ34)*AJ7","v":0},{"$f":"SUM($D34:AK34)*AK7","v":0},{"$f":"SUM($D34:AL34)*AL7","v":0},null,{"$f":"SUM(D35:AL35)","v":-149.83923289190412}]
[null,"Fluxo de Caixa Livre do Projeto Descontado",null,{"$f":"D34/(1+_xlfn.SINGLE(WACC))^(D11-1)","v":-64.49087046590995},-7.7002695190058477,2.912472100875267,8.0167455503602074,8.1913478819718684,6.7408305269185176,6.516560806090431,5.8583481180210155,5.4677767390500671,5.1010260464234296,4.4102321530214779,4.3727871287839184,4.0772020660547517,3.7998939182278035,6.7259169491170248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D36:AL36)","v":-1.9539925233402755E-14}]
[null,"Fluxo de Caixa Livre do Projeto Descontado Acumulado",null,{"$f":"ROUND(SUM($D36:D36)*D7,2)","v":-64.489999999999995},{"$f":"ROUND(SUM($D36:E36)*E7,2)","v":-72.19},{"$f":"ROUND(SUM($D36:F36)*F7,2)","v":-69.28},{"$f":"ROUND(SUM($D36:G36)*G7,2)","v":-61.26},{"$f":"ROUND(SUM($D36:H36)*H7,2)","v":-53.07},{"$f":"ROUND(SUM($D36:I36)*I7,2)","v":-46.33},{"$f":"ROUND(SUM($D36:J36)*J7,2)","v":-39.81},{"$f":"ROUND(SUM($D36:K36)*K7,2)","v":-33.950000000000003},{"$f":"ROUND(SUM($D36:L36)*L7,2)","v":-28.49},{"$f":"ROUND(SUM($D36:M36)*M7,2)","v":-23.39},{"$f":"ROUND(SUM($D36:N36)*N7,2)","v":-18.98},{"$f":"ROUND(SUM($D36:O36)*O7,2)","v":-14.6},{"$f":"ROUND(SUM($D36:P36)*P7,2)","v":-10.53},{"$f":"ROUND(SUM($D36:Q36)*Q7,2)","v":-6.73},{"$f":"ROUND(SUM($D36:R36)*R7,2)","v":0},{"$f":"ROUND(SUM($D36:S36)*S7,2)","v":0},{"$f":"ROUND(SUM($D36:T36)*T7,2)","v":0},{"$f":"ROUND(SUM($D36:U36)*U7,2)","v":0},{"$f":"ROUND(SUM($D36:V36)*V7,2)","v":0},{"$f":"ROUND(SUM($D36:W36)*W7,2)","v":0},{"$f":"ROUND(SUM($D36:X36)*X7,2)","v":0},{"$f":"ROUND(SUM($D36:Y36)*Y7,2)","v":0},{"$f":"ROUND(SUM($D36:Z36)*Z7,2)","v":0},{"$f":"ROUND(SUM($D36:AA36)*AA7,2)","v":0},{"$f":"ROUND(SUM($D36:AB36)*AB7,2)","v":0},{"$f":"ROUND(SUM($D36:AC36)*AC7,2)","v":0},{"$f":"ROUND(SUM($D36:AD36)*AD7,2)","v":0},{"$f":"ROUND(SUM($D36:AE36)*AE7,2)","v":0},{"$f":"ROUND(SUM($D36:AF36)*AF7,2)","v":0},{"$f":"ROUND(SUM($D36:AG36)*AG7,2)","v":0},{"$f":"ROUND(SUM($D36:AH36)*AH7,2)","v":0},{"$f":"ROUND(SUM($D36:AI36)*AI7,2)","v":0},{"$f":"ROUND(SUM($D36:AJ36)*AJ7,2)","v":0},{"$f":"ROUND(SUM($D36:AK36)*AK7,2)","v":0},{"$f":"ROUND(SUM($D36:AL36)*AL7,2)","v":0},null,{"$f":"SUM(D37:AL37)","v":-543.1}]
[]
[null,"Fluxo de Caixa da Dívida",null,{"$f":"SUM(D40:D43)","v":4.6778006086749144},{"$f":"SUM(E40:E43)","v":2.3488090726131583},-0.10671996233963665,-1.1057614827486,-0.95168975965104352,-1.1621027797170744,-1.0749222340775051,-0.99230903388490854,-0.91405397191463567,-0.83995676723226942,-0.76982570072222067,-0.70347726505890773,-0.64073582856049649,-0.58143331238658524,-0.52540888056172608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D39:AL39)","v":-3.341787297567536}]
[null,"Benefício fiscal da dívida",null,{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!D87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!E87","v":8.8777052113086924E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!F87","v":0.25758082998861132},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!G87","v":0.57346888146457786},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!H87","v":0.59303866273943884},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!I87","v":0.25530016563532154},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!J87","v":0.22200014403071444},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!K87","v":0.19066034914071039},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!L87","v":0.16118628550543157},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!M87","v":0.13348760704383533},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!N87","v":0.10747794447973913},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!O87","v":8.3074739694484201E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!P87","v":6.0199086735133633E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!Q87","v":3.8775579217477762E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!R87","v":1.8732163873178109E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!S87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!T87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!U87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!V87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!W87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!X87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!Y87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!Z87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AA87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AB87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AC87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AD87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AE87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AF87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AG87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AH87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AI87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AJ87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AK87","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AL87","v":0}]
[null,"Captação",null,{"$f":"'11. FCD'!D14/SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$F$9:$F$43)","v":5.7375137461350096},{"$f":"'11. FCD'!E14/SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$F$9:$F$43)","v":3.9436423077578118},{"$f":"'11. FCD'!F14/SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$F$9:$F$43)","v":1.4569543573177857},{"$f":"'11. FCD'!G14/SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!H14/SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!I14/SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!J14/SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!K14/SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!L14/SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!M14/SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!N14/SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!O14/SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!P14/SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!Q14/SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!R14/SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!S14/SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!T14/SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!U14/SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!V14/SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!W14/SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!X14/SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!Y14/SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!Z14/SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AA14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AB14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AC14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AD14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AE14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AF14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AG14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AH14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AI14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AJ14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AK14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AL14/SUMIF('19. ÍNDICES'!$B$9:$B$43,AL$9,'19. ÍNDICES'!$F$9:$F$43)","v":0}]
[null,"Juros",null,{"$f":"'11. FCD'!D15/SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$F$9:$F$43)*D$7","v":-0.67721222105109491},{"$f":"'11. FCD'!E15/SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$F$9:$F$43)*E$7","v":-1.0341322082883626},{"$f":"'11. FCD'!F15/SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$F$9:$F$43)*F$7","v":-1.0822723949101316},{"$f":"'11. FCD'!G15/SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$F$9:$F$43)*G$7","v":-0.96523736446834485},{"$f":"'11. FCD'!H15/SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$F$9:$F$43)*H$7","v":-0.85488011345827652},{"$f":"'11. FCD'!I15/SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$F$9:$F$43)*I$7","v":-0.75088284010388795},{"$f":"'11. FCD'!J15/SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$F$9:$F$43)*J$7","v":-0.65294160009033742},{"$f":"'11. FCD'!K15/SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$F$9:$F$43)*K$7","v":-0.56076573276679553},{"$f":"'11. FCD'!L15/SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$F$9:$F$43)*L$7","v":-0.47407731031009293},{"$f":"'11. FCD'!M15/SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$F$9:$F$43)*M$7","v":-0.39261060895245803},{"$f":"'11. FCD'!N15/SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$F$9:$F$43)*N$7","v":-0.31611160141099687},{"$f":"'11. FCD'!O15/SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$F$9:$F$43)*O$7","v":-0.24433746968965941},{"$f":"'11. FCD'!P15/SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$F$9:$F$43)*P$7","v":-0.17705613745627502},{"$f":"'11. FCD'!Q15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$F$9:$F$43)*Q$7","v":-0.1140458212278745},{"$f":"'11. FCD'!R15/SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$F$9:$F$43)*R$7","v":-5.5094599626992591E-2},{"$f":"'11. FCD'!S15/SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$F$9:$F$43)*S$7","v":0},{"$f":"'11. FCD'!T15/SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$F$9:$F$43)*T$7","v":0},{"$f":"'11. FCD'!U15/SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$F$9:$F$43)*U$7","v":0},{"$f":"'11. FCD'!V15/SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$F$9:$F$43)*V$7","v":0},{"$f":"'11. FCD'!W15/SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$F$9:$F$43)*W$7","v":0},{"$f":"'11. FCD'!X15/SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$F$9:$F$43)*X$7","v":0},{"$f":"'11. FCD'!Y15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$F$9:$F$43)*Y$7","v":0},{"$f":"'11. FCD'!Z15/SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$F$9:$F$43)*Z$7","v":0},{"$f":"'11. FCD'!AA15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$F$9:$F$43)*AA$7","v":0},{"$f":"'11. FCD'!AB15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$F$9:$F$43)*AB$7","v":0},{"$f":"'11. FCD'!AC15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$F$9:$F$43)*AC$7","v":0},{"$f":"'11. FCD'!AD15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$F$9:$F$43)*AD$7","v":0},{"$f":"'11. FCD'!AE15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$F$9:$F$43)*AE$7","v":0},{"$f":"'11. FCD'!AF15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$F$9:$F$43)*AF$7","v":0},{"$f":"'11. FCD'!AG15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$F$9:$F$43)*AG$7","v":0},{"$f":"'11. FCD'!AH15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$F$9:$F$43)*AH$7","v":0},{"$f":"'11. FCD'!AI15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$F$9:$F$43)*AI$7","v":0},{"$f":"'11. FCD'!AJ15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$F$9:$F$43)*AJ$7","v":0},{"$f":"'11. FCD'!AK15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$F$9:$F$43)*AK$7","v":0},{"$f":"'11. FCD'!AL15/SUMIF('19. ÍNDICES'!$B$9:$B$43,AL$9,'19. ÍNDICES'!$F$9:$F$43)*AL$7","v":0}]
[null,"Amortização",null,{"$f":"'11. FCD'!D16/SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.38250091640900064},{"$f":"'11. FCD'!E16/SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.64947807896937726},{"$f":"'11. FCD'!F16/SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.73898275473590203},{"$f":"'11. FCD'!G16/SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.71399299974483299},{"$f":"'11. FCD'!H16/SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.68984830893220583},{"$f":"'11. FCD'!I16/SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.66652010524850802},{"$f":"'11. FCD'!J16/SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.64398077801788212},{"$f":"'11. FCD'!K16/SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.6222036502588234},{"$f":"'11. FCD'!L16/SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.60116294710997431},{"$f":"'11. FCD'!M16/SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.58083376532364672},{"$f":"'11. FCD'!N16/SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.56119204379096299},{"$f":"'11. FCD'!O16/SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.54221453506373252},{"$f":"'11. FCD'!P16/SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.5238787778393551},{"$f":"'11. FCD'!Q16/SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.50616307037618846},{"$f":"'11. FCD'!R16/SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$F$9:$F$43)","v":-0.4890464448079116},{"$f":"'11. FCD'!S16/SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!T16/SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!U16/SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!V16/SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!W16/SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!X16/SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!Y16/SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!Z16/SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AA16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AB16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AC16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AD16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AE16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AF16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AG16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AH16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AI16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AJ16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AK16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$F$9:$F$43)","v":0},{"$f":"'11. FCD'!AL16/SUMIF('19. ÍNDICES'!$B$9:$B$43,AL$9,'19. ÍNDICES'!$F$9:$F$43)","v":0}]
[]
[null,"Fluxo de Caixa do Acionista",null,{"$f":"D34+D39","v":-59.813069857235035},-6.0873308432106858,3.3890067192159909,9.435962545524978,10.848982844399478,9.476942255463948,10.193044040820823,10.105573129531688,10.433795205647254,10.758445592566138,10.216182745807966,11.230210238014511,11.549620727968373,11.865532400362213,23.611484318675082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D45:AL45)","v":77.214382063552733}]

{"sheet":"15. FCL - UGC","index":22,"n_rows":138,"n_cols":37,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Fluxo de Caixa Livre do Projeto - Visão por UGC (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[]
[null,null,null,1,{"$f":"D11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"TOTAL",null,"VPL"]
[]
[null,"Passeio terrestre e embarcado",null,{"$f":"SUM(D15)","v":30.079721099699402},{"$f":"SUM(E15)","v":45.612473926007873},53.047170313854735,63.920324349962229,69.59544926472212,70.501297427946952,71.560277524639559,72.619518532063751,73.76033932793527,74.897683601400573,76.02121625649329,77.126333175475736,78.251093855343072,79.370254083942442,80.483339172681241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AI15","v":1016.8464919121681}]
[]
[null,"Bilheteria",null,{"$f":"D21","v":30.079721099699402},{"$f":"E21","v":45.612473926007873},53.047170313854735,63.920324349962229,69.59544926472212,70.501297427946952,71.560277524639559,72.619518532063751,73.76033932793527,74.897683601400573,76.02121625649329,77.126333175475736,78.251093855343072,79.370254083942442,80.483339172681241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AG15)","v":1016.8464919121681},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E15:AG15)+'15. FCL - UGC'!D15","v":537.30710984909922}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!D$19:D$28)","v":59.710700147081489},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!E$19:E$28)","v":65.451204931843009},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!F$19:F$28)","v":71.572370496436633},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!G$19:G$28)","v":78.00650594023395},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!H$19:H$28)","v":84.778919743169695},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!I$19:I$28)","v":86.155108296201647},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!J$19:J$28)","v":87.528829477125157},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!K$19:K$28)","v":88.899048970577638},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!L$19:L$28)","v":90.265199950997811},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!M$19:M$28)","v":91.626859041767901},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!N$19:N$28)","v":92.983549941746759},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!O$19:O$28)","v":94.334506260464565},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!P$19:P$28)","v":95.678910818183255},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!Q$19:Q$28)","v":97.016326379567005},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!R$19:R$28)","v":98.346263927753242},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B15,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D17:AG17)","v":1282.3543043231498}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!D$9:D$403)","v":-4.6830870350186871},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!E$9:E$403)","v":-4.8405654722063876},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!F$9:F$403)","v":-5.0084865214908065},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!G$9:G$403)","v":-5.1849932281889544},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!H$9:H$403)","v":-5.3707798761690846},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!I$9:I$403)","v":-5.4085326576287169},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!J$9:J$403)","v":-5.4462177520262935},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!K$9:K$403)","v":-5.4838067851381247},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!L$9:L$403)","v":-5.5212842073205977},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!M$9:M$403)","v":-5.5586384041442169},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!N$9:N$403)","v":-5.5958563093086866},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!O$9:O$403)","v":-5.6329168985351394},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!P$9:P$403)","v":-5.6697977542500535},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!Q$9:Q$403)","v":-5.706486881839723},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!R$9:R$403)","v":-5.7429708661753125},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B15,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D18:AG18)","v":-80.854420649440783}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!I:I)","v":-18.296537931435466},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!J:J)","v":-7.6691272811387963},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!K:K)","v":-5.472465913333334},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B15,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D19:AG19)","v":-31.438131125907596}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":-6.6513540809279341},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":-7.3290382524899522},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":-8.044247747757753},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":-8.9011883620827597},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":-9.8126906022784972},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":-10.245278210625983},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":-10.522334200459298},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":-10.795723653375759},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":-10.983576415741943},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":-11.170537036223106},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":-11.366477375944777},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":-11.575256186453689},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":-11.758019208590131},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":-11.939585413784837},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":-12.119953888896696},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B15,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D20:AG20)","v":-153.21526063563314}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D17:D20)","v":30.079721099699402},45.612473926007873,53.047170313854735,63.920324349962229,69.59544926472212,70.501297427946952,71.560277524639559,72.619518532063751,73.76033932793527,74.897683601400573,76.02121625649329,77.126333175475736,78.251093855343072,79.370254083942442,80.483339172681241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D21:AG21)","v":1016.8464919121681}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D21","v":30.079721099699402},{"$f":"D22+E21","v":75.692195025707278},{"$f":"E22+F21","v":128.73936533956203},192.65968968952427,262.25513895424638,332.75643638219333,404.31671390683289,476.93623243889664,550.69657176683188,625.59425536823244,701.61547162472573,778.74180480020141,856.99289865554442,936.36315273948685,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681,1016.8464919121681]
[]
[null,"Outras UGCs",null,{"$f":"SUM(D26,D35,D44,D53,D62,D71,D80,D89,D98)","v":0.44316902353855853},0.13011852645649047,1.6271865325125154,2.0882386967216053,2.2777874024788778,2.2068170887977696,2.3065585382000822,2.3322798846443864,2.3699509982122842,2.4075372107476913,2.3692392070284725,2.4776000916596024,2.5149695650074126,2.5521797887438211,2.5892078634215503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AI26,AI35,AI44,AI53,AI62,AI71,AI80,AI89,AI98)","v":30.692840418171119}]
[]
[null,"Cachoeirismo",null,{"$f":"D32","v":0.16626324001194442},{"$f":"E32","v":0.22987741382654034},0.29543522647356346,0.32702640206628703,0.36022464813320093,0.35811576280093033,0.37178142671488845,0.37799425439357037,0.38466854622759949,0.39132244783550019,0.39044357361906867,0.40436703516170752,0.41094697774009009,0.41749411139537201,0.42400567133793443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D26:AG26)","v":5.3099667377381969},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E26:AG26)+'15. FCL - UGC'!D26","v":2.8078358627326008}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!D$19:D$28)","v":0.33822221937500041},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!E$19:E$28)","v":0.37073843948048107},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!F$19:F$28)","v":0.40541085493230133},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!G$19:G$28)","v":0.44185604087385089},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!H$19:H$28)","v":0.48021735335741866},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!I$19:I$28)","v":0.48801256502866697},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!J$19:J$28)","v":0.49579380064422529},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!K$19:K$28)","v":0.50355520148134203},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!L$19:L$28)","v":0.51129355684245614},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!M$19:M$28)","v":0.51900646857482535},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!N$19:N$28)","v":0.52669123874275903},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!O$19:O$28)","v":0.53434352624349013},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!P$19:P$28)","v":0.54195870228613297},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!Q$19:Q$28)","v":0.54953429021733502},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!R$19:R$28)","v":0.55706752007512783},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B26,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D28:AG28)","v":7.2637017781554141}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!D$9:D$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!E$9:E$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!F$9:F$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!G$9:G$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!H$9:H$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!I$9:I$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!J$9:J$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!K$9:K$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!L$9:L$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!M$9:M$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!N$9:N$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!O$9:O$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!P$9:P$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!Q$9:Q$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!R$9:R$403)","v":-6.4410205180378252E-2},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B26,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D29:AG29)","v":-0.96615307770567349}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!I:I)","v":-6.987318616312628E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!J:J)","v":-3.493659308156314E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!N:N)","v":-7.4537700000000002E-3},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!S:S)","v":-7.4537700000000002E-3},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B26,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D30:AG30)","v":-0.11971731924468942}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":-3.7675588019551454E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":-4.1514227391999302E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":-4.5565423278359593E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":-5.0419433627185595E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":-5.5582500043839488E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":-5.8032827047358335E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":-5.9602168748958545E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":-6.1150741907393419E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":-6.2214805434478368E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":-6.3273815558946928E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":-6.4383689943312089E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":-6.5566285901404342E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":-6.6601519365664621E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":-6.762997364158474E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":-6.8651643556815162E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B26,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D31:AG31)","v":-0.86786464346685199}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D28:D31)","v":0.16626324001194442},0.22987741382654034,0.29543522647356346,0.32702640206628703,0.36022464813320093,0.35811576280093033,0.37178142671488845,0.37799425439357037,0.38466854622759949,0.39132244783550019,0.39044357361906867,0.40436703516170752,0.41094697774009009,0.41749411139537201,0.42400567133793443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D32:AG32)","v":5.3099667377381969}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D32","v":0.16626324001194442},{"$f":"D33+E32","v":0.39614065383848474},{"$f":"E33+F32","v":0.6915758803120482},1.0186022823783352,1.3788269305115362,1.7369426933124665,2.1087241200273548,2.4867183744209251,2.8713869206485247,3.2627093684840247,3.6531529421030933,4.0575199772648007,4.4684669550048906,4.8859610664002622,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969,5.3099667377381969]
[]
[null,"Rafting",null,{"$f":"D41","v":-0.51843716639296311},{"$f":"E41","v":-0.63070007584004628},-0.17725738573423916,0.13402298652515104,0.16722123259206478,0.10564424725979416,0.1787780111737523,0.18499083885243409,0.19166513068646324,0.19831903229436401,0.13797205807793231,0.21136361962057137,0.21794356219895361,0.22449069585423576,0.23100225579679806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D35:AG35)","v":0.85701904296526621},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E35:AG35)+'15. FCL - UGC'!D35","v":-0.23762069744184644}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!D$19:D$28)","v":0.3382222193749993},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!E$19:E$28)","v":0.3707384394804798},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!F$19:F$28)","v":0.40541085493229995},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!G$19:G$28)","v":0.44185604087384944},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!H$19:H$28)","v":0.48021735335741705},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!I$19:I$28)","v":0.48801256502866525},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!J$19:J$28)","v":0.49579380064422363},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!K$19:K$28)","v":0.50355520148134025},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!L$19:L$28)","v":0.51129355684245437},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!M$19:M$28)","v":0.51900646857482369},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!N$19:N$28)","v":0.52669123874275714},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!O$19:O$28)","v":0.53434352624348846},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!P$19:P$28)","v":0.54195870228613097},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!Q$19:Q$28)","v":0.54953429021733324},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!R$19:R$28)","v":0.55706752007512594},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B35,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D37:AG37)","v":7.2637017781553883}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!D$9:D$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!E$9:E$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!F$9:F$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!G$9:G$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!H$9:H$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!I$9:I$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!J$9:J$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!K$9:K$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!L$9:L$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!M$9:M$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!N$9:N$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!O$9:O$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!P$9:P$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!Q$9:Q$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!R$9:R$403)","v":-0.25741362072151297},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B35,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D38:AG38)","v":-3.8612043108226946}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!I:I)","v":-0.56157017702689815},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!J:J)","v":-0.70251066720701394},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!K:K)","v":-0.2796891966666667},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!N:N)","v":-6.6921869999999994E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!S:S)","v":-6.6921869999999994E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B35,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D39:AG39)","v":-1.6776137809005789}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":-3.7675588019551315E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":-4.1514227391999156E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":-4.556542327835944E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":-5.0419433627185414E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":-5.5582500043839293E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":-5.8032827047358126E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":-5.9602168748958344E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":-6.1150741907393197E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":-6.2214805434478146E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":-6.3273815558946706E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":-6.4383689943311867E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":-6.556628590140412E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":-6.6601519365664386E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":-6.7629973641584504E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":-6.8651643556814926E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B35,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D40:AG40)","v":-0.867864643466849}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D37:D40)","v":-0.51843716639296311},-0.63070007584004628,-0.17725738573423916,0.13402298652515104,0.16722123259206478,0.10564424725979416,0.1787780111737523,0.18499083885243409,0.19166513068646324,0.19831903229436401,0.13797205807793231,0.21136361962057137,0.21794356219895361,0.22449069585423576,0.23100225579679806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D41:AG41)","v":0.85701904296526621}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D41","v":-0.51843716639296311},{"$f":"D42+E41","v":-1.1491372422330093},{"$f":"E42+F41","v":-1.3263946279672485},-1.1923716414420975,-1.0251504088500327,-0.91950616159023857,-0.74072815041648621,-0.55573731156405215,-0.36407218087758891,-0.1657531485832249,-2.7781090505292594E-2,0.18358252911527878,0.40152609131423239,0.62601678716846809,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621,0.85701904296526621]
[]
[null,"Aluguel de Caiaque",null,{"$f":"D50","v":0},{"$f":"E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D44:AG44)","v":0},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E44:AG44)+'15. FCL - UGC'!D44","v":0}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!D$19:D$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!E$19:E$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!F$19:F$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!G$19:G$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!H$19:H$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!I$19:I$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!J$19:J$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!K$19:K$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!L$19:L$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!M$19:M$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!N$19:N$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!O$19:O$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!P$19:P$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!Q$19:Q$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!R$19:R$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B44,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D46:AG46)","v":0}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!D$9:D$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!E$9:E$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!F$9:F$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!G$9:G$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!H$9:H$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!I$9:I$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!J$9:J$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!K$9:K$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!L$9:L$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!M$9:M$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!N$9:N$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!O$9:O$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!P$9:P$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!Q$9:Q$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!R$9:R$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B44,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D47:AG47)","v":0}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B44,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D48:AG48)","v":0}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B44,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D49:AG49)","v":0}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D46:D49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D50:AG50)","v":0}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D50","v":0},{"$f":"D51+E50","v":0},{"$f":"E51+F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Aluguel de Bicicleta",null,{"$f":"D59","v":0},{"$f":"E59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D53:AG53)","v":0},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E53:AG53)+'15. FCL - UGC'!D53","v":0}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!D$19:D$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!E$19:E$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!F$19:F$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!G$19:G$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!H$19:H$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!I$19:I$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!J$19:J$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!K$19:K$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!L$19:L$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!M$19:M$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!N$19:N$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!O$19:O$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!P$19:P$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!Q$19:Q$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!R$19:R$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B53,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D55:AG55)","v":0}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!D$9:D$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!E$9:E$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!F$9:F$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!G$9:G$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!H$9:H$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!I$9:I$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!J$9:J$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!K$9:K$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!L$9:L$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!M$9:M$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!N$9:N$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!O$9:O$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!P$9:P$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!Q$9:Q$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!R$9:R$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B53,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D56:AG56)","v":0}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B53,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D57:AG57)","v":0}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B53,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D58:AG58)","v":0}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D55:D58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D59:AG59)","v":0}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D59","v":0},{"$f":"D60+E59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Arvorismo",null,{"$f":"D68","v":0},{"$f":"E68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D62:AG62)","v":0},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E62:AG62)+'15. FCL - UGC'!D62","v":0}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!D$19:D$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!E$19:E$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!F$19:F$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!G$19:G$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!H$19:H$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!I$19:I$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!J$19:J$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!K$19:K$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!L$19:L$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!M$19:M$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!N$19:N$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!O$19:O$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!P$19:P$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!Q$19:Q$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!R$19:R$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B62,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D64:AG64)","v":0}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!D$9:D$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!E$9:E$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!F$9:F$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!G$9:G$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!H$9:H$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!I$9:I$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!J$9:J$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!K$9:K$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!L$9:L$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!M$9:M$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!N$9:N$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!O$9:O$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!P$9:P$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!Q$9:Q$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!R$9:R$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B62,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D65:AG65)","v":0}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B62,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D66:AG66)","v":0}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B62,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D67:AG67)","v":0}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D64:D67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D68:AG68)","v":0}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D68","v":0},{"$f":"D69+E68","v":0},{"$f":"E69+F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Teleférico",null,{"$f":"D77","v":0},{"$f":"E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D71:AG71)","v":0},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E71:AG71)+'15. FCL - UGC'!D71","v":0}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!D$19:D$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!E$19:E$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!F$19:F$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!G$19:G$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!H$19:H$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!I$19:I$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!J$19:J$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!K$19:K$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!L$19:L$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!M$19:M$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!N$19:N$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!O$19:O$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!P$19:P$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!Q$19:Q$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!R$19:R$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B71,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D73:AG73)","v":0}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!D$9:D$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!E$9:E$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!F$9:F$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!G$9:G$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!H$9:H$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!I$9:I$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!J$9:J$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!K$9:K$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!L$9:L$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!M$9:M$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!N$9:N$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!O$9:O$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!P$9:P$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!Q$9:Q$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!R$9:R$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B71,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D74:AG74)","v":0}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B71,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D75:AG75)","v":0}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B71,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D76:AG76)","v":0}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D73:D76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D77:AG77)","v":0}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D77","v":0},{"$f":"D78+E77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"A&B",null,{"$f":"D86","v":0.78251259111867144},{"$f":"E86","v":0.59357908523726821},1.301825756352927,1.4045923554701647,1.5117483440476713,1.5071505152572211,1.5190599710131054,1.5312546768077477,1.5524459725570292,1.5735968551858153,1.5936404829036781,1.6121423385407101,1.6332201447792112,1.6542146787227114,1.675111283329636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D80:AG80)","v":21.446095051323567},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E80:AG80)+'15. FCL - UGC'!D80","v":11.35683048630791}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!D$19:D$28)","v":6.3659508996993726},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!E$19:E$28)","v":6.9779646846535819},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!F$19:F$28)","v":7.6305619467380739},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!G$19:G$28)","v":8.3165259400648441},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!H$19:H$28)","v":9.0385548835496472},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!I$19:I$28)","v":9.1852747969948076},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!J$19:J$28)","v":9.3317316559178316},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!K$19:K$28)","v":9.4778151886120252},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!L$19:L$28)","v":9.6234649639706902},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!M$19:M$28)","v":9.7686358444430326},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!N$19:N$28)","v":9.9132770500236091},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!O$19:O$28)","v":10.057306873345263},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!P$19:P$28)","v":10.200638192232628},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!Q$19:Q$28)","v":10.34322439161215},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!R$19:R$28)","v":10.485013335814207},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B80,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D82:AG82)","v":136.71594064767177}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!D$9:D$403)","v":-4.1378680848045928},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!E$9:E$403)","v":-4.535677045024828},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!F$9:F$403)","v":-4.9598652653797481},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!G$9:G$403)","v":-5.4057418610421486},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!H$9:H$403)","v":-5.8750606743072709},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!I$9:I$403)","v":-5.9704286180466255},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!J$9:J$403)","v":-6.0656255763465907},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!K$9:K$403)","v":-6.1605798725978165},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!L$9:L$403)","v":-6.2552522265809483},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!M$9:M$403)","v":-6.3496132988879719},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!N$9:N$403)","v":-6.4436300825153463},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!O$9:O$403)","v":-6.5372494676744211},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!P$9:P$403)","v":-6.6304148249512078},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!Q$9:Q$403)","v":-6.723095854547898},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!R$9:R$403)","v":-6.8152586682792347},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B80,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D83:AG83)","v":-88.86536142098663}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!I:I)","v":-0.30992913858851179},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!J:J)","v":-0.59981244385397059},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B80,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D84:AG84)","v":-0.90974158244248238}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":-1.1356410851875967},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":-1.2488961105375151},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":-1.3688709250053988},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":-1.5061917235525308},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":-1.651745865194705},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":-1.707695663690961},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":-1.7470461085581355},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":-1.785980639206461},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":-1.8157667648327127},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":-1.8454256903692454},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":-1.8760064846045847},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":-1.9079150671301321},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":-1.9370032225022087},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":-1.9659138583415405},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":-1.9946433842053364},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B80,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D85:AG85)","v":-25.494742592919067}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D82:D85)","v":0.78251259111867144},0.59357908523726821,1.301825756352927,1.4045923554701647,1.5117483440476713,1.5071505152572211,1.5190599710131054,1.5312546768077477,1.5524459725570292,1.5735968551858153,1.5936404829036781,1.6121423385407101,1.6332201447792112,1.6542146787227114,1.675111283329636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D86:AG86)","v":21.446095051323567}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D86","v":0.78251259111867144},{"$f":"D87+E86","v":1.3760916763559397},2.6779174327088668,4.0825097881790313,5.5942581322267024,7.1014086474839235,8.6204686184970285,10.151723295304777,11.704169267861806,13.277766123047622,14.8714066059513,16.483548944492011,18.116769089271223,19.770983767993933,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567,21.446095051323567]
[]
[null,"Souvenir",null,{"$f":"D95","v":1.2830358800905772E-2},{"$f":"E95","v":-6.2637896767271828E-2},0.207182935420264,0.2225969526600029,0.23859317770594024,0.23590656347982392,0.23693912929833594,0.23804011459063418,0.24117134874119228,0.2442988754320119,0.24718309242779357,0.24972709833661355,0.25285888028915782,0.25598030277150219,0.25908865295718186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D89:AG89)","v":3.0797595861440885},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E89:AG89)+'15. FCL - UGC'!D89","v":1.5246216993291768}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!D$19:D$28)","v":1.433141094318509},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!E$19:E$28)","v":1.5709213127535444},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!F$19:F$28)","v":1.717837927265478},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!G$19:G$28)","v":1.8722662606831688},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!H$19:H$28)","v":2.0348137522518384},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!I$19:I$28)","v":2.0678442202252945},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!J$19:J$28)","v":2.1008154677850746},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!K$19:K$28)","v":2.1337026699023824},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!L$19:L$28)","v":2.1664922219635869},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!M$19:M$28)","v":2.1991739623321997},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!N$19:N$28)","v":2.2317364591084607},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!O$19:O$28)","v":2.264161317839219},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!P$19:P$28)","v":2.2964289250571843},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!Q$19:Q$28)","v":2.3285287864970732},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!R$19:R$28)","v":2.3604491650638635},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B89,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D91:AG91)","v":30.778313543046874}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!D$9:D$403)","v":-1.0031987660229564},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!E$9:E$403)","v":-1.0996449189274811},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!F$9:F$403)","v":-1.2024865490858345},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!G$9:G$403)","v":-1.3105863824782182},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!H$9:H$403)","v":-1.4243696265762869},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!I$9:I$403)","v":-1.4474909541577061},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!J$9:J$403)","v":-1.4705708274495521},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!K$9:K$403)","v":-1.4935918689316678},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!L$9:L$403)","v":-1.5165445553745109},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!M$9:M$403)","v":-1.5394217736325397},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!N$9:N$403)","v":-1.5622155213759226},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!O$9:O$403)","v":-1.5849129224874534},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!P$9:P$403)","v":-1.6075002475400291},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!Q$9:Q$403)","v":-1.6299701505479511},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!R$9:R$403)","v":-1.6523144155447045},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B89,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D92:AG92)","v":-21.544819480132816}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!I:I)","v":-0.16144962882914299},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!J:J)","v":-0.25275529852030676},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B89,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D93:AG93)","v":-0.41420492734944975}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":-0.25566234066550381},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":-0.28115899207302841},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":-0.30816844275937949},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":-0.33908292554494768},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":-0.37185094796961127},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":-0.38444670258776442},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":-0.39330551103718647},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":-0.40207068638008042},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":-0.40877631784788371},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":-0.41545331326764812},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":-0.42233784530474461},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":-0.42952129701515207},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":-0.43606979722799744},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":-0.44257833317761985},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":-0.44904609656197714},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B89,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D94:AG94)","v":-5.7395295494205243}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D91:D94)","v":1.2830358800905772E-2},-6.2637896767271828E-2,0.207182935420264,0.2225969526600029,0.23859317770594024,0.23590656347982392,0.23693912929833594,0.23804011459063418,0.24117134874119228,0.2442988754320119,0.24718309242779357,0.24972709833661355,0.25285888028915782,0.25598030277150219,0.25908865295718186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D95:AG95)","v":3.0797595861440885}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D95","v":1.2830358800905772E-2},{"$f":"D96+E95","v":-4.9807537966366056E-2},0.15737539745389795,0.37997235011390085,0.61856552781984109,0.85447209129966506,1.0914112205980011,1.3294513351886352,1.5706226839298276,1.8149215593618395,2.0621046517896331,2.3118317501262466,2.5646906304154045,2.8206709331869066,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885,3.0797595861440885]
[]
[null,"Locker",null,{"$f":"D104","v":0},{"$f":"E104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D98:AG98)","v":0},null,{"$f":"NPV(_xlfn.SINGLE(WACC),'15. FCL - UGC'!E98:AG98)+'15. FCL - UGC'!D98","v":0}]
[]
[null,"Receitas",null,{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!D$19:D$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!E$19:E$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!F$19:F$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!G$19:G$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!H$19:H$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!I$19:I$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!J$19:J$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!K$19:K$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!L$19:L$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!M$19:M$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!N$19:N$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!O$19:O$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!P$19:P$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!Q$19:Q$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!R$19:R$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!S$19:S$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!T$19:T$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!U$19:U$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!V$19:V$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!W$19:W$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!X$19:X$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!Y$19:Y$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!Z$19:Z$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!AA$19:AA$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!AB$19:AB$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!AC$19:AC$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!AD$19:AD$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!AE$19:AE$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!AF$19:AF$28)","v":0},{"$f":"SUMIF('13. DRE'!$B$19:$B$28,'15. FCL - UGC'!$B98,'13. DRE'!AG$19:AG$28)","v":0},null,{"$f":"SUM(D100:AG100)","v":0}]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!D$9:D$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!E$9:E$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!F$9:F$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!G$9:G$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!H$9:H$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!I$9:I$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!J$9:J$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!K$9:K$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!L$9:L$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!M$9:M$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!N$9:N$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!O$9:O$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!P$9:P$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!Q$9:Q$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!R$9:R$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B98,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D101:AG101)","v":0}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!I:I)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!J:J)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!K:K)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!N:N)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!S:S)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B98,'05. CAPEX'!AL:AL)","v":0},null,{"$f":"SUM(D102:AG102)","v":0}]
[null,"Tributos sobre a Receita",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!D$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!D$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!D$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!D$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!D$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!D$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!E$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!E$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!E$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!E$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!E$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!E$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!F$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!F$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!F$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!F$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!F$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!F$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!G$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!G$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!G$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!G$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!G$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!G$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!H$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!H$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!H$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!H$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!H$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!H$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!I$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!I$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!I$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!I$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!I$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!I$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!J$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!J$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!J$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!J$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!J$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!J$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!K$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!K$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!K$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!K$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!K$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!K$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!L$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!L$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!L$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!L$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!L$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!L$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!M$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!M$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!M$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!M$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!M$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!M$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!N$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!N$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!N$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!N$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!N$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!N$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!O$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!O$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!O$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!O$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!O$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!O$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!P$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!P$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!P$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!P$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!P$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!P$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Q$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Q$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Q$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Q$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Q$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Q$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!R$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!R$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!R$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!R$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!R$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!R$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!S$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!S$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!S$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!S$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!S$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!S$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!T$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!T$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!T$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!T$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!T$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!T$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!U$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!U$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!U$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!U$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!U$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!U$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!V$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!V$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!V$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!V$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!V$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!V$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!W$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!W$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!W$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!W$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!W$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!W$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!X$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!X$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!X$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!X$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!X$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!X$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Y$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Y$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Y$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Y$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Y$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Y$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!Z$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!Z$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!Z$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!Z$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!Z$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!Z$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AA$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AA$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AA$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AA$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AA$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AA$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AB$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AB$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AB$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AB$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AB$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AB$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AC$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AC$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AC$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AC$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AC$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AC$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AD$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AD$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AD$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AD$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AD$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AD$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AE$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AE$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AE$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AE$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AE$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AE$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AF$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AF$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AF$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AF$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AF$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AF$38))))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",(((SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$15:$AO$24)*'10. (a) TRIBUTOS PROJETO - LR'!AG$50)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$28:$AO$36)*'10. (a) TRIBUTOS PROJETO - LR'!AG$26)+(SUMIF('10. (a) TRIBUTOS PROJETO - LR'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (a) TRIBUTOS PROJETO - LR'!$AO$41:$AO$43)*'10. (a) TRIBUTOS PROJETO - LR'!AG$38))),(((SUMIF('10. (c) TRIBUTOS - LP'!$B$15:$B$24,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$15:$AO$24)*'10. (c) TRIBUTOS - LP'!AG$13)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$28:$B$36,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$28:$AO$36)*'10. (c) TRIBUTOS - LP'!AG$26)+(SUMIF('10. (c) TRIBUTOS - LP'!$B$41:$B$43,'15. FCL - UGC'!$B98,'10. (c) TRIBUTOS - LP'!$AO$41:$AO$43)*'10. (c) TRIBUTOS - LP'!AG$38))))","v":0},null,{"$f":"SUM(D103:AG103)","v":0}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D100:D103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D104:AG104)","v":0}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D104","v":0},{"$f":"D105+E104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ENCARGOS",null,{"$f":"D109","v":-35.934322843679823},{"$f":"E109","v":-39.702078961521281},-35.148188934288463,-37.169467027040788,-39.421643742450058,-40.619173160479058,-40.336130490086049,-40.791799108092803,-41.246114735779656,-41.698936578595642,-42.889982021857428,-42.599368861225486,-43.04645268231031,-43.491212301822749,-43.933485096446603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-608.02835654567616]
[]
[null,"Encargo",null,{"$f":"D112","v":-35.934322843679823},{"$f":"E112","v":-39.702078961521281},-35.148188934288463,-37.169467027040788,-39.421643742450058,-40.619173160479058,-40.336130490086049,-40.791799108092803,-41.246114735779656,-41.698936578595642,-42.889982021857428,-42.599368861225486,-43.04645268231031,-43.491212301822749,-43.933485096446603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-608.02835654567616]
[null,"Opex",null,{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!D$9:D$403)","v":-31.673627479968488},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!E$9:E$403)","v":-32.698637884410743},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!F$9:F$403)","v":-34.892232800955128},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!G$9:G$403)","v":-37.169467027040788},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!H$9:H$403)","v":-39.421643742450058},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!I$9:I$403)","v":-39.879297380479059},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!J$9:J$403)","v":-40.336130490086049},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!K$9:K$403)","v":-40.791799108092803},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!L$9:L$403)","v":-41.246114735779656},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!M$9:M$403)","v":-41.698936578595642},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!N$9:N$403)","v":-42.150106241857429},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!O$9:O$403)","v":-42.599368861225486},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!P$9:P$403)","v":-43.04645268231031},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!Q$9:Q$403)","v":-43.491212301822749},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!R$9:R$403)","v":-43.933485096446603},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!S$9:S$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!T$9:T$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!U$9:U$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!V$9:V$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!W$9:W$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!X$9:X$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!Y$9:Y$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!Z$9:Z$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!AA$9:AA$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!AB$9:AB$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!AC$9:AC$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!AD$9:AD$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!AE$9:AE$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!AF$9:AF$403)","v":0},{"$f":"-SUMIF('07. (a) OPEX'!$B$9:$B$403,$B107,'07. (a) OPEX'!AG$9:AG$403)","v":0},null,{"$f":"SUM(D110:AG110)","v":-595.02851241152098}]
[null,"Capex",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!I:I)","v":-4.2606953637113367},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!J:J)","v":-7.0034410771105353},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!K:K)","v":-0.25595613333333339},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!L:L)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!M:M)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!N:N)","v":-0.73987577999999998},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!O:O)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!P:P)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!Q:Q)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!R:R)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!S:S)","v":-0.73987577999999998},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!T:T)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!U:U)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!V:V)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!W:W)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!X:X)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!Y:Y)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!Z:Z)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AA:AA)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AB:AB)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AC:AC)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AD:AD)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AE:AE)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AF:AF)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AG:AG)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AH:AH)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AI:AI)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AJ:AJ)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AK:AK)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AL:AL)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,'15. FCL - UGC'!$B109,'05. CAPEX'!AM:AM)","v":0},{"$f":"SUM(D111:AG111)","v":-12.999844134155206}]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D110,D111)","v":-35.934322843679823},-39.702078961521281,-35.148188934288463,-37.169467027040788,-39.421643742450058,-40.619173160479058,-40.336130490086049,-40.791799108092803,-41.246114735779656,-41.698936578595642,-42.889982021857428,-42.599368861225486,-43.04645268231031,-43.491212301822749,-43.933485096446603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D112:AG112)","v":-608.02835654567616}]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D112","v":-35.934322843679823},{"$f":"D113+E112","v":-75.636401805201103},{"$f":"E113+F112","v":-110.78459073948957},-147.95405776653035,-187.3757015089804,-227.99487466945945,-268.3310051595455,-309.12280426763829,-350.36891900341794,-392.06785558201358,-434.95783760387098,-477.55720646509644,-520.6036591474068,-564.09487144922957,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,-608.02835654567616,null,{"$f":"SUM(D113:AG113)","v":-13831.237812742371}]
[]
[null,"TRIBUTOS SOBRE LUCRO",null,{"$f":"SUM(D117:D117)","v":0},{"$f":"SUM(E117:E117)","v":-8.8777052113086924E-2},-0.34268556819028229,-1.2337261477273196,-2.1305818294566352,-3.2474247744544957,-3.7727759854137428,-4.2855117886910863,-4.4739949606681142,-4.660812850433441,-4.8837526462288281,-5.1578086038828399,-5.3352941970432068,-5.5109173665149456,-5.6848633023025883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D115:AG115)","v":-50.808927073120614}]
[]
[null,"IRPJ/CSLL",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!D71,'10. (c) TRIBUTOS - LP'!D56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!E71,'10. (c) TRIBUTOS - LP'!E56)","v":-8.8777052113086924E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!F71,'10. (c) TRIBUTOS - LP'!F56)","v":-0.34268556819028229},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!G71,'10. (c) TRIBUTOS - LP'!G56)","v":-1.2337261477273196},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!H71,'10. (c) TRIBUTOS - LP'!H56)","v":-2.1305818294566352},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!I71,'10. (c) TRIBUTOS - LP'!I56)","v":-3.2474247744544957},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!J71,'10. (c) TRIBUTOS - LP'!J56)","v":-3.7727759854137428},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!K71,'10. (c) TRIBUTOS - LP'!K56)","v":-4.2855117886910863},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!L71,'10. (c) TRIBUTOS - LP'!L56)","v":-4.4739949606681142},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!M71,'10. (c) TRIBUTOS - LP'!M56)","v":-4.660812850433441},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!N71,'10. (c) TRIBUTOS - LP'!N56)","v":-4.8837526462288281},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!O71,'10. (c) TRIBUTOS - LP'!O56)","v":-5.1578086038828399},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!P71,'10. (c) TRIBUTOS - LP'!P56)","v":-5.3352941970432068},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!Q71,'10. (c) TRIBUTOS - LP'!Q56)","v":-5.5109173665149456},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!R71,'10. (c) TRIBUTOS - LP'!R56)","v":-5.6848633023025883},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!S71,'10. (c) TRIBUTOS - LP'!S56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!T71,'10. (c) TRIBUTOS - LP'!T56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!U71,'10. (c) TRIBUTOS - LP'!U56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!V71,'10. (c) TRIBUTOS - LP'!V56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!W71,'10. (c) TRIBUTOS - LP'!W56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!X71,'10. (c) TRIBUTOS - LP'!X56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!Y71,'10. (c) TRIBUTOS - LP'!Y56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!Z71,'10. (c) TRIBUTOS - LP'!Z56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!AA71,'10. (c) TRIBUTOS - LP'!AA56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!AB71,'10. (c) TRIBUTOS - LP'!AB56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!AC71,'10. (c) TRIBUTOS - LP'!AC56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!AD71,'10. (c) TRIBUTOS - LP'!AD56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!AE71,'10. (c) TRIBUTOS - LP'!AE56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!AF71,'10. (c) TRIBUTOS - LP'!AF56)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG$105=\"real\",'10. (a) TRIBUTOS PROJETO - LR'!AG71,'10. (c) TRIBUTOS - LP'!AG56)","v":0},null,{"$f":"SUM(D117:AG117)","v":-50.808927073120614}]
[]
[null,"NIG ",null,{"$f":"SUM(D121)","v":-6.9419984702809092},{"$f":"SUM(E121)","v":-0.93439414917583363},-0.97606908787802094,-1.0294240035508064,-1.0940483358202966,-0.49330610680390069,-0.49842975606054607,-0.50342345473781336,-0.50833748702685178,-0.51318630189609293,-0.51796208179973324,-0.52262922820912494,-0.52717882325994936,-0.53165182673982736,10.897749626263915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D119:AG119)","v":-4.6942894869757925}]
[]
[null,"Variação de capital de giro",null,{"$f":"'08. NIG'!D54","v":-6.9419984702809092},{"$f":"'08. NIG'!E54","v":-0.93439414917583363},{"$f":"'08. NIG'!F54","v":-0.97606908787802094},{"$f":"'08. NIG'!G54","v":-1.0294240035508064},{"$f":"'08. NIG'!H54","v":-1.0940483358202966},{"$f":"'08. NIG'!I54","v":-0.49330610680390069},{"$f":"'08. NIG'!J54","v":-0.49842975606054607},{"$f":"'08. NIG'!K54","v":-0.50342345473781336},{"$f":"'08. NIG'!L54","v":-0.50833748702685178},{"$f":"'08. NIG'!M54","v":-0.51318630189609293},{"$f":"'08. NIG'!N54","v":-0.51796208179973324},{"$f":"'08. NIG'!O54","v":-0.52262922820912494},{"$f":"'08. NIG'!P54","v":-0.52717882325994936},{"$f":"'08. NIG'!Q54","v":-0.53165182673982736},{"$f":"'08. NIG'!R54","v":10.897749626263915},{"$f":"'08. NIG'!S54","v":0},{"$f":"'08. NIG'!T54","v":0},{"$f":"'08. NIG'!U54","v":0},{"$f":"'08. NIG'!V54","v":0},{"$f":"'08. NIG'!W54","v":0},{"$f":"'08. NIG'!X54","v":0},{"$f":"'08. NIG'!Y54","v":0},{"$f":"'08. NIG'!Z54","v":0},{"$f":"'08. NIG'!AA54","v":0},{"$f":"'08. NIG'!AB54","v":0},{"$f":"'08. NIG'!AC54","v":0},{"$f":"'08. NIG'!AD54","v":0},{"$f":"'08. NIG'!AE54","v":0},{"$f":"'08. NIG'!AF54","v":0},{"$f":"'08. NIG'!AG54","v":0},null,{"$f":"SUM(D121:AG121)","v":-4.6942894869757925}]
[]
[null,"OUTORGAS",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D13","v":-48.320830584882096},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E13","v":-13.453482205477998},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F13","v":-14.711686574454859},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G13","v":-16.034221840091337},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H13","v":-17.426290155423484},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I13","v":-17.709165439826233},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J13","v":-17.991533556380968},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K13","v":-18.273181901769849},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L13","v":-18.553993965111058},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M13","v":-18.8338827214247},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N13","v":-19.112750267105582},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O13","v":-19.390439070744485},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P13","v":-19.66678116120816},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q13","v":-19.941686664859962},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R13","v":-20.215055064380682},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF13","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG13","v":0},null,{"$f":"SUM(D123:AG123)","v":-299.63498117314145}]
[]
[]
[null,"RESSSARCIMENTOS",null,{"$f":"SUM(D128:D130)","v":-3.8166086903050918},{"$f":"SUM(E128:E130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D126:AG126)","v":-3.8166086903050918}]
[]
[null,"Estudos",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D29","v":-0.98334999999999995},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF29","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG29","v":0}]
[null,"BNDES",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D31","v":-2.2197805803050921},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF31","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG31","v":0},null,{"$f":"SUM(D129:AG129)","v":-2.2197805803050921}]
[null,"B3",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D37","v":-0.61347810999999997},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF37","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG37","v":0},null,{"$f":"SUM(D130:AG130)","v":-0.61347810999999997}]
[]
[null,"Fluxo de Caixa Livre Projeto ",null,{"$f":"SUM(D13,D24,D107,D115,D119,D123,D126)","v":-64.490870465909964},-8.4361399158238335,3.4957266815556274,10.541724028273581,11.800672604050526,10.639045035181031,11.267966274898331,11.097882163416593,11.34784917756188,11.598402359798389,10.986008446530189,11.933687503073394,12.190356556528869,12.446965712748788,24.136893199236834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D132:AG132)","v":80.55616936112024}]
[]
[null,"Fluxo de Caixa Livre Projeto Acumulado",null,{"$f":"D132","v":-64.490870465909964},{"$f":"D134+E132","v":-72.927010381733794},-69.43128370017817,-58.889559671904593,-47.088887067854067,-36.449842032673033,-25.181875757774701,-14.083993594358109,-2.736144416796229,8.8622579430021595,19.848266389532348,31.781953892605742,43.972310449134611,56.419276161883403,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024,80.55616936112024]
[]
[null,"TIR Projeto (a.a.)",null,{"$f":"IRR(D132:AG132)","v":9.5564239018084196E-2}]
[]
[null,"VPL do Projeto",null,{"$f":"NPV(_xlfn.SINGLE(WACC),E132:AG132)+'15. FCL - UGC'!D132","v":0}]

{"sheet":"16. DF'S ACIONISTA","index":23,"n_rows":232,"n_cols":40,"rows_kept":232,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"DF'S do acionista (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,{"$f":"ano_inicial","v":2025},{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,{"$f":"AK9+1","v":2059}]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"DRE - Nominal - (R$ Milhões)"]
[]
[null,"Receita de Operação",null,{"$f":"SUM(D17:D26)","v":68.186236579849378},{"$f":"SUM(E17:E26)","v":77.731230520539526},{"$f":"SUM(F17:F26)","v":88.060886571003593},99.33649388148109,111.73937301468523,117.52756387579086,123.58056372175145,129.90818527508247,136.52120074212263,143.43095824549434,150.64911099203627,158.187215328593,166.05707079368452,174.2714823924141,182.8435799056063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D15:AL15)","v":1928.0311518401347}]
[]
[null,{"$f":"'13. DRE'!B19","v":"Bilheteria"},null,{"$f":"'13. DRE'!D19*(1+D$230)","v":59.710700147081489},{"$f":"'13. DRE'!E19*(1+E$230)","v":68.069253129116731},{"$f":"'13. DRE'!F19*(1+F$230)","v":77.114934867680702},{"$f":"'13. DRE'!G19*(1+G$230)","v":86.988986301854268},{"$f":"'13. DRE'!H19*(1+H$230)","v":97.850189882374309},{"$f":"'13. DRE'!I19*(1+I$230)","v":102.9189097038125},{"$f":"'13. DRE'!J19*(1+J$230)","v":108.21952280289786},{"$f":"'13. DRE'!K19*(1+K$230)","v":113.76062218257555},{"$f":"'13. DRE'!L19*(1+L$230)","v":119.55164106595441},{"$f":"'13. DRE'!M19*(1+M$230)","v":125.60251700614091},{"$f":"'13. DRE'!N19*(1+N$230)","v":131.92345471854676},{"$f":"'13. DRE'!O19*(1+O$230)","v":138.52457409826877},{"$f":"'13. DRE'!P19*(1+P$230)","v":145.41620800339945},{"$f":"'13. DRE'!Q19*(1+Q$230)","v":152.60956977930661},{"$f":"'13. DRE'!R19*(1+R$230)","v":160.11615717751806},{"$f":"'13. DRE'!S19*(1+S$230)","v":0},{"$f":"'13. DRE'!T19*(1+T$230)","v":0},{"$f":"'13. DRE'!U19*(1+U$230)","v":0},{"$f":"'13. DRE'!V19*(1+V$230)","v":0},{"$f":"'13. DRE'!W19*(1+W$230)","v":0},{"$f":"'13. DRE'!X19*(1+X$230)","v":0},{"$f":"'13. DRE'!Y19*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z19*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA19*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB19*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC19*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD19*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE19*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF19*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG19*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH19*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI19*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ19*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK19*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL19*(1+AL$230)","v":0},null,{"$f":"SUM(D17:AL17)","v":1688.3772408665284}]
[null,{"$f":"'13. DRE'!B20","v":"Cachoeirismo"},null,{"$f":"'13. DRE'!D20*(1+D$230)","v":0.33822221937500041},{"$f":"'13. DRE'!E20*(1+E$230)","v":0.38556797705970031},{"$f":"'13. DRE'!F20*(1+F$230)","v":0.43680587153825884},{"$f":"'13. DRE'!G20*(1+G$230)","v":0.49273594072289123},{"$f":"'13. DRE'!H20*(1+H$230)","v":0.5542575837623881},{"$f":"'13. DRE'!I20*(1+I$230)","v":0.58296857966720961},{"$f":"'13. DRE'!J20*(1+J$230)","v":0.61299309992915252},{"$f":"'13. DRE'!K20*(1+K$230)","v":0.64437981831221647},{"$f":"'13. DRE'!L20*(1+L$230)","v":0.67718216788028918},{"$f":"'13. DRE'!M20*(1+M$230)","v":0.71145643839816219},{"$f":"'13. DRE'!N20*(1+N$230)","v":0.74726043293105093},{"$f":"'13. DRE'!O20*(1+O$230)","v":0.78465147409233971},{"$f":"'13. DRE'!P20*(1+P$230)","v":0.82368809079205585},{"$f":"'13. DRE'!Q20*(1+Q$230)","v":0.86443379932706965},{"$f":"'13. DRE'!R20*(1+R$230)","v":0.90695372696988097},{"$f":"'13. DRE'!S20*(1+S$230)","v":0},{"$f":"'13. DRE'!T20*(1+T$230)","v":0},{"$f":"'13. DRE'!U20*(1+U$230)","v":0},{"$f":"'13. DRE'!V20*(1+V$230)","v":0},{"$f":"'13. DRE'!W20*(1+W$230)","v":0},{"$f":"'13. DRE'!X20*(1+X$230)","v":0},{"$f":"'13. DRE'!Y20*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z20*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA20*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB20*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC20*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD20*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE20*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF20*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG20*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH20*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI20*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ20*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK20*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL20*(1+AL$230)","v":0},null,{"$f":"SUM(D18:AL18)","v":9.5635572207576676}]
[null,{"$f":"'13. DRE'!B21","v":"Rafting"},null,{"$f":"'13. DRE'!D21*(1+D$230)","v":0.3382222193749993},{"$f":"'13. DRE'!E21*(1+E$230)","v":0.38556797705969903},{"$f":"'13. DRE'!F21*(1+F$230)","v":0.43680587153825734},{"$f":"'13. DRE'!G21*(1+G$230)","v":0.49273594072288962},{"$f":"'13. DRE'!H21*(1+H$230)","v":0.55425758376238632},{"$f":"'13. DRE'!I21*(1+I$230)","v":0.5829685796672075},{"$f":"'13. DRE'!J21*(1+J$230)","v":0.61299309992915041},{"$f":"'13. DRE'!K21*(1+K$230)","v":0.64437981831221425},{"$f":"'13. DRE'!L21*(1+L$230)","v":0.67718216788028684},{"$f":"'13. DRE'!M21*(1+M$230)","v":0.71145643839815997},{"$f":"'13. DRE'!N21*(1+N$230)","v":0.74726043293104827},{"$f":"'13. DRE'!O21*(1+O$230)","v":0.78465147409233726},{"$f":"'13. DRE'!P21*(1+P$230)","v":0.82368809079205285},{"$f":"'13. DRE'!Q21*(1+Q$230)","v":0.86443379932706688},{"$f":"'13. DRE'!R21*(1+R$230)","v":0.90695372696987786},{"$f":"'13. DRE'!S21*(1+S$230)","v":0},{"$f":"'13. DRE'!T21*(1+T$230)","v":0},{"$f":"'13. DRE'!U21*(1+U$230)","v":0},{"$f":"'13. DRE'!V21*(1+V$230)","v":0},{"$f":"'13. DRE'!W21*(1+W$230)","v":0},{"$f":"'13. DRE'!X21*(1+X$230)","v":0},{"$f":"'13. DRE'!Y21*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z21*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA21*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB21*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC21*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD21*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE21*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF21*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG21*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH21*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI21*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ21*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK21*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL21*(1+AL$230)","v":0},null,{"$f":"SUM(D19:AL19)","v":9.5635572207576338}]
[null,{"$f":"'13. DRE'!B22","v":"Aluguel de Caiaque"},null,{"$f":"'13. DRE'!D22*(1+D$230)","v":0},{"$f":"'13. DRE'!E22*(1+E$230)","v":0},{"$f":"'13. DRE'!F22*(1+F$230)","v":0},{"$f":"'13. DRE'!G22*(1+G$230)","v":0},{"$f":"'13. DRE'!H22*(1+H$230)","v":0},{"$f":"'13. DRE'!I22*(1+I$230)","v":0},{"$f":"'13. DRE'!J22*(1+J$230)","v":0},{"$f":"'13. DRE'!K22*(1+K$230)","v":0},{"$f":"'13. DRE'!L22*(1+L$230)","v":0},{"$f":"'13. DRE'!M22*(1+M$230)","v":0},{"$f":"'13. DRE'!N22*(1+N$230)","v":0},{"$f":"'13. DRE'!O22*(1+O$230)","v":0},{"$f":"'13. DRE'!P22*(1+P$230)","v":0},{"$f":"'13. DRE'!Q22*(1+Q$230)","v":0},{"$f":"'13. DRE'!R22*(1+R$230)","v":0},{"$f":"'13. DRE'!S22*(1+S$230)","v":0},{"$f":"'13. DRE'!T22*(1+T$230)","v":0},{"$f":"'13. DRE'!U22*(1+U$230)","v":0},{"$f":"'13. DRE'!V22*(1+V$230)","v":0},{"$f":"'13. DRE'!W22*(1+W$230)","v":0},{"$f":"'13. DRE'!X22*(1+X$230)","v":0},{"$f":"'13. DRE'!Y22*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z22*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA22*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB22*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC22*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD22*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE22*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF22*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG22*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH22*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI22*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ22*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK22*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL22*(1+AL$230)","v":0},null,{"$f":"SUM(D20:AL20)","v":0}]
[null,{"$f":"'13. DRE'!B23","v":"Aluguel de Bicicleta"},null,{"$f":"'13. DRE'!D23*(1+D$230)","v":0},{"$f":"'13. DRE'!E23*(1+E$230)","v":0},{"$f":"'13. DRE'!F23*(1+F$230)","v":0},{"$f":"'13. DRE'!G23*(1+G$230)","v":0},{"$f":"'13. DRE'!H23*(1+H$230)","v":0},{"$f":"'13. DRE'!I23*(1+I$230)","v":0},{"$f":"'13. DRE'!J23*(1+J$230)","v":0},{"$f":"'13. DRE'!K23*(1+K$230)","v":0},{"$f":"'13. DRE'!L23*(1+L$230)","v":0},{"$f":"'13. DRE'!M23*(1+M$230)","v":0},{"$f":"'13. DRE'!N23*(1+N$230)","v":0},{"$f":"'13. DRE'!O23*(1+O$230)","v":0},{"$f":"'13. DRE'!P23*(1+P$230)","v":0},{"$f":"'13. DRE'!Q23*(1+Q$230)","v":0},{"$f":"'13. DRE'!R23*(1+R$230)","v":0},{"$f":"'13. DRE'!S23*(1+S$230)","v":0},{"$f":"'13. DRE'!T23*(1+T$230)","v":0},{"$f":"'13. DRE'!U23*(1+U$230)","v":0},{"$f":"'13. DRE'!V23*(1+V$230)","v":0},{"$f":"'13. DRE'!W23*(1+W$230)","v":0},{"$f":"'13. DRE'!X23*(1+X$230)","v":0},{"$f":"'13. DRE'!Y23*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z23*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA23*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB23*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC23*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD23*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE23*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF23*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG23*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH23*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI23*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ23*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK23*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL23*(1+AL$230)","v":0},null,0]
[null,{"$f":"'13. DRE'!B24","v":"Arvorismo"},null,{"$f":"'13. DRE'!D24*(1+D$230)","v":0},{"$f":"'13. DRE'!E24*(1+E$230)","v":0},{"$f":"'13. DRE'!F24*(1+F$230)","v":0},{"$f":"'13. DRE'!G24*(1+G$230)","v":0},{"$f":"'13. DRE'!H24*(1+H$230)","v":0},{"$f":"'13. DRE'!I24*(1+I$230)","v":0},{"$f":"'13. DRE'!J24*(1+J$230)","v":0},{"$f":"'13. DRE'!K24*(1+K$230)","v":0},{"$f":"'13. DRE'!L24*(1+L$230)","v":0},{"$f":"'13. DRE'!M24*(1+M$230)","v":0},{"$f":"'13. DRE'!N24*(1+N$230)","v":0},{"$f":"'13. DRE'!O24*(1+O$230)","v":0},{"$f":"'13. DRE'!P24*(1+P$230)","v":0},{"$f":"'13. DRE'!Q24*(1+Q$230)","v":0},{"$f":"'13. DRE'!R24*(1+R$230)","v":0},{"$f":"'13. DRE'!S24*(1+S$230)","v":0},{"$f":"'13. DRE'!T24*(1+T$230)","v":0},{"$f":"'13. DRE'!U24*(1+U$230)","v":0},{"$f":"'13. DRE'!V24*(1+V$230)","v":0},{"$f":"'13. DRE'!W24*(1+W$230)","v":0},{"$f":"'13. DRE'!X24*(1+X$230)","v":0},{"$f":"'13. DRE'!Y24*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z24*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA24*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB24*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC24*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD24*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE24*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF24*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG24*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH24*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI24*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ24*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK24*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL24*(1+AL$230)","v":0},null,0]
[null,{"$f":"'13. DRE'!B25","v":"Teleférico"},null,{"$f":"'13. DRE'!D25*(1+D$230)","v":0},{"$f":"'13. DRE'!E25*(1+E$230)","v":0},{"$f":"'13. DRE'!F25*(1+F$230)","v":0},{"$f":"'13. DRE'!G25*(1+G$230)","v":0},{"$f":"'13. DRE'!H25*(1+H$230)","v":0},{"$f":"'13. DRE'!I25*(1+I$230)","v":0},{"$f":"'13. DRE'!J25*(1+J$230)","v":0},{"$f":"'13. DRE'!K25*(1+K$230)","v":0},{"$f":"'13. DRE'!L25*(1+L$230)","v":0},{"$f":"'13. DRE'!M25*(1+M$230)","v":0},{"$f":"'13. DRE'!N25*(1+N$230)","v":0},{"$f":"'13. DRE'!O25*(1+O$230)","v":0},{"$f":"'13. DRE'!P25*(1+P$230)","v":0},{"$f":"'13. DRE'!Q25*(1+Q$230)","v":0},{"$f":"'13. DRE'!R25*(1+R$230)","v":0},{"$f":"'13. DRE'!S25*(1+S$230)","v":0},{"$f":"'13. DRE'!T25*(1+T$230)","v":0},{"$f":"'13. DRE'!U25*(1+U$230)","v":0},{"$f":"'13. DRE'!V25*(1+V$230)","v":0},{"$f":"'13. DRE'!W25*(1+W$230)","v":0},{"$f":"'13. DRE'!X25*(1+X$230)","v":0},{"$f":"'13. DRE'!Y25*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z25*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA25*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB25*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC25*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD25*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE25*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF25*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG25*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH25*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI25*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ25*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK25*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL25*(1+AL$230)","v":0},null,0]
[null,{"$f":"'13. DRE'!B26","v":"A&B"},null,{"$f":"'13. DRE'!D26*(1+D$230)","v":6.3659508996993726},{"$f":"'13. DRE'!E26*(1+E$230)","v":7.2570832720397256},{"$f":"'13. DRE'!F26*(1+F$230)","v":8.2214726638934721},{"$f":"'13. DRE'!G26*(1+G$230)","v":9.2741772286736879},{"$f":"'13. DRE'!H26*(1+H$230)","v":10.432125277095775},{"$f":"'13. DRE'!I26*(1+I$230)","v":10.972517893965561},{"$f":"'13. DRE'!J26*(1+J$230)","v":11.537633403312507},{"$f":"'13. DRE'!K26*(1+K$230)","v":12.128387932977937},{"$f":"'13. DRE'!L26*(1+L$230)","v":12.745787189392848},{"$f":"'13. DRE'!M26*(1+M$230)","v":13.39089064724072},{"$f":"'13. DRE'!N26*(1+N$230)","v":14.064786264242631},{"$f":"'13. DRE'!O26*(1+O$230)","v":14.768552955151522},{"$f":"'13. DRE'!P26*(1+P$230)","v":15.503292339394189},{"$f":"'13. DRE'!Q26*(1+Q$230)","v":16.27019990799414},{"$f":"'13. DRE'!R26*(1+R$230)","v":17.070501473435623},{"$f":"'13. DRE'!S26*(1+S$230)","v":0},{"$f":"'13. DRE'!T26*(1+T$230)","v":0},{"$f":"'13. DRE'!U26*(1+U$230)","v":0},{"$f":"'13. DRE'!V26*(1+V$230)","v":0},{"$f":"'13. DRE'!W26*(1+W$230)","v":0},{"$f":"'13. DRE'!X26*(1+X$230)","v":0},{"$f":"'13. DRE'!Y26*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z26*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA26*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB26*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC26*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD26*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE26*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF26*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG26*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH26*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI26*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ26*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK26*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL26*(1+AL$230)","v":0},null,180.00335934850972]
[null,{"$f":"'13. DRE'!B27","v":"Souvenir"},null,{"$f":"'13. DRE'!D27*(1+D$230)","v":1.433141094318509},{"$f":"'13. DRE'!E27*(1+E$230)","v":1.6337581652636863},{"$f":"'13. DRE'!F27*(1+F$230)","v":1.8508672963529169},{"$f":"'13. DRE'!G27*(1+G$230)","v":2.0878584695073403},{"$f":"'13. DRE'!H27*(1+H$230)","v":2.3485426876903586},{"$f":"'13. DRE'!I27*(1+I$230)","v":2.4701991186783796},{"$f":"'13. DRE'!J27*(1+J$230)","v":2.5974213156827717},{"$f":"'13. DRE'!K27*(1+K$230)","v":2.7304155229045577},{"$f":"'13. DRE'!L27*(1+L$230)","v":2.8694081510147882},{"$f":"'13. DRE'!M27*(1+M$230)","v":3.0146377153163932},{"$f":"'13. DRE'!N27*(1+N$230)","v":3.166349143384771},{"$f":"'13. DRE'!O27*(1+O$230)","v":3.3247853269880272},{"$f":"'13. DRE'!P27*(1+P$230)","v":3.4901942693067891},{"$f":"'13. DRE'!Q27*(1+Q$230)","v":3.6628451064592373},{"$f":"'13. DRE'!R27*(1+R$230)","v":3.8430138007128782},{"$f":"'13. DRE'!S27*(1+S$230)","v":0},{"$f":"'13. DRE'!T27*(1+T$230)","v":0},{"$f":"'13. DRE'!U27*(1+U$230)","v":0},{"$f":"'13. DRE'!V27*(1+V$230)","v":0},{"$f":"'13. DRE'!W27*(1+W$230)","v":0},{"$f":"'13. DRE'!X27*(1+X$230)","v":0},{"$f":"'13. DRE'!Y27*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z27*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA27*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB27*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC27*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD27*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE27*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF27*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG27*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH27*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI27*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ27*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK27*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL27*(1+AL$230)","v":0},null,40.523437183581407]
[null,{"$f":"'13. DRE'!B28","v":"Locker"},null,{"$f":"'13. DRE'!D28*(1+D$230)","v":0},{"$f":"'13. DRE'!E28*(1+E$230)","v":0},{"$f":"'13. DRE'!F28*(1+F$230)","v":0},{"$f":"'13. DRE'!G28*(1+G$230)","v":0},{"$f":"'13. DRE'!H28*(1+H$230)","v":0},{"$f":"'13. DRE'!I28*(1+I$230)","v":0},{"$f":"'13. DRE'!J28*(1+J$230)","v":0},{"$f":"'13. DRE'!K28*(1+K$230)","v":0},{"$f":"'13. DRE'!L28*(1+L$230)","v":0},{"$f":"'13. DRE'!M28*(1+M$230)","v":0},{"$f":"'13. DRE'!N28*(1+N$230)","v":0},{"$f":"'13. DRE'!O28*(1+O$230)","v":0},{"$f":"'13. DRE'!P28*(1+P$230)","v":0},{"$f":"'13. DRE'!Q28*(1+Q$230)","v":0},{"$f":"'13. DRE'!R28*(1+R$230)","v":0},{"$f":"'13. DRE'!S28*(1+S$230)","v":0},{"$f":"'13. DRE'!T28*(1+T$230)","v":0},{"$f":"'13. DRE'!U28*(1+U$230)","v":0},{"$f":"'13. DRE'!V28*(1+V$230)","v":0},{"$f":"'13. DRE'!W28*(1+W$230)","v":0},{"$f":"'13. DRE'!X28*(1+X$230)","v":0},{"$f":"'13. DRE'!Y28*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z28*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA28*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB28*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC28*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD28*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE28*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF28*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG28*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH28*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI28*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ28*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK28*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL28*(1+AL$230)","v":0},null,0]
[]
[null,"(-) Impostos diretos",null,{"$f":"D30+D41+D53","v":-8.1180086828201361},-9.2998066822798737,-10.572291609062669,-12.09637302865711,-13.789518562065386,-14.876648062462118,-15.803365149889183,-16.771331415158137,-17.658279452917867,-18.585318544820694,-19.570105962817941,-20.622516308293797,-21.679382737928169,-22.782721170261937,-23.934402706788131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D28:AL28)","v":-246.16007007622315}]
[]
[null,"ISS",null,{"$f":"-D31*D40","v":-3.0193572292915745},{"$f":"-E31*E40","v":-3.4420194541618061},-3.8994273305378608,-4.3987229091650031,-4.9479352524949549,-5.2042423431573468,-5.4722754501378086,-5.7524690909599991,-6.0453002700857503,-6.3512714941468618,-6.6708987792204439,-7.0046938523226716,-7.353179209249177,-7.7169218688980372,-8.0965032315728909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D30:AL30)","v":-85.375217765402198}]
[null,"Base de incidência",null,{"$f":"SUM(D32:D39)","v":60.387144585831486},{"$f":"SUM(E32:E39)","v":68.840389083236118},77.988546610757211,87.974458183300058,98.958705049899095,104.08484686314692,109.44550900275617,115.04938181919998,120.90600540171499,127.02542988293723,133.41797558440888,140.09387704645343,147.06358418498354,154.33843737796073,161.93006463145781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D31:AL31)","v":1707.5043553080434}]
[null,{"$f":"B17","v":"Bilheteria"},null,{"$f":"D17","v":59.710700147081489},{"$f":"E17","v":68.069253129116731},77.114934867680702,86.988986301854268,97.850189882374309,102.9189097038125,108.21952280289786,113.76062218257555,119.55164106595441,125.60251700614091,131.92345471854676,138.52457409826877,145.41620800339945,152.60956977930661,160.11615717751806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D32:AL32)","v":1688.3772408665284}]
[null,{"$f":"B18","v":"Cachoeirismo"},null,0.33822221937500041,{"$f":"E18","v":0.38556797705970031},0.43680587153825884,0.49273594072289123,0.5542575837623881,0.58296857966720961,0.61299309992915252,0.64437981831221647,0.67718216788028918,0.71145643839816219,0.74726043293105093,0.78465147409233971,0.82368809079205585,0.86443379932706965,0.90695372696988097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D33:AL33)","v":9.5635572207576676}]
[null,"Rafting",null,0.3382222193749993,{"$f":"E19","v":0.38556797705969903},0.43680587153825734,0.49273594072288962,0.55425758376238632,0.5829685796672075,0.61299309992915041,0.64437981831221425,0.67718216788028684,0.71145643839815997,0.74726043293104827,0.78465147409233726,0.82368809079205285,0.86443379932706688,0.90695372696987786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9.5635572207576338]
[null,"Aluguel de Caiaque",null,0,{"$f":"E20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Aluguel de Bicicleta",null,0,{"$f":"E21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Arvorismo",null,0,{"$f":"E22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Teleférico",null,0,{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"B26","v":"Locker"},null,{"$f":"D26","v":0},{"$f":"E26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Alíquota",null,{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05},{"$f":"'01. PC'!$C$36","v":0.05}]
[null,"ICMS",null,{"$f":"-(D42-D47)","v":-0.91249376330009224},{"$f":"-(E42-E47)","v":-1.0402284481644992},-1.1784637753488276,-1.32935817668718,-1.4953381518799773,-1.5727978904793414,-1.6538014021224474,-1.738480004338252,-1.8269778548276934,-1.919446818419182,-2.0160428426924057,-2.1169205790103272,-2.2222379332180138,-2.3321662666910452,-2.4468812870753749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D41:AL41)","v":-25.801635194254661}]
[null,"ICMS Devido",null,{"$f":"D43*D46","v":1.5208229388334871},{"$f":"E43*E46","v":1.7337140802741653},1.9641062922480459,2.2155969611453004,2.4922302531332958,2.6213298174655688,2.7563356702040793,2.8974666738970867,3.044963091379489,3.1990780306986371,3.3600714044873436,3.5282009650172119,3.7037298886966905,3.8869437778184088,4.0781354784589583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D42:AL42)","v":43.002725323757772}]
[null,"Base de incidência",null,{"$f":"SUM(D44:D45)","v":7.799091994017882},{"$f":"SUM(E44:E45)","v":8.8908414373034113},10.072339960246389,11.362035698181028,12.780667964786133,13.442717012643941,14.135054718995278,14.858803455882494,15.615195340407636,16.405528362557114,17.231135407627402,18.093338282139548,18.993486608700977,19.933045014453377,20.913515274148502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D43:AL43)","v":220.52679653209108}]
[null,"A&B",null,{"$f":"D24","v":6.3659508996993726},{"$f":"E24","v":7.2570832720397256},8.2214726638934721,9.2741772286736879,10.432125277095775,10.972517893965561,11.537633403312507,12.128387932977937,12.745787189392848,13.39089064724072,14.064786264242631,14.768552955151522,15.503292339394189,16.27019990799414,17.070501473435623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D44:AL44)","v":180.00335934850972}]
[null,"Souvenir",null,{"$f":"D25","v":1.433141094318509},{"$f":"E25","v":1.6337581652636863},1.8508672963529169,2.0878584695073403,2.3485426876903586,2.4701991186783796,2.5974213156827717,2.7304155229045577,2.8694081510147882,3.0146377153163932,3.166349143384771,3.3247853269880272,3.4901942693067891,3.6628451064592373,3.8430138007128782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D45:AL45)","v":40.523437183581407}]
[null,"Alíquota",null,{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001},{"$f":"'01. PC'!$C$37","v":0.19500000000000001}]
[null,"Créditos tributários",null,{"$f":"D50","v":0.60832917553339483},{"$f":"E50","v":0.69348563210966618},0.78564251689921827,0.88623878445812021,0.99689210125331851,1.0485319269862274,1.1025342680816319,1.1589866695588347,1.2179852365517956,1.2796312122794551,1.3440285617949379,1.411280386006885,1.4814919554786765,1.5547775111273636,1.6312541913835834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D47:AL47)","v":17.201090129503108}]
[null,"Geração de crédito tributário - Opex",null,{"$f":"D46*D49","v":0.60832917553339483},{"$f":"E46*E49","v":0.69348563210966618},0.78564251689921827,0.88623878445812021,0.99689210125331851,1.0485319269862274,1.1025342680816319,1.1589866695588347,1.2179852365517956,1.2796312122794551,1.3440285617949379,1.411280386006885,1.4814919554786765,1.5547775111273636,1.6312541913835834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D48:AL48)","v":17.201090129503108}]
[null,"Materiais e Insumos",null,{"$f":"('07. (a) OPEX'!D95+'07. (a) OPEX'!D104)*(1+D230)","v":3.1196367976071526},{"$f":"('07. (a) OPEX'!E95+'07. (a) OPEX'!E104)*(1+E230)","v":3.5563365749213651},{"$f":"('07. (a) OPEX'!F95+'07. (a) OPEX'!F104)*(1+F230)","v":4.0289359840985552},{"$f":"('07. (a) OPEX'!G95+'07. (a) OPEX'!G104)*(1+G230)","v":4.5448142792724111},{"$f":"('07. (a) OPEX'!H95+'07. (a) OPEX'!H104)*(1+H230)","v":5.1122671859144537},{"$f":"('07. (a) OPEX'!I95+'07. (a) OPEX'!I104)*(1+I230)","v":5.3770868050575764},{"$f":"('07. (a) OPEX'!J95+'07. (a) OPEX'!J104)*(1+J230)","v":5.6540218875981116},{"$f":"('07. (a) OPEX'!K95+'07. (a) OPEX'!K104)*(1+K230)","v":5.9435213823529986},{"$f":"('07. (a) OPEX'!L95+'07. (a) OPEX'!L104)*(1+L230)","v":6.246078136163054},{"$f":"('07. (a) OPEX'!M95+'07. (a) OPEX'!M104)*(1+M230)","v":6.5622113450228463},{"$f":"('07. (a) OPEX'!N95+'07. (a) OPEX'!N104)*(1+N230)","v":6.8924541630509628},{"$f":"('07. (a) OPEX'!O95+'07. (a) OPEX'!O104)*(1+O230)","v":7.2373353128558202},{"$f":"('07. (a) OPEX'!P95+'07. (a) OPEX'!P104)*(1+P230)","v":7.5973946434803921},{"$f":"('07. (a) OPEX'!Q95+'07. (a) OPEX'!Q104)*(1+Q230)","v":7.9732180057813515},{"$f":"('07. (a) OPEX'!R95+'07. (a) OPEX'!R104)*(1+R230)","v":8.3654061096594017},{"$f":"('07. (a) OPEX'!S95+'07. (a) OPEX'!S104)*(1+S230)","v":0},{"$f":"('07. (a) OPEX'!T95+'07. (a) OPEX'!T104)*(1+T230)","v":0},{"$f":"('07. (a) OPEX'!U95+'07. (a) OPEX'!U104)*(1+U230)","v":0},{"$f":"('07. (a) OPEX'!V95+'07. (a) OPEX'!V104)*(1+V230)","v":0},{"$f":"('07. (a) OPEX'!W95+'07. (a) OPEX'!W104)*(1+W230)","v":0},{"$f":"('07. (a) OPEX'!X95+'07. (a) OPEX'!X104)*(1+X230)","v":0},{"$f":"('07. (a) OPEX'!Y95+'07. (a) OPEX'!Y104)*(1+Y230)","v":0},{"$f":"('07. (a) OPEX'!Z95+'07. (a) OPEX'!Z104)*(1+Z230)","v":0},{"$f":"('07. (a) OPEX'!AA95+'07. (a) OPEX'!AA104)*(1+AA230)","v":0},{"$f":"('07. (a) OPEX'!AB95+'07. (a) OPEX'!AB104)*(1+AB230)","v":0},{"$f":"('07. (a) OPEX'!AC95+'07. (a) OPEX'!AC104)*(1+AC230)","v":0},{"$f":"('07. (a) OPEX'!AD95+'07. (a) OPEX'!AD104)*(1+AD230)","v":0},{"$f":"('07. (a) OPEX'!AE95+'07. (a) OPEX'!AE104)*(1+AE230)","v":0},{"$f":"('07. (a) OPEX'!AF95+'07. (a) OPEX'!AF104)*(1+AF230)","v":0},{"$f":"('07. (a) OPEX'!AG95+'07. (a) OPEX'!AG104)*(1+AG230)","v":0},{"$f":"('07. (a) OPEX'!AH95+'07. (a) OPEX'!AH104)*(1+AH230)","v":0},{"$f":"('07. (a) OPEX'!AI95+'07. (a) OPEX'!AI104)*(1+AI230)","v":0},{"$f":"('07. (a) OPEX'!AJ95+'07. (a) OPEX'!AJ104)*(1+AJ230)","v":0},{"$f":"('07. (a) OPEX'!AK95+'07. (a) OPEX'!AK104)*(1+AK230)","v":0},{"$f":"('07. (a) OPEX'!AL95+'07. (a) OPEX'!AL104)*(1+AL230)","v":0},null,{"$f":"SUM(D49:AL49)","v":88.210718612836473}]
[null,"Uso de crédito tributário",null,{"$f":"MIN(D42,D48)","v":0.60832917553339483},{"$f":"MIN(E42,D51+E48)","v":0.69348563210966618},{"$f":"MIN(F42,E51+F48)","v":0.78564251689921827},0.88623878445812021,0.99689210125331851,1.0485319269862274,1.1025342680816319,1.1589866695588347,1.2179852365517956,1.2796312122794551,1.3440285617949379,1.411280386006885,1.4814919554786765,1.5547775111273636,1.6312541913835834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D50:AL50)","v":17.201090129503108}]
[null,"Estoque de crédito tributário",null,{"$f":"D48-D50","v":0},{"$f":"D51+E48-E50","v":0},{"$f":"E51+F48-F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D51:AL51)","v":0}]
[]
[null,"PIS/COFINS",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D105=\"Real\",-(D54-D58),-D54)","v":-4.1861576902284705},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E105=\"Real\",-(E54-E58),-E54)","v":-4.8175587799535684},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F105=\"Real\",-(F54-F58),-F54)","v":-5.4944005031759797},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G105=\"Real\",-(G54-G58),-G54)","v":-6.3682919428049267},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H105=\"Real\",-(H54-H58),-H54)","v":-7.3462451576904542},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I105=\"Real\",-(I54-I58),-I54)","v":-8.0996078288254303},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J105=\"Real\",-(J54-J58),-J54)","v":-8.6772882976289267},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K105=\"Real\",-(K54-K58),-K54)","v":-9.2803823198598856},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L105=\"Real\",-(L54-L58),-L54)","v":-9.7860013280044225},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M105=\"Real\",-(M54-M58),-M54)","v":-10.314600232254653},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N105=\"Real\",-(N54-N58),-N54)","v":-10.883164340905093},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O105=\"Real\",-(O54-O58),-O54)","v":-11.5009018769608},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P105=\"Real\",-(P54-P58),-P54)","v":-12.103965595460977},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q105=\"Real\",-(Q54-Q58),-Q54)","v":-12.733633034672852},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R105=\"Real\",-(R54-R58),-R54)","v":-13.391018188139865},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S105=\"Real\",-(S54-S58),-S54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T105=\"Real\",-(T54-T58),-T54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U105=\"Real\",-(U54-U58),-U54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V105=\"Real\",-(V54-V58),-V54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W105=\"Real\",-(W54-W58),-W54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X105=\"Real\",-(X54-X58),-X54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y105=\"Real\",-(Y54-Y58),-Y54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z105=\"Real\",-(Z54-Z58),-Z54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA105=\"Real\",-(AA54-AA58),-AA54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB105=\"Real\",-(AB54-AB58),-AB54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC105=\"Real\",-(AC54-AC58),-AC54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD105=\"Real\",-(AD54-AD58),-AD54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE105=\"Real\",-(AE54-AE58),-AE54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF105=\"Real\",-(AF54-AF58),-AF54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG105=\"Real\",-(AG54-AG58),-AG54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH105=\"Real\",-(AH54-AH58),-AH54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI105=\"Real\",-(AI54-AI58),-AI54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ105=\"Real\",-(AJ54-AJ58),-AJ54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK105=\"Real\",-(AK54-AK58),-AK54)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL105=\"Real\",-(AL54-AL58),-AL54)","v":0},null,{"$f":"SUM(D53:AL53)","v":-134.98321711656629}]
[null,"PIS/COFINS Devido",null,{"$f":"D55*D57","v":6.3072268836360674},{"$f":"E55*E57","v":7.1901388231499057},8.1456320078178326,9.1886256840370013,10.335892003858383,10.871299658510654,11.431202144262009,12.016507137945128,12.628211068646344,13.267363637708225,13.935042766763354,14.632317417894852,15.360279048415817,16.120112121298305,16.913031141268583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D54:AL54)","v":178.34288154521246}]
[null,"Base de incidência",null,{"$f":"D56","v":68.186236579849378},{"$f":"E56","v":77.731230520539526},88.060886571003593,99.33649388148109,111.73937301468523,117.52756387579086,123.58056372175145,129.90818527508247,136.52120074212263,143.43095824549434,150.64911099203627,158.187215328593,166.05707079368452,174.2714823924141,182.8435799056063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D55:AL55)","v":1928.0311518401347}]
[null,"Receita Operacional",null,{"$f":"D15","v":68.186236579849378},77.731230520539526,88.060886571003593,99.33649388148109,111.73937301468523,117.52756387579086,123.58056372175145,129.90818527508247,136.52120074212263,143.43095824549434,150.64911099203627,158.187215328593,166.05707079368452,174.2714823924141,182.8435799056063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D56:AL56)","v":1928.0311518401347}]
[null,"Alíquota",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL105=\"Real\",'01. PC'!$C$38,'01. PC'!$E$38)","v":9.2499999999999999E-2}]
[null,"Créditos tributários",null,{"$f":"D63","v":2.1210691934075969},{"$f":"E63","v":2.3725800431963373},2.6512315046418524,2.820333741232075,2.9896468461679295,2.7716918296852247,2.7539138466330817,2.7361248180852433,2.8422097406419211,2.9527634054535725,3.0518784258582614,3.1314155409340518,3.2563134529548399,3.386479086625453,3.5220129531287174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geração de crédito tributário",null,{"$f":"SUM(D60:D62)*D57","v":2.1210691934075969},{"$f":"SUM(E60:E62)*E57","v":2.3725800431963373},{"$f":"SUM(F60:F62)*F57","v":2.6512315046418524},2.820333741232075,2.9896468461679295,2.7716918296852247,2.7539138466330817,2.7361248180852433,2.8422097406419211,2.9527634054535725,3.0518784258582614,3.1314155409340518,3.2563134529548399,3.386479086625453,3.5220129531287174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciação ao período",null,{"$f":"'06. D&A FISCAL'!D468*(1+D230)","v":6.6804697919306433},{"$f":"'06. D&A FISCAL'!E468*(1+E230)","v":8.8156658952676015},{"$f":"'06. D&A FISCAL'!F468*(1+F230)","v":10.109336425254588},{"$f":"'06. D&A FISCAL'!G468*(1+G230)","v":10.10933642525459},{"$f":"'06. D&A FISCAL'!H468*(1+H230)","v":10.109336425254588},{"$f":"'06. D&A FISCAL'!I468*(1+I230)","v":6.74073274267547},{"$f":"'06. D&A FISCAL'!J468*(1+J230)","v":5.4929864257154701},{"$f":"'06. D&A FISCAL'!K468*(1+K230)","v":4.2003212413449091},{"$f":"'06. D&A FISCAL'!L468*(1+L230)","v":4.2003212413449091},{"$f":"'06. D&A FISCAL'!M468*(1+M230)","v":4.20032124134491},{"$f":"'06. D&A FISCAL'!N468*(1+N230)","v":4.0265000259739461},{"$f":"'06. D&A FISCAL'!O468*(1+O230)","v":3.5890145512917595},{"$f":"'06. D&A FISCAL'!P468*(1+P230)","v":3.5880092056753328},{"$f":"'06. D&A FISCAL'!Q468*(1+Q230)","v":3.5880092056753332},{"$f":"'06. D&A FISCAL'!R468*(1+R230)","v":3.5880092056753328},{"$f":"'06. D&A FISCAL'!S468*(1+S230)","v":0},{"$f":"'06. D&A FISCAL'!T468*(1+T230)","v":0},{"$f":"'06. D&A FISCAL'!U468*(1+U230)","v":0},{"$f":"'06. D&A FISCAL'!V468*(1+V230)","v":0},{"$f":"'06. D&A FISCAL'!W468*(1+W230)","v":0},{"$f":"'06. D&A FISCAL'!X468*(1+X230)","v":0},{"$f":"'06. D&A FISCAL'!Y468*(1+Y230)","v":0},{"$f":"'06. D&A FISCAL'!Z468*(1+Z230)","v":0},{"$f":"'06. D&A FISCAL'!AA468*(1+AA230)","v":0},{"$f":"'06. D&A FISCAL'!AB468*(1+AB230)","v":0},{"$f":"'06. D&A FISCAL'!AC468*(1+AC230)","v":0},{"$f":"'06. D&A FISCAL'!AD468*(1+AD230)","v":0},{"$f":"'06. D&A FISCAL'!AE468*(1+AE230)","v":0},{"$f":"'06. D&A FISCAL'!AF468*(1+AF230)","v":0},{"$f":"'06. D&A FISCAL'!AG468*(1+AG230)","v":0},{"$f":"'06. D&A FISCAL'!AH468*(1+AH230)","v":0},{"$f":"'06. D&A FISCAL'!AI468*(1+AI230)","v":0},{"$f":"'06. D&A FISCAL'!AJ468*(1+AJ230)","v":0},{"$f":"'06. D&A FISCAL'!AK468*(1+AK230)","v":0},{"$f":"'06. D&A FISCAL'!AL468*(1+AL230)","v":0}]
[null,"Materiais e Insumos",null,{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!D:D)*(1+D230)","v":2.1175263073844768},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!E:E)*(1+E230)","v":2.3725607510434799},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!F:F)*(1+F230)","v":2.6461399948549729},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!G:G)*(1+G230)","v":2.9434653452660822},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!H:H)*(1+H230)","v":3.2695014149213506},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!I:I)*(1+I230)","v":3.4308378105251744},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!J:J)*(1+J230)","v":3.5993755772668354},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!K:K)*(1+K230)","v":3.7753803649350162},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!L:L)*(1+L230)","v":3.9591425125165687},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!M:M)*(1+M230)","v":4.1509674900198226},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!N:N)*(1+N230)","v":4.351169157822957},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!O:O)*(1+O230)","v":4.560059751151341},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!P:P)*(1+P230)","v":4.7779584039407865},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!Q:Q)*(1+Q230)","v":5.0052102227389863},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!R:R)*(1+R230)","v":5.2421693097408895},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!S:S)*(1+S230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!T:T)*(1+T230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!U:U)*(1+U230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!V:V)*(1+V230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!W:W)*(1+W230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!X:X)*(1+X230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!Y:Y)*(1+Y230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!Z:Z)*(1+Z230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AA:AA)*(1+AA230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AB:AB)*(1+AB230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AC:AC)*(1+AC230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AD:AD)*(1+AD230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AE:AE)*(1+AE230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AF:AF)*(1+AF230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AG:AG)*(1+AG230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AH:AH)*(1+AH230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AI:AI)*(1+AI230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AJ:AJ)*(1+AJ230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AK:AK)*(1+AK230)","v":0},{"$f":"SUMIF('07. (a) OPEX'!$B:$B,$B61,'07. (a) OPEX'!AL:AL)*(1+AL230)","v":0}]
[null,"Serviços de terceiros",null,{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!D:D)-'07. (a) OPEX'!D350-'07. (a) OPEX'!D397)*(1+D230)","v":14.132481667253495},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!E:E)-'07. (a) OPEX'!E350-'07. (a) OPEX'!E397)*(1+E230)","v":14.461287334189864},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!F:F)-'07. (a) OPEX'!F350-'07. (a) OPEX'!F397)*(1+F230)","v":15.906485792234788},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!G:G)-'07. (a) OPEX'!G350-'07. (a) OPEX'!G397)*(1+G230)","v":17.437292729285545},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!H:H)-'07. (a) OPEX'!H350-'07. (a) OPEX'!H397)*(1+H230)","v":18.941668604882757},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!I:I)-'07. (a) OPEX'!I350-'07. (a) OPEX'!I397)*(1+I230)","v":19.792665443396377},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!J:J)-'07. (a) OPEX'!J350-'07. (a) OPEX'!J397)*(1+J230)","v":20.679679582240201},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!K:K)-'07. (a) OPEX'!K350-'07. (a) OPEX'!K397)*(1+K230)","v":21.604026156803787},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!L:L)-'07. (a) OPEX'!L350-'07. (a) OPEX'!L397)*(1+L230)","v":22.567128036861995},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!M:M)-'07. (a) OPEX'!M350-'07. (a) OPEX'!M397)*(1+M230)","v":23.570477814079293},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!N:N)-'07. (a) OPEX'!N350-'07. (a) OPEX'!N397)*(1+N230)","v":24.61561109575187},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!O:O)-'07. (a) OPEX'!O350-'07. (a) OPEX'!O397)*(1+O230)","v":25.704066680627729},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!P:P)-'07. (a) OPEX'!P350-'07. (a) OPEX'!P397)*(1+P230)","v":26.837421070976745},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!Q:Q)-'07. (a) OPEX'!Q350-'07. (a) OPEX'!Q397)*(1+Q230)","v":28.017365291860848},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!R:R)-'07. (a) OPEX'!R350-'07. (a) OPEX'!R397)*(1+R230)","v":29.245637194083425},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!S:S)-'07. (a) OPEX'!S350-'07. (a) OPEX'!S397)*(1+S230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!T:T)-'07. (a) OPEX'!T350-'07. (a) OPEX'!T397)*(1+T230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!U:U)-'07. (a) OPEX'!U350-'07. (a) OPEX'!U397)*(1+U230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!V:V)-'07. (a) OPEX'!V350-'07. (a) OPEX'!V397)*(1+V230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!W:W)-'07. (a) OPEX'!W350-'07. (a) OPEX'!W397)*(1+W230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!X:X)-'07. (a) OPEX'!X350-'07. (a) OPEX'!X397)*(1+X230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!Y:Y)-'07. (a) OPEX'!Y350-'07. (a) OPEX'!Y397)*(1+Y230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!Z:Z)-'07. (a) OPEX'!Z350-'07. (a) OPEX'!Z397)*(1+Z230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AA:AA)-'07. (a) OPEX'!AA350-'07. (a) OPEX'!AA397)*(1+AA230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AB:AB)-'07. (a) OPEX'!AB350-'07. (a) OPEX'!AB397)*(1+AB230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AC:AC)-'07. (a) OPEX'!AC350-'07. (a) OPEX'!AC397)*(1+AC230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AD:AD)-'07. (a) OPEX'!AD350-'07. (a) OPEX'!AD397)*(1+AD230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AE:AE)-'07. (a) OPEX'!AE350-'07. (a) OPEX'!AE397)*(1+AE230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AF:AF)-'07. (a) OPEX'!AF350-'07. (a) OPEX'!AF397)*(1+AF230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AG:AG)-'07. (a) OPEX'!AG350-'07. (a) OPEX'!AG397)*(1+AG230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AH:AH)-'07. (a) OPEX'!AH350-'07. (a) OPEX'!AH397)*(1+AH230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AI:AI)-'07. (a) OPEX'!AI350-'07. (a) OPEX'!AI397)*(1+AI230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AJ:AJ)-'07. (a) OPEX'!AJ350-'07. (a) OPEX'!AJ397)*(1+AJ230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AK:AK)-'07. (a) OPEX'!AK350-'07. (a) OPEX'!AK397)*(1+AK230)","v":0},{"$f":"(SUMIF('07. (a) OPEX'!$B:$B,$B62,'07. (a) OPEX'!AL:AL)-'07. (a) OPEX'!AL350-'07. (a) OPEX'!AL397)*(1+AL230)","v":0}]
[null,"Uso de crédito tributário",null,{"$f":"MIN(D54,D59)","v":2.1210691934075969},{"$f":"MIN(E54,D64+E59)","v":2.3725800431963373},{"$f":"MIN(F54,E64+F59)","v":2.6512315046418524},2.820333741232075,2.9896468461679295,2.7716918296852247,2.7539138466330817,2.7361248180852433,2.8422097406419211,2.9527634054535725,3.0518784258582614,3.1314155409340518,3.2563134529548399,3.386479086625453,3.5220129531287174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Estoque de crédito tributário",null,{"$f":"D59-D63","v":0},{"$f":"D64+E59-E63","v":0},{"$f":"E64+F59-F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opex + Outorga",null,{"$f":"'13. DRE'!D41*(1+D$230)","v":-54.093127776089503},{"$f":"'13. DRE'!E41*(1+E$230)","v":-59.227824606027305},{"$f":"'13. DRE'!F41*(1+F$230)","v":-65.827900811514326},{"$f":"'13. DRE'!G41*(1+G$230)","v":-72.96076028954721},{"$f":"'13. DRE'!H41*(1+H$230)","v":-80.60794052551644},{"$f":"'13. DRE'!I41*(1+I$230)","v":-84.500480413722727},{"$f":"'13. DRE'!J41*(1+J$230)","v":-88.56476547513644},{"$f":"'13. DRE'!K41*(1+K$230)","v":-92.807117449562242},{"$f":"'13. DRE'!L41*(1+L$230)","v":-97.23443087136495},{"$f":"'13. DRE'!M41*(1+M$230)","v":-101.85395507683909},{"$f":"'13. DRE'!N41*(1+N$230)","v":-106.67314057344541},{"$f":"'13. DRE'!O41*(1+O$230)","v":-111.69941062381024},{"$f":"'13. DRE'!P41*(1+P$230)","v":-116.94035627233869},{"$f":"'13. DRE'!Q41*(1+Q$230)","v":-122.40417234187315},{"$f":"'13. DRE'!R41*(1+R$230)","v":-128.09927005790271},{"$f":"'13. DRE'!S41*(1+S$230)","v":0},{"$f":"'13. DRE'!T41*(1+T$230)","v":0},{"$f":"'13. DRE'!U41*(1+U$230)","v":0},{"$f":"'13. DRE'!V41*(1+V$230)","v":0},{"$f":"'13. DRE'!W41*(1+W$230)","v":0},{"$f":"'13. DRE'!X41*(1+X$230)","v":0},{"$f":"'13. DRE'!Y41*(1+Y$230)","v":0},{"$f":"'13. DRE'!Z41*(1+Z$230)","v":0},{"$f":"'13. DRE'!AA41*(1+AA$230)","v":0},{"$f":"'13. DRE'!AB41*(1+AB$230)","v":0},{"$f":"'13. DRE'!AC41*(1+AC$230)","v":0},{"$f":"'13. DRE'!AD41*(1+AD$230)","v":0},{"$f":"'13. DRE'!AE41*(1+AE$230)","v":0},{"$f":"'13. DRE'!AF41*(1+AF$230)","v":0},{"$f":"'13. DRE'!AG41*(1+AG$230)","v":0},{"$f":"'13. DRE'!AH41*(1+AH$230)","v":0},{"$f":"'13. DRE'!AI41*(1+AI$230)","v":0},{"$f":"'13. DRE'!AJ41*(1+AJ$230)","v":0},{"$f":"'13. DRE'!AK41*(1+AK$230)","v":0},{"$f":"'13. DRE'!AL41*(1+AL$230)","v":0},null,{"$f":"SUM(D66:AL66)","v":-1383.4946531646901}]
[]
[null,"Amortização do Intangível",null,{"$f":"-'06. D&A FISCAL'!D468*(1+D230)","v":-6.6804697919306433},{"$f":"-'06. D&A FISCAL'!E468*(1+E230)","v":-8.8156658952676015},{"$f":"-'06. D&A FISCAL'!F468*(1+F230)","v":-10.109336425254588},{"$f":"-'06. D&A FISCAL'!G468*(1+G230)","v":-10.10933642525459},{"$f":"-'06. D&A FISCAL'!H468*(1+H230)","v":-10.109336425254588},{"$f":"-'06. D&A FISCAL'!I468*(1+I230)","v":-6.74073274267547},{"$f":"-'06. D&A FISCAL'!J468*(1+J230)","v":-5.4929864257154701},{"$f":"-'06. D&A FISCAL'!K468*(1+K230)","v":-4.2003212413449091},{"$f":"-'06. D&A FISCAL'!L468*(1+L230)","v":-4.2003212413449091},{"$f":"-'06. D&A FISCAL'!M468*(1+M230)","v":-4.20032124134491},{"$f":"-'06. D&A FISCAL'!N468*(1+N230)","v":-4.0265000259739461},{"$f":"-'06. D&A FISCAL'!O468*(1+O230)","v":-3.5890145512917595},{"$f":"-'06. D&A FISCAL'!P468*(1+P230)","v":-3.5880092056753328},{"$f":"-'06. D&A FISCAL'!Q468*(1+Q230)","v":-3.5880092056753332},{"$f":"-'06. D&A FISCAL'!R468*(1+R230)","v":-3.5880092056753328},{"$f":"-'06. D&A FISCAL'!S468*(1+S230)","v":0},{"$f":"-'06. D&A FISCAL'!T468*(1+T230)","v":0},{"$f":"-'06. D&A FISCAL'!U468*(1+U230)","v":0},{"$f":"-'06. D&A FISCAL'!V468*(1+V230)","v":0},{"$f":"-'06. D&A FISCAL'!W468*(1+W230)","v":0},{"$f":"-'06. D&A FISCAL'!X468*(1+X230)","v":0},{"$f":"-'06. D&A FISCAL'!Y468*(1+Y230)","v":0},{"$f":"-'06. D&A FISCAL'!Z468*(1+Z230)","v":0},{"$f":"-'06. D&A FISCAL'!AA468*(1+AA230)","v":0},{"$f":"-'06. D&A FISCAL'!AB468*(1+AB230)","v":0},{"$f":"-'06. D&A FISCAL'!AC468*(1+AC230)","v":0},{"$f":"-'06. D&A FISCAL'!AD468*(1+AD230)","v":0},{"$f":"-'06. D&A FISCAL'!AE468*(1+AE230)","v":0},{"$f":"-'06. D&A FISCAL'!AF468*(1+AF230)","v":0},{"$f":"-'06. D&A FISCAL'!AG468*(1+AG230)","v":0},{"$f":"-'06. D&A FISCAL'!AH468*(1+AH230)","v":0},{"$f":"-'06. D&A FISCAL'!AI468*(1+AI230)","v":0},{"$f":"-'06. D&A FISCAL'!AJ468*(1+AJ230)","v":0},{"$f":"-'06. D&A FISCAL'!AK468*(1+AK230)","v":0},{"$f":"-'06. D&A FISCAL'!AL468*(1+AL230)","v":0},null,{"$f":"SUM(D68:AL68)","v":-89.038370049679372}]
[]
[null,"Juros",null,{"$f":"'11. FCD'!D15*D7","v":-0.67721222105109491},{"$f":"'11. FCD'!E15*E7","v":-1.0754974966198971},{"$f":"'11. FCD'!F15*F7","v":-1.1660835691719724},{"$f":"'11. FCD'!G15*G7","v":-1.0763848330818206},{"$f":"'11. FCD'!H15*H7","v":-0.98668609699166898},{"$f":"'11. FCD'!I15*I7","v":-0.89698736090151721},{"$f":"'11. FCD'!J15*J7","v":-0.80728862481136554},{"$f":"'11. FCD'!K15*K7","v":-0.71758988872121388},{"$f":"'11. FCD'!L15*L7","v":-0.62789115263106221},{"$f":"'11. FCD'!M15*M7","v":-0.53819241654091055},{"$f":"'11. FCD'!N15*N7","v":-0.44849368045075888},{"$f":"'11. FCD'!O15*O7","v":-0.3587949443606071},{"$f":"'11. FCD'!P15*P7","v":-0.26909620827045544},{"$f":"'11. FCD'!Q15*Q7","v":-0.17939747218030375},{"$f":"'11. FCD'!R15*R7","v":-8.9698736090151998E-2},{"$f":"'11. FCD'!S15*S7","v":0},{"$f":"'11. FCD'!T15*T7","v":0},{"$f":"'11. FCD'!U15*U7","v":0},{"$f":"'11. FCD'!V15*V7","v":0},{"$f":"'11. FCD'!W15*W7","v":0},{"$f":"'11. FCD'!X15*X7","v":0},{"$f":"'11. FCD'!Y15*Y7","v":0},{"$f":"'11. FCD'!Z15*Z7","v":0},{"$f":"'11. FCD'!AA15*AA7","v":0},{"$f":"'11. FCD'!AB15*AB7","v":0},{"$f":"'11. FCD'!AC15*AC7","v":0},{"$f":"'11. FCD'!AD15*AD7","v":0},{"$f":"'11. FCD'!AE15*AE7","v":0},{"$f":"'11. FCD'!AF15*AF7","v":0},{"$f":"'11. FCD'!AG15*AG7","v":0},{"$f":"'11. FCD'!AH15*AH7","v":0},{"$f":"'11. FCD'!AI15*AI7","v":0},{"$f":"'11. FCD'!AJ15*AJ7","v":0},{"$f":"'11. FCD'!AK15*AK7","v":0},{"$f":"'11. FCD'!AL15*AL7","v":0},null,{"$f":"SUM(D70:AL70)","v":-9.9152947018747994}]
[]
[null,"LAIR",null,{"$f":"D15+D28+D66+D68+D70","v":-1.3825818920419952},-0.68756415965515627,0.38527415600003301,3.0936393049403579,6.245891404857149,10.512715296029024,12.912158046198982,15.411825280295979,16.800278023863843,18.25317096594874,19.930870749348223,21.917478900836596,23.580226369471873,25.317182202423375,27.132199199149984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D72:AL72)","v":199.422763847667}]
[]
[null,"IRPJ/CSLL",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D105=\"Real\",-(D76-D77),-D76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E105=\"Real\",-(E76-E77),-E76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F105=\"Real\",-(F76-F77),-F76)","v":-9.1695249128007861E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G105=\"Real\",-(G76-G77),-G76)","v":-0.73628615457580504},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H105=\"Real\",-(H76-H77),-H76)","v":-1.7746025930903186},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I105=\"Real\",-(I76-I77),-I76)","v":-3.5743232006498675},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J105=\"Real\",-(J76-J77),-J76)","v":-4.3901337357076535},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K105=\"Real\",-(K76-K77),-K76)","v":-5.2400205953006322},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L105=\"Real\",-(L76-L77),-L76)","v":-5.7120945281137061},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M105=\"Real\",-(M76-M77),-M76)","v":-6.206078128422571},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N105=\"Real\",-(N76-N77),-N76)","v":-6.776496054778395},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O105=\"Real\",-(O76-O77),-O76)","v":-7.4519428262844416},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P105=\"Real\",-(P76-P77),-P76)","v":-8.0172769656204359},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q105=\"Real\",-(Q76-Q77),-Q76)","v":-8.6078419488239462},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R105=\"Real\",-(R76-R77),-R76)","v":-9.2249477277109939},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S105=\"Real\",-(S76-S77),-S76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T105=\"Real\",-(T76-T77),-T76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U105=\"Real\",-(U76-U77),-U76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V105=\"Real\",-(V76-V77),-V76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W105=\"Real\",-(W76-W77),-W76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X105=\"Real\",-(X76-X77),-X76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y105=\"Real\",-(Y76-Y77),-Y76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z105=\"Real\",-(Z76-Z77),-Z76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA105=\"Real\",-(AA76-AA77),-AA76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB105=\"Real\",-(AB76-AB77),-AB76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC105=\"Real\",-(AC76-AC77),-AC76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD105=\"Real\",-(AD76-AD77),-AD76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE105=\"Real\",-(AE76-AE77),-AE76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF105=\"Real\",-(AF76-AF77),-AF76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG105=\"Real\",-(AG76-AG77),-AG76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH105=\"Real\",-(AH76-AH77),-AH76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI105=\"Real\",-(AI76-AI77),-AI76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ105=\"Real\",-(AJ76-AJ77),-AJ76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK105=\"Real\",-(AK76-AK77),-AK76)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL105=\"Real\",-(AL76-AL77),-AL76)","v":0},null,{"$f":"SUM(D74:AL74)","v":-67.803739708206777}]
[]
[null,"IRPJ/CSLL devido",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D105=\"Real\",IF(D72>0,D72*'01. PC'!$C$39,0),D15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E105=\"Real\",IF(E72>0,E72*'01. PC'!$C$39,0),E15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F105=\"Real\",IF(F72>0,F72*'01. PC'!$C$39,0),F15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0.13099321304001121},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G105=\"Real\",IF(G72>0,G72*'01. PC'!$C$39,0),G15*'01. PC'!$E$44*'01. PC'!$E$39)","v":1.0518373636797216},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H105=\"Real\",IF(H72>0,H72*'01. PC'!$C$39,0),H15*'01. PC'!$E$44*'01. PC'!$E$39)","v":2.1236030776514303},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I105=\"Real\",IF(I72>0,I72*'01. PC'!$C$39,0),I15*'01. PC'!$E$44*'01. PC'!$E$39)","v":3.5743232006498675},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J105=\"Real\",IF(J72>0,J72*'01. PC'!$C$39,0),J15*'01. PC'!$E$44*'01. PC'!$E$39)","v":4.3901337357076535},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K105=\"Real\",IF(K72>0,K72*'01. PC'!$C$39,0),K15*'01. PC'!$E$44*'01. PC'!$E$39)","v":5.2400205953006322},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L105=\"Real\",IF(L72>0,L72*'01. PC'!$C$39,0),L15*'01. PC'!$E$44*'01. PC'!$E$39)","v":5.7120945281137061},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M105=\"Real\",IF(M72>0,M72*'01. PC'!$C$39,0),M15*'01. PC'!$E$44*'01. PC'!$E$39)","v":6.206078128422571},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N105=\"Real\",IF(N72>0,N72*'01. PC'!$C$39,0),N15*'01. PC'!$E$44*'01. PC'!$E$39)","v":6.776496054778395},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O105=\"Real\",IF(O72>0,O72*'01. PC'!$C$39,0),O15*'01. PC'!$E$44*'01. PC'!$E$39)","v":7.4519428262844416},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P105=\"Real\",IF(P72>0,P72*'01. PC'!$C$39,0),P15*'01. PC'!$E$44*'01. PC'!$E$39)","v":8.0172769656204359},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q105=\"Real\",IF(Q72>0,Q72*'01. PC'!$C$39,0),Q15*'01. PC'!$E$44*'01. PC'!$E$39)","v":8.6078419488239462},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R105=\"Real\",IF(R72>0,R72*'01. PC'!$C$39,0),R15*'01. PC'!$E$44*'01. PC'!$E$39)","v":9.2249477277109939},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S105=\"Real\",IF(S72>0,S72*'01. PC'!$C$39,0),S15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T105=\"Real\",IF(T72>0,T72*'01. PC'!$C$39,0),T15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U105=\"Real\",IF(U72>0,U72*'01. PC'!$C$39,0),U15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V105=\"Real\",IF(V72>0,V72*'01. PC'!$C$39,0),V15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W105=\"Real\",IF(W72>0,W72*'01. PC'!$C$39,0),W15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X105=\"Real\",IF(X72>0,X72*'01. PC'!$C$39,0),X15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y105=\"Real\",IF(Y72>0,Y72*'01. PC'!$C$39,0),Y15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z105=\"Real\",IF(Z72>0,Z72*'01. PC'!$C$39,0),Z15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA105=\"Real\",IF(AA72>0,AA72*'01. PC'!$C$39,0),AA15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB105=\"Real\",IF(AB72>0,AB72*'01. PC'!$C$39,0),AB15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC105=\"Real\",IF(AC72>0,AC72*'01. PC'!$C$39,0),AC15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD105=\"Real\",IF(AD72>0,AD72*'01. PC'!$C$39,0),AD15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE105=\"Real\",IF(AE72>0,AE72*'01. PC'!$C$39,0),AE15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF105=\"Real\",IF(AF72>0,AF72*'01. PC'!$C$39,0),AF15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG105=\"Real\",IF(AG72>0,AG72*'01. PC'!$C$39,0),AG15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH105=\"Real\",IF(AH72>0,AH72*'01. PC'!$C$39,0),AH15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI105=\"Real\",IF(AI72>0,AI72*'01. PC'!$C$39,0),AI15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ105=\"Real\",IF(AJ72>0,AJ72*'01. PC'!$C$39,0),AJ15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK105=\"Real\",IF(AK72>0,AK72*'01. PC'!$C$39,0),AK15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL105=\"Real\",IF(AL72>0,AL72*'01. PC'!$C$39,0),AL15*'01. PC'!$E$44*'01. PC'!$E$39)","v":0}]
[null,"Créditos tributários",null,{"$f":"D81","v":0},{"$f":"E81","v":false},3.929796391200336E-2,0.31555120910391649,0.34900048456111171,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Geração de crédito tributário nominal",null,{"$f":"IF(D72<0,-D72*0.34,0)","v":0.47007784329427843},{"$f":"IF(E72<0,-E72*0.34,0)","v":0.23377181428275315},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D78:AL78)","v":0.70384965757703155}]
[null,"Estoque de crédito tributário",null,{"$f":"D78","v":0.47007784329427843},{"$f":"D79+E78-E81","v":0.70384965757703155},{"$f":"E79+F78-F81","v":0.6645516936650282},0.34900048456111171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D79:AL79)","v":2.18747967909745}]
[null,"Direito de uso de crédito tributário",null,{"$f":"IF(D72>0,D72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(E72>0,E72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(F72>0,F72*'01. PC'!$C$39*0.3,0)","v":3.929796391200336E-2},{"$f":"IF(G72>0,G72*'01. PC'!$C$39*0.3,0)","v":0.31555120910391649},{"$f":"IF(H72>0,H72*'01. PC'!$C$39*0.3,0)","v":0.63708092329542909},{"$f":"IF(I72>0,I72*'01. PC'!$C$39*0.3,0)","v":1.0722969601949601},{"$f":"IF(J72>0,J72*'01. PC'!$C$39*0.3,0)","v":1.3170401207122959},{"$f":"IF(K72>0,K72*'01. PC'!$C$39*0.3,0)","v":1.5720061785901895},{"$f":"IF(L72>0,L72*'01. PC'!$C$39*0.3,0)","v":1.7136283584341119},{"$f":"IF(M72>0,M72*'01. PC'!$C$39*0.3,0)","v":1.8618234385267711},{"$f":"IF(N72>0,N72*'01. PC'!$C$39*0.3,0)","v":2.0329488164335183},{"$f":"IF(O72>0,O72*'01. PC'!$C$39*0.3,0)","v":2.2355828478853326},{"$f":"IF(P72>0,P72*'01. PC'!$C$39*0.3,0)","v":2.4051830896861306},{"$f":"IF(Q72>0,Q72*'01. PC'!$C$39*0.3,0)","v":2.5823525846471838},{"$f":"IF(R72>0,R72*'01. PC'!$C$39*0.3,0)","v":2.767484318313298},{"$f":"IF(S72>0,S72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(T72>0,T72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(U72>0,U72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(V72>0,V72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(W72>0,W72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(X72>0,X72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(Y72>0,Y72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(Z72>0,Z72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AA72>0,AA72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AB72>0,AB72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AC72>0,AC72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AD72>0,AD72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AE72>0,AE72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AF72>0,AF72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AG72>0,AG72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AH72>0,AH72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AI72>0,AI72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AJ72>0,AJ72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AK72>0,AK72*'01. PC'!$C$39*0.3,0)","v":0},{"$f":"IF(AL72>0,AL72*'01. PC'!$C$39*0.3,0)","v":0},null,{"$f":"SUM(D80:AL80)","v":20.552276809735137}]
[null,"Uso de crédito tributário",null,{"$f":"IF(D72>0,0,D80)","v":0},{"$f":"IF(E80>0,IF(D79>0,IF(E80-D79>0,D79,E80)))","v":false},{"$f":"IF(F80>0,IF(E79>0,IF(F80-E79>0,E79,F80)))","v":3.929796391200336E-2},0.31555120910391649,0.34900048456111171,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,null,{"$f":"SUM(D81:AL81)","v":0.70384965757703155}]
[]
[null,"Lucro Líquido",null,{"$f":"D72+D74","v":-1.3825818920419952},-0.68756415965515627,0.29357890687202515,2.3573531503645526,4.4712888117668301,6.9383920953791556,8.5220243104913287,10.171804684995347,11.088183495750137,12.047092837526169,13.154374694569828,14.465536074552155,15.562949403851437,16.709340253599429,17.90725147143899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D83:AL83)","v":131.61902413946024}]
[]
[]
[null,"DRE - Real - (R$ Milhões)"]
[]
[null,"Receita",null,{"$f":"D15/(1+D230)","v":68.186236579849378},74.741567808211087,81.731592080304779,89.079010222729664,96.812723085686017,98.384252443479085,99.952964202116519,101.51767723205474,103.077744250617,104.63268178569277,106.18194592836434,107.72466150413602,109.25989534004532,110.78714813811088,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D88:AL88)","v":1464.3759620701792}]
[]
[null,"Tributos sobre Receita",null,{"$f":"D28/(1+D230)","v":-8.1180086828201361},-8.9421218098844939,-9.81241796207925,-10.847301878434612,-11.94745241553049,-12.453486230999427,-12.781890157552541,-13.106076462777088,-13.3325491092915,-13.557963670977887,-13.793589085740729,-14.043825122401779,-14.264295267051661,-14.483337552587166,-14.700946656777639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D90:AL90)","v":-186.1852620649064}]
[]
[null,"Opex + Outorga",null,{"$f":"D66/(1+D230)","v":-54.093127776089503},-56.949831351949328,-61.096581537268264,-65.42683416474334,-69.839967900828071,-70.736738876040235,-71.631902028191348,-72.524783362432146,-73.415013516068655,-74.302316602586956,-75.186382248064859,-76.066711046568869,-76.942770496161657,-77.814275679520165,-78.680907936728431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D92:AL92)","v":-1054.708144523242}]
[]
[null,"Amortização do Intangível",null,{"$f":"D68/(1+D230)","v":-6.6804697919306433},-8.4766018223726931,-9.382737252426665,-9.0654466207020938,-8.7588856238667567,-5.6427779998085654,-4.4427720592733762,-3.2823709695187659,-3.1713729174094358,-3.0641284226178134,-2.8379962232974889,-2.4441000296276112,-2.3607878208225959,-2.2809544162537163,-2.203820692032576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D94:AL94)","v":-74.09522266196079}]
[]
[null,"Juros",null,{"$f":"D70/(1+D230)","v":-0.67721222105109491},-1.0341322082883626,-1.0822723949101316,-0.96523736446834485,-0.85488011345827652,-0.75088284010388795,-0.65294160009033742,-0.56076573276679553,-0.47407731031009293,-0.39261060895245803,-0.31611160141099687,-0.24433746968965941,-0.17705613745627502,-0.1140458212278745,-5.5094599626992591E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D96:AL96)","v":-8.351658023811579}]
[]
[null,"LAIR",null,{"$f":"D88+D90+D92+D94+D96","v":-1.3825818920419952},{"$f":"E88+E90+E92+E94+E96","v":-0.66111938428379391},0.35758293362046634,2.7741901943812786,5.4115370320024203,8.8003664965269657,10.443458357008918,12.043680704559948,12.684731397537313,13.315662480557657,14.047866769850263,14.925687835848098,15.514985618553126,16.094534668521948,16.665091583615926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D98:AL98)","v":141.03567479625852}]
[]
[null,"IRPJ/CSLL",null,{"$f":"D74/(1+D230)","v":0},0,-8.5104738201670485E-2,-0.6602572662627435,-1.5375431667171982,-2.9921246088191698,-3.5507758413830302,-4.0948514395503794,-4.3128086751626888,-4.527325243389603,-4.7762747017490916,-5.0747338641883557,-5.2750951103080626,-5.4721417872974651,-5.6661311384294111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D100:AL100)","v":-48.025167581458881}]
[]
[null,"Lucro Líquido",null,{"$f":"D98+D100","v":-1.3825818920419952},-0.66111938428379391,0.27247819541879587,2.1139329281185351,3.8739938652852222,5.8082418877077959,6.8926825156258875,7.9488292650095689,8.3719227223746238,8.7883372371680544,9.271592068101171,9.8509539716597416,10.239890508245065,10.622392881224483,10.998960445186515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D102:AL102)","v":93.010507214799659}]
[]
[]
[null,"Prazo",null,{"$f":"D7","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,1,{"$f":"D107+1","v":2},{"$f":"E107+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Fluxo de Caixa - Nominal - (R$ Milhões)"]
[]
[null,"LAJIR",null,{"$f":"D15+D28+D66+D68","v":-0.70536967099090031},0.38793333696474086,1.5513577251720054,4.1700241380221783,7.2325775018488176,11.409702656930541,13.719446671010347,16.129415169017193,17.428169176494904,18.791363382489649,20.379364429798983,22.276273845197203,23.849322577742328,25.49657967460368,27.221897935240136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D111:AL111)","v":209.33805854954181}]
[]
[null,"IRPJ/CSLL",null,{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!D105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!D71*(1+D230),'10. (c) TRIBUTOS - LP'!D56*(1+D230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!E105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!E71*(1+E230),'10. (c) TRIBUTOS - LP'!E56*(1+E230))","v":-9.2328134197610406E-2},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!F105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!F71*(1+F230),'10. (c) TRIBUTOS - LP'!F56*(1+F230))","v":-0.3692231385909378},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!G105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!G71*(1+G230),'10. (c) TRIBUTOS - LP'!G56*(1+G230))","v":-1.3757902071285797},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!H105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!H71*(1+H230),'10. (c) TRIBUTOS - LP'!H56*(1+H230))","v":-2.4590763506285942},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!I105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!I71*(1+I230),'10. (c) TRIBUTOS - LP'!I56*(1+I230))","v":-3.8792989033563883},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!J105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!J71*(1+J230),'10. (c) TRIBUTOS - LP'!J56*(1+J230))","v":-4.6646118681435151},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!K105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!K71*(1+K230),'10. (c) TRIBUTOS - LP'!K56*(1+K230))","v":-5.4840011574658405},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!L105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!L71*(1+L230),'10. (c) TRIBUTOS - LP'!L56*(1+L230))","v":-5.9255775200082583},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!M105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!M71*(1+M230),'10. (c) TRIBUTOS - LP'!M56*(1+M230))","v":-6.3890635500464832},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!N105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!N71*(1+N230),'10. (c) TRIBUTOS - LP'!N56*(1+N230))","v":-6.9289839061316503},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!O105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!O71*(1+O230),'10. (c) TRIBUTOS - LP'!O56*(1+O230))","v":-7.5739331073670479},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!P105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!P71*(1+P230),'10. (c) TRIBUTOS - LP'!P56*(1+P230))","v":-8.1087696764324075},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Q105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!Q71*(1+Q230),'10. (c) TRIBUTOS - LP'!Q56*(1+Q230))","v":-8.6688370893652547},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!R105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!R71*(1+R230),'10. (c) TRIBUTOS - LP'!R56*(1+R230))","v":-9.2554452979816446},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!S105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!S71*(1+S230),'10. (c) TRIBUTOS - LP'!S56*(1+S230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!T105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!T71*(1+T230),'10. (c) TRIBUTOS - LP'!T56*(1+T230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!U105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!U71*(1+U230),'10. (c) TRIBUTOS - LP'!U56*(1+U230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!V105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!V71*(1+V230),'10. (c) TRIBUTOS - LP'!V56*(1+V230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!W105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!W71*(1+W230),'10. (c) TRIBUTOS - LP'!W56*(1+W230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!X105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!X71*(1+X230),'10. (c) TRIBUTOS - LP'!X56*(1+X230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Y105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!Y71*(1+Y230),'10. (c) TRIBUTOS - LP'!Y56*(1+Y230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!Z105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!Z71*(1+Z230),'10. (c) TRIBUTOS - LP'!Z56*(1+Z230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AA105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AA71*(1+AA230),'10. (c) TRIBUTOS - LP'!AA56*(1+AA230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AB105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AB71*(1+AB230),'10. (c) TRIBUTOS - LP'!AB56*(1+AB230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AC105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AC71*(1+AC230),'10. (c) TRIBUTOS - LP'!AC56*(1+AC230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AD105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AD71*(1+AD230),'10. (c) TRIBUTOS - LP'!AD56*(1+AD230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AE105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AE71*(1+AE230),'10. (c) TRIBUTOS - LP'!AE56*(1+AE230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AF105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AF71*(1+AF230),'10. (c) TRIBUTOS - LP'!AF56*(1+AF230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AG105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AG71*(1+AG230),'10. (c) TRIBUTOS - LP'!AG56*(1+AG230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AH105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AH71*(1+AH230),'10. (c) TRIBUTOS - LP'!AH56*(1+AH230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AI105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AI71*(1+AI230),'10. (c) TRIBUTOS - LP'!AI56*(1+AI230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AJ105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AJ71*(1+AJ230),'10. (c) TRIBUTOS - LP'!AJ56*(1+AJ230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AK105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AK71*(1+AK230),'10. (c) TRIBUTOS - LP'!AK56*(1+AK230))","v":0},{"$f":"IF('10. (a) TRIBUTOS PROJETO - LR'!AL105=\"Real\",'10. (a) TRIBUTOS PROJETO - LR'!AL71*(1+AL230),'10. (c) TRIBUTOS - LP'!AL56*(1+AL230))","v":0},null,{"$f":"SUM(D113:AL113)","v":-71.174939906844202}]
[null,"Amortização do Intangível",null,{"$f":"-D68","v":6.6804697919306433},8.8156658952676015,10.109336425254588,10.10933642525459,10.109336425254588,6.74073274267547,5.4929864257154701,4.2003212413449091,4.2003212413449091,4.20032124134491,4.0265000259739461,3.5890145512917595,3.5880092056753328,3.5880092056753332,3.5880092056753328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D114:AL114)","v":89.038370049679372}]
[null,"Variação de capital de giro",null,{"$f":"'08. NIG'!D27","v":-6.9419984702809092},{"$f":"'08. NIG'!E27","v":-0.97176991514286737},{"$f":"'08. NIG'!F27","v":-1.0516558780432943},{"$f":"'08. NIG'!G27","v":-1.1479625893292837},{"$f":"'08. NIG'!H27","v":-1.2627294346851663},{"$f":"'08. NIG'!I27","v":-0.58929212285289623},{"$f":"'08. NIG'!J27","v":-0.6162521614176697},{"$f":"'08. NIG'!K27","v":-0.64421122717780044},{"$f":"'08. NIG'!L27","v":-0.67326700458642996},{"$f":"'08. NIG'!M27","v":-0.70347812732333637},{"$f":"'08. NIG'!N27","v":-0.73487565582342462},{"$f":"'08. NIG'!O27","v":-0.7674497288307478},{"$f":"'08. NIG'!P27","v":-0.80122510553900739},{"$f":"'08. NIG'!Q27","v":-0.83630415187763063},{"$f":"'08. NIG'!R27","v":17.742471572910464},{"$f":"'08. NIG'!S27","v":0},{"$f":"'08. NIG'!T27","v":0},{"$f":"'08. NIG'!U27","v":0},{"$f":"'08. NIG'!V27","v":0},{"$f":"'08. NIG'!W27","v":0},{"$f":"'08. NIG'!X27","v":0},{"$f":"'08. NIG'!Y27","v":0},{"$f":"'08. NIG'!Z27","v":0},{"$f":"'08. NIG'!AA27","v":0},{"$f":"'08. NIG'!AB27","v":0},{"$f":"'08. NIG'!AC27","v":0},{"$f":"'08. NIG'!AD27","v":0},{"$f":"'08. NIG'!AE27","v":0},{"$f":"'08. NIG'!AF27","v":0},{"$f":"'08. NIG'!AG27","v":0},{"$f":"'08. NIG'!AH27","v":0},{"$f":"'08. NIG'!AI27","v":0},{"$f":"'08. NIG'!AJ27","v":0},{"$f":"'08. NIG'!AK27","v":0},{"$f":"'08. NIG'!AL27","v":0},null,{"$f":"SUM(D115:AL115)","v":0}]
[]
[null,"Fluxo de Caixa Operacional",null,{"$f":"D111+D113+D114+D115","v":-0.96689834934116625},8.1395011828918662,10.239815133792362,11.755607766818905,13.620108141789645,13.681844373396727,13.931569067164633,14.201524025718461,15.029645893245126,15.899142946464739,16.742004893817857,17.523905560291169,18.527337001446245,19.579447639036129,39.296933415844293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D117:AL117)","v":227.20148869237698}]
[]
[null,"Fluxo de Caixa de Investimentos",null,{"$f":"SUM(D121:D133)","v":-63.523972116568785},{"$f":"SUM(E121:E133)","v":-16.913086695348671},-6.4733793780170679,0,0,-0.97268600815949191,0,0,0,0,-1.1552458515853525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D119:AL119)","v":-89.038370049679358}]
[]
[null,"Encargo",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!I:I)*(1+D$230)","v":-4.2606953637113367},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!J:J)*(1+E$230)","v":-7.2835787201949573},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!K:K)*(1+F$230)","v":-0.27577737629866678},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!N:N)*(1+I$230)","v":-0.88383858020424511},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!S:S)*(1+N$230)","v":-1.0497229781109587},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B121,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,{"$f":"SUM(D121:AL121)","v":-13.753613018520165}]
[null,"Bilheteria",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!I:I)*(1+D$230)","v":-18.296537931435466},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!J:J)*(1+E$230)","v":-7.9758923723843482},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!K:K)*(1+F$230)","v":-5.8962536736618683},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B122,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,{"$f":"SUM(D122:AL122)","v":-32.168683977481685}]
[null,"Cachoeirismo",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!I:I)*(1+D$230)","v":-6.987318616312628E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!J:J)*(1+E$230)","v":-3.6334056804825668E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!N:N)*(1+I$230)","v":-8.9041021101798953E-3},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!S:S)*(1+N$230)","v":-1.0575280140342102E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B123,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,-0.12568662521847393]
[null,"Rafting",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!I:I)*(1+D$230)","v":-0.56157017702689815},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!J:J)*(1+E$230)","v":-0.73061109389529455},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!K:K)*(1+F$230)","v":-0.30134832805653339},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!N:N)*(1+I$230)","v":-7.9943325845066943E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!S:S)*(1+N$230)","v":-9.4947593334051866E-2},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B124,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,-1.768420518157845]
[null,"Aluguel de Caiaque",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!I:I)*(1+D$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!J:J)*(1+E$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B125,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,0]
[null,"Aluguel de Bicicleta",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!I:I)*(1+D$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!J:J)*(1+E$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B126,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,0]
[null,"Arvorismo",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!I:I)*(1+D$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!J:J)*(1+E$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B127,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,0]
[null,"Teleférico",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!I:I)*(1+D$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!J:J)*(1+E$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B128,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,0]
[null,"A&B",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!I:I)*(1+D$230)","v":-0.30992913858851179},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!J:J)*(1+E$230)","v":-0.62380494160812938},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B129,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,-0.93373408019664117]
[null,"Souvenir",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!I:I)*(1+D$230)","v":-0.16144962882914299},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!J:J)*(1+E$230)","v":-0.26286551046111906},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B130,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,-0.42431513929026204]
[null,"Locker",null,{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!I:I)*(1+D$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!J:J)*(1+E$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!K:K)*(1+F$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!L:L)*(1+G$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!M:M)*(1+H$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!N:N)*(1+I$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!O:O)*(1+J$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!P:P)*(1+K$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!Q:Q)*(1+L$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!R:R)*(1+M$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!S:S)*(1+N$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!T:T)*(1+O$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!U:U)*(1+P$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!V:V)*(1+Q$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!W:W)*(1+R$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!X:X)*(1+S$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!Y:Y)*(1+T$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!Z:Z)*(1+U$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AA:AA)*(1+V$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AB:AB)*(1+W$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AC:AC)*(1+X$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AD:AD)*(1+Y$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AE:AE)*(1+Z$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AF:AF)*(1+AA$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AG:AG)*(1+AB$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AH:AH)*(1+AC$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AI:AI)*(1+AD$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AJ:AJ)*(1+AE$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AK:AK)*(1+AF$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AL:AL)*(1+AG$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AM:AM)*(1+AH$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AN:AN)*(1+AI$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AO:AO)*(1+AJ$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AP:AP)*(1+AK$230)","v":0},{"$f":"-SUMIF('05. CAPEX'!$E:$E,$B131,'05. CAPEX'!AQ:AQ)*(1+AL$230)","v":0},null,0]
[null,"Outorga Fixa",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D15*(1+D$230)","v":-36.047308000509211},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E15*(1+E$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F15*(1+F$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G15*(1+G$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H15*(1+H$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I15*(1+I$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J15*(1+J$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K15*(1+K$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L15*(1+L$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M15*(1+M$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N15*(1+N$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O15*(1+O$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P15*(1+P$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q15*(1+Q$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R15*(1+R$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S15*(1+S$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T15*(1+T$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U15*(1+U$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V15*(1+V$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W15*(1+W$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X15*(1+X$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y15*(1+Y$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z15*(1+Z$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA15*(1+AA$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB15*(1+AB$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC15*(1+AC$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD15*(1+AD$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE15*(1+AE$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF15*(1+AF$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG15*(1+AG$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AH15*(1+AH$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AI15*(1+AI$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AJ15*(1+AJ$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AK15*(1+AK$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AL15*(1+AL$230)","v":0},null,-36.047308000509211]
[null,"Ressarcimentos",null,{"$f":"-'09. OUTORGAS E REEMBOLSOS'!D27*(1+D$230)","v":-3.8166086903050918},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!E27*(1+E$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!F27*(1+F$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!G27*(1+G$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!H27*(1+H$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!I27*(1+I$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!J27*(1+J$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!K27*(1+K$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!L27*(1+L$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!M27*(1+M$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!N27*(1+N$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!O27*(1+O$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!P27*(1+P$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Q27*(1+Q$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!R27*(1+R$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!S27*(1+S$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!T27*(1+T$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!U27*(1+U$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!V27*(1+V$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!W27*(1+W$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!X27*(1+X$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Y27*(1+Y$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!Z27*(1+Z$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AA27*(1+AA$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AB27*(1+AB$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AC27*(1+AC$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AD27*(1+AD$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AE27*(1+AE$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AF27*(1+AF$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AG27*(1+AG$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AH27*(1+AH$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AI27*(1+AI$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AJ27*(1+AJ$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AK27*(1+AK$230)","v":0},{"$f":"-'09. OUTORGAS E REEMBOLSOS'!AL27*(1+AL$230)","v":0},null,-3.8166086903050918]
[]
[null,"FCLP - Nominal",null,{"$f":"D117+D119","v":-64.49087046590995},-8.7735855124568047,3.7664357557752943,11.755607766818905,13.620108141789645,12.709158365237235,13.931569067164633,14.201524025718461,15.029645893245126,15.899142946464739,15.586759042232504,17.523905560291169,18.527337001446245,19.579447639036129,39.296933415844293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D135:AL135)","v":138.16311864269761}]
[]
[null,"Fluxo de Caixa da Dívida",null,{"$f":"SUM(D138:D140)","v":4.6778006086749144},{"$f":"SUM(E138:E140)","v":2.442761435517685},-0.11498435622321823,-1.2330903597916945,-1.098421918716042,-1.3882212374576524,-1.3290200716381522,-1.2698189058186515,-1.2106177399991516,-1.151416574179652,-1.092215408360151,-1.0330142425406512,-0.97381307672115081,-0.91461191090165028,-0.85541074508214976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D137:AL137)","v":-6.5440945032373667}]
[null,"Benefício fiscal da dívida",null,{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!D93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!E93","v":9.2328134197610406E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!F93","v":0.27752788946292944},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!G93","v":0.63950405255277665},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!H93","v":0.68447375753827766},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!I93","v":0.30497570270651542},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!J93","v":0.27447813243586394},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!K93","v":0.24398056216521261},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!L93","v":0.21348299189456113},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!M93","v":0.18298542162390904},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!N93","v":0.15248785135325829},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!O93","v":0.12199028108260641},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!P93","v":9.1492710811955036E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!Q93","v":6.0995140541303956E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!R93","v":3.0497570270652703E-2},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!S93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!T93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!U93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!V93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!W93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!X93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!Y93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!Z93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AA93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AB93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AC93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AD93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AE93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AF93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AG93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AH93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AI93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AJ93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AK93","v":0},{"$f":"'10. (b) TRIBUTOS ACIONISTA - LR'!AL93","v":0}]
[null,"Captação",null,{"$f":"'11. FCD'!D14","v":5.7375137461350096},{"$f":"'11. FCD'!E14","v":4.1013880000681242},{"$f":"'11. FCD'!F14","v":1.5697809027484753},{"$f":"'11. FCD'!G14","v":0},{"$f":"'11. FCD'!H14","v":0},{"$f":"'11. FCD'!I14","v":0},{"$f":"'11. FCD'!J14","v":0},{"$f":"'11. FCD'!K14","v":0},{"$f":"'11. FCD'!L14","v":0},{"$f":"'11. FCD'!M14","v":0},{"$f":"'11. FCD'!N14","v":0},{"$f":"'11. FCD'!O14","v":0},{"$f":"'11. FCD'!P14","v":0},{"$f":"'11. FCD'!Q14","v":0},{"$f":"'11. FCD'!R14","v":0},{"$f":"'11. FCD'!S14","v":0},{"$f":"'11. FCD'!T14","v":0},{"$f":"'11. FCD'!U14","v":0},{"$f":"'11. FCD'!V14","v":0},{"$f":"'11. FCD'!W14","v":0},{"$f":"'11. FCD'!X14","v":0},{"$f":"'11. FCD'!Y14","v":0},{"$f":"'11. FCD'!Z14","v":0},{"$f":"'11. FCD'!AA14","v":0},{"$f":"'11. FCD'!AB14","v":0},{"$f":"'11. FCD'!AC14","v":0},{"$f":"'11. FCD'!AD14","v":0},{"$f":"'11. FCD'!AE14","v":0},{"$f":"'11. FCD'!AF14","v":0},{"$f":"'11. FCD'!AG14","v":0},{"$f":"'11. FCD'!AH14","v":0},{"$f":"'11. FCD'!AI14","v":0},{"$f":"'11. FCD'!AJ14","v":0},{"$f":"'11. FCD'!AK14","v":0},{"$f":"'11. FCD'!AL14","v":0},null,{"$f":"SUM(D139:AL139)","v":11.40868264895161}]
[null,"Serviço da dívida",null,{"$f":"'11. FCD'!D17*D$105","v":-1.0597131374600957},{"$f":"'11. FCD'!E17*E$105","v":-1.7509546987480495},{"$f":"'11. FCD'!F17*F$105","v":-1.9622931484346229},{"$f":"'11. FCD'!G17*G$105","v":-1.8725944123444711},{"$f":"'11. FCD'!H17*H$105","v":-1.7828956762543196},{"$f":"'11. FCD'!I17*I$105","v":-1.6931969401641678},{"$f":"'11. FCD'!J17*J$105","v":-1.603498204074016},{"$f":"'11. FCD'!K17*K$105","v":-1.5137994679838642},{"$f":"'11. FCD'!L17*L$105","v":-1.4241007318937127},{"$f":"'11. FCD'!M17*M$105","v":-1.3344019958035611},{"$f":"'11. FCD'!N17*N$105","v":-1.2447032597134093},{"$f":"'11. FCD'!O17*O$105","v":-1.1550045236232576},{"$f":"'11. FCD'!P17*P$105","v":-1.0653057875331058},{"$f":"'11. FCD'!Q17*Q$105","v":-0.97560705144295423},{"$f":"'11. FCD'!R17*R$105","v":-0.88590831535280246},{"$f":"'11. FCD'!S17*S$105","v":0},{"$f":"'11. FCD'!T17*T$105","v":0},{"$f":"'11. FCD'!U17*U$105","v":0},{"$f":"'11. FCD'!V17*V$105","v":0},{"$f":"'11. FCD'!W17*W$105","v":0},{"$f":"'11. FCD'!X17*X$105","v":0},{"$f":"'11. FCD'!Y17*Y$105","v":0},{"$f":"'11. FCD'!Z17*Z$105","v":0},{"$f":"'11. FCD'!AA17*AA$105","v":0},{"$f":"'11. FCD'!AB17*AB$105","v":0},{"$f":"'11. FCD'!AC17*AC$105","v":0},{"$f":"'11. FCD'!AD17*AD$105","v":0},{"$f":"'11. FCD'!AE17*AE$105","v":0},{"$f":"'11. FCD'!AF17*AF$105","v":0},{"$f":"'11. FCD'!AG17*AG$105","v":0},{"$f":"'11. FCD'!AH17*AH$105","v":0},{"$f":"'11. FCD'!AI17*AI$105","v":0},{"$f":"'11. FCD'!AJ17*AJ$105","v":0},{"$f":"'11. FCD'!AK17*AK$105","v":0},{"$f":"'11. FCD'!AL17*AL$105","v":0},null,{"$f":"SUM(D140:AL140)","v":-21.323977350826407}]
[]
[null,"FCLA - Nominal",null,{"$f":"D135+D137","v":-59.813069857235035},-6.3308240769391197,3.6514513995520761,10.522517407027211,12.521686223073603,11.320937127779583,12.60254899552648,12.93170511989981,13.819028153245975,14.747726372285086,14.494543633872354,16.490891317750517,17.553523924725095,18.664835728134477,38.44152267076214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D142:AL142)","v":131.61902413946024}]
[]
[null,"TIR de Acionista - Nominal",null,{"$f":"IRR(D142:AK142)","v":0.13796016135527522}]
[]
[null,"Fluxo de Caixa - Real - (R$ Milhões)"]
[]
[null,"LAJIR",null,{"$f":"D111/(1+D230)","v":-0.70536967099090031},0.37301282400455849,1.4398553285305959,3.7394275588496204,6.2664171454607018,9.5512493366308604,11.096399957099251,12.604446437326736,13.158808707847415,13.708273089510115,14.363978371261268,15.170025305537767,15.692041756009401,16.208580489749835,16.720186183242909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D148:AL148)","v":149.38733282007013}]
[]
[null,"IRPJ/CSLL",null,{"$f":"D113/(1+D$230)","v":0},-8.8777052113086924E-2,-0.34268556819028229,-1.2337261477273196,-2.1305818294566352,-3.2474247744544957,-3.7727759854137428,-4.2855117886910863,-4.4739949606681142,-4.660812850433441,-4.8837526462288281,-5.1578086038828399,-5.3352941970432068,-5.5109173665149456,-5.6848633023025883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D150:AL150)","v":-50.808927073120614}]
[null,"Amortização do Intangível",null,{"$f":"D114/(1+D$230)","v":6.6804697919306433},8.4766018223726931,9.382737252426665,9.0654466207020938,8.7588856238667567,5.6427779998085654,4.4427720592733762,3.2823709695187659,3.1713729174094358,3.0641284226178134,2.8379962232974889,2.4441000296276112,2.3607878208225959,2.2809544162537163,2.203820692032576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D151:AL151)","v":74.09522266196079}]
[null,"Variação de capital de giro",null,{"$f":"D115/(1+D$230)","v":-6.9419984702809092},-0.93439414917583397,-0.97606908787802027,-1.0294240035508069,-1.0940483358202977,-0.49330610680389975,-0.49842975606054551,-0.50342345473781236,-0.508337487026852,-0.51318630189608994,-0.51796208179973302,-0.52262922820912538,-0.52717882325994936,-0.53165182673982525,10.897749626263915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D152:AL152)","v":-4.6942894869757819}]
[]
[null,"Fluxo de Caixa Operacional",null,{"$f":"D148+D150+D151+D152","v":-0.96689834934116625},{"$f":"E148+E150+E151+E152","v":7.8264434450883318},9.5038379248889591,10.541724028273588,11.800672604050526,11.453296455181031,11.267966274898338,11.097882163416605,11.347849177561885,11.598402359798397,11.800259866530197,11.933687503073413,12.19035655652884,12.446965712748781,24.136893199236809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D154:AL154)","v":167.97933892193453}]
[]
[null,"Fluxo de Caixa de Investimentos",null,{"$f":"SUM(D158:D170)","v":-63.523972116568785},{"$f":"SUM(E158:E170)","v":-16.262583360912185},-6.0081112433333335,0,0,-0.81425141999999995,0,0,0,0,-0.81425141999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D156:AL156)","v":-87.423169560814316}]
[]
[null,"Encargo",null,{"$f":"D121/(1+D$230)","v":-4.2606953637113367},-7.0034410771105353,-0.25595613333333339,0,0,-0.73987577999999998,0,0,0,0,-0.73987577999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D158:AL158)","v":-12.999844134155206}]
[null,"Bilheteria",null,{"$f":"D122/(1+D$230)","v":-18.296537931435466},-7.6691272811387963,-5.472465913333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D159:AL159)","v":-31.438131125907596}]
[null,"Cachoeirismo",null,{"$f":"D123/(1+D$230)","v":-6.987318616312628E-2},-3.493659308156314E-2,0,0,0,-7.4537700000000002E-3,0,0,0,0,-7.4537700000000011E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-0.11971731924468942]
[null,"Rafting",null,{"$f":"D124/(1+D$230)","v":-0.56157017702689815},-0.70251066720701394,-0.2796891966666667,0,0,-6.6921869999999994E-2,0,0,0,0,-6.6921869999999994E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-1.6776137809005789]
[null,"Aluguel de Caiaque",null,{"$f":"D125/(1+D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Aluguel de Bicicleta",null,{"$f":"D126/(1+D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Arvorismo",null,{"$f":"D127/(1+D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Teleférico",null,{"$f":"D128/(1+D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"A&B",null,{"$f":"D129/(1+D$230)","v":-0.30992913858851179},-0.59981244385397059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-0.90974158244248238]
[null,"Souvenir",null,{"$f":"D130/(1+D$230)","v":-0.16144962882914299},-0.25275529852030676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-0.41420492734944975]
[null,"Locker",null,{"$f":"D131/(1+D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Outorga Fixa",null,{"$f":"D132/(1+D$230)","v":-36.047308000509211},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-36.047308000509211]
[null,"Ressarcimentos",null,{"$f":"D133/(1+D$230)","v":-3.8166086903050918},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-3.8166086903050918]
[]
[null,"FCLP - Real",null,{"$f":"D154+D156","v":-64.49087046590995},-8.436139915823853,3.4957266815556256,10.541724028273588,11.800672604050526,10.639045035181031,11.267966274898338,11.097882163416605,11.347849177561885,11.598402359798397,10.986008446530198,11.933687503073413,12.19035655652884,12.446965712748781,24.136893199236809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D172:AL172)","v":80.55616936112024}]
[]
[null,"Fluxo de Caixa da Dívida",null,{"$f":"SUM(D175:D177)","v":4.6778006086749144},{"$f":"SUM(E175:E177)","v":2.3488090726131583},-0.10671996233963665,-1.1057614827486,-0.95168975965104363,-1.1621027797170747,-1.0749222340775051,-0.99230903388490854,-0.91405397191463567,-0.83995676723226953,-0.76982570072222078,-0.70347726505890773,-0.64073582856049638,-0.58143331238658524,-0.52540888056172608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D174:AL174)","v":-3.341787297567536}]
[null,"Benefício fiscal da dívida",null,{"$f":"D138/(1+D$230)","v":0},{"$f":"E138/(1+E$230)","v":8.8777052113086924E-2},0.25758082998861132,0.57346888146457786,0.59303866273943884,0.25530016563532154,0.22200014403071447,0.19066034914071039,0.16118628550543157,0.13348760704383533,0.10747794447973912,8.3074739694484201E-2,6.0199086735133633E-2,3.8775579217477762E-2,1.8732163873178109E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Captação",null,{"$f":"D139/(1+D$230)","v":5.7375137461350096},{"$f":"E139/(1+E$230)","v":3.9436423077578118},1.4569543573177857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D176:AL176)","v":11.138110411210606}]
[null,"Serviço da dívida",null,{"$f":"D140/(1+D$230)","v":-1.0597131374600957},{"$f":"E140/(1+E$230)","v":-1.6836102872577399},-1.8212551496460336,-1.6792303642131778,-1.5447284223904825,-1.4174029453523962,-1.2969223781082195,-1.1829693830256189,-1.0752402574200672,-0.97344437427610486,-0.87730364520195991,-0.78655200475339193,-0.70093491529563001,-0.62020889160406301,-0.54414104443490419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D177:AL177)","v":-17.263657200439884}]
[]
[null,"FCLA - Real",null,{"$f":"D172+D174","v":-59.813069857235035},-6.0873308432106947,3.3890067192159892,9.4359625455249887,10.848982844399481,9.4769422554639569,10.193044040820833,10.105573129531697,10.43379520564725,10.758445592566128,10.216182745807977,11.230210238014505,11.549620727968344,11.865532400362197,23.611484318675082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D179:AL179)","v":77.214382063552705}]
[]
[null,"TIR de Acionista - Real",null,{"$f":"IRR(D179:AK179)","v":9.8698417725677556E-2}]
[]
[null,"Prazo",null,{"$f":"D105","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,1,{"$f":"D185+1","v":2},{"$f":"E185+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Balanço Patrimonial - Nominal - (R$ Milhões)"]
[]
[null,"Ativo",null,{"$f":"D190+D191+D192+D193","v":63.785500794919052},{"$f":"E190+E191+E192+E193","v":72.854691510142985},73.921841740500838,75.482985311602732,79.158064544106935,85.300247060223427,93.026061791452094,102.40165689718481,112.69363081367229,123.9445140719358,136.30267918724297,149.97200568253248,164.73874550712125,180.65187618145802,197.76291807363435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D189:AL189)","v":1711.99741916773}]
[null,"Caixa",null,{"$f":"'12. EQUITY'!D13","v":0},{"$f":"'12. EQUITY'!E13","v":0},{"$f":"'12. EQUITY'!F13","v":3.6514513995520761},{"$f":"'12. EQUITY'!G13","v":14.173968806579287},{"$f":"'12. EQUITY'!H13","v":26.69565502965289},{"$f":"'12. EQUITY'!I13","v":38.01659215743247},{"$f":"'12. EQUITY'!J13","v":50.619141152958946},{"$f":"'12. EQUITY'!K13","v":63.550846272858756},{"$f":"'12. EQUITY'!L13","v":77.36987442610473},{"$f":"'12. EQUITY'!M13","v":92.117600798389816},{"$f":"'12. EQUITY'!N13","v":106.61214443226217},{"$f":"'12. EQUITY'!O13","v":123.10303575001268},{"$f":"'12. EQUITY'!P13","v":140.65655967473776},{"$f":"'12. EQUITY'!Q13","v":159.32139540287224},{"$f":"'12. EQUITY'!R13","v":197.76291807363438},{"$f":"'12. EQUITY'!S13","v":0},{"$f":"'12. EQUITY'!T13","v":0},{"$f":"'12. EQUITY'!U13","v":0},{"$f":"'12. EQUITY'!V13","v":0},{"$f":"'12. EQUITY'!W13","v":0},{"$f":"'12. EQUITY'!X13","v":0},{"$f":"'12. EQUITY'!Y13","v":0},{"$f":"'12. EQUITY'!Z13","v":0},{"$f":"'12. EQUITY'!AA13","v":0},{"$f":"'12. EQUITY'!AB13","v":0},{"$f":"'12. EQUITY'!AC13","v":0},{"$f":"'12. EQUITY'!AD13","v":0},{"$f":"'12. EQUITY'!AE13","v":0},{"$f":"'12. EQUITY'!AF13","v":0},{"$f":"'12. EQUITY'!AG13","v":0},{"$f":"'12. EQUITY'!AH13","v":0},{"$f":"'12. EQUITY'!AI13","v":0},{"$f":"'12. EQUITY'!AJ13","v":0},{"$f":"'12. EQUITY'!AK13","v":0},{"$f":"'12. EQUITY'!AL13","v":0},null,{"$f":"SUM(D190:AL190)","v":1093.6511833770483}]
[null,"Contas a Receber",null,{"$f":"'08. NIG'!D13","v":6.9419984702809092},{"$f":"'08. NIG'!E13","v":7.9137683854237766},{"$f":"'08. NIG'!F13","v":8.9654242634670709},{"$f":"'08. NIG'!G13","v":10.113386852796355},{"$f":"'08. NIG'!H13","v":11.376116287481521},{"$f":"'08. NIG'!I13","v":11.965408410334417},{"$f":"'08. NIG'!J13","v":12.581660571752087},{"$f":"'08. NIG'!K13","v":13.225871798929887},{"$f":"'08. NIG'!L13","v":13.899138803516317},{"$f":"'08. NIG'!M13","v":14.602616930839654},{"$f":"'08. NIG'!N13","v":15.337492586663078},{"$f":"'08. NIG'!O13","v":16.104942315493826},{"$f":"'08. NIG'!P13","v":16.906167421032833},{"$f":"'08. NIG'!Q13","v":17.742471572910464},{"$f":"'08. NIG'!R13","v":0},{"$f":"'08. NIG'!S13","v":0},{"$f":"'08. NIG'!T13","v":0},{"$f":"'08. NIG'!U13","v":0},{"$f":"'08. NIG'!V13","v":0},{"$f":"'08. NIG'!W13","v":0},{"$f":"'08. NIG'!X13","v":0},{"$f":"'08. NIG'!Y13","v":0},{"$f":"'08. NIG'!Z13","v":0},{"$f":"'08. NIG'!AA13","v":0},{"$f":"'08. NIG'!AB13","v":0},{"$f":"'08. NIG'!AC13","v":0},{"$f":"'08. NIG'!AD13","v":0},{"$f":"'08. NIG'!AE13","v":0},{"$f":"'08. NIG'!AF13","v":0},{"$f":"'08. NIG'!AG13","v":0},{"$f":"'08. NIG'!AH13","v":0},{"$f":"'08. NIG'!AI13","v":0},{"$f":"'08. NIG'!AJ13","v":0},{"$f":"'08. NIG'!AK13","v":0},{"$f":"'08. NIG'!AL13","v":0},null,{"$f":"SUM(D191:AL191)","v":177.6764646709222}]
[null,"Ativo Intangível",null,{"$f":"(-D119+C192)*D$183","v":63.523972116568785},80.437058811917453,86.910438189934524,86.910438189934524,86.910438189934524,87.883124198094009,87.883124198094009,87.883124198094009,87.883124198094009,87.883124198094009,89.038370049679358,89.038370049679358,89.038370049679358,89.038370049679358,89.038370049679358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D192:AL192)","v":1289.2998167371566}]
[null,"(-) Amortização acumulada",null,{"$f":"(-'06. D&A FISCAL'!D468*(1+D230)+C193)*D$183","v":-6.6804697919306433},{"$f":"(-'06. D&A FISCAL'!E468*(1+E230)+D193)*E$183","v":-15.496135687198244},{"$f":"(-'06. D&A FISCAL'!F468*(1+F230)+E193)*F$183","v":-25.60547211245283},{"$f":"(-'06. D&A FISCAL'!G468*(1+G230)+F193)*G$183","v":-35.71480853770742},{"$f":"(-'06. D&A FISCAL'!H468*(1+H230)+G193)*H$183","v":-45.824144962962009},{"$f":"(-'06. D&A FISCAL'!I468*(1+I230)+H193)*I$183","v":-52.564877705637478},{"$f":"(-'06. D&A FISCAL'!J468*(1+J230)+I193)*J$183","v":-58.05786413135295},{"$f":"(-'06. D&A FISCAL'!K468*(1+K230)+J193)*K$183","v":-62.258185372697859},{"$f":"(-'06. D&A FISCAL'!L468*(1+L230)+K193)*L$183","v":-66.458506614042761},{"$f":"(-'06. D&A FISCAL'!M468*(1+M230)+L193)*M$183","v":-70.658827855387671},{"$f":"(-'06. D&A FISCAL'!N468*(1+N230)+M193)*N$183","v":-74.685327881361616},{"$f":"(-'06. D&A FISCAL'!O468*(1+O230)+N193)*O$183","v":-78.27434243265337},{"$f":"(-'06. D&A FISCAL'!P468*(1+P230)+O193)*P$183","v":-81.862351638328704},{"$f":"(-'06. D&A FISCAL'!Q468*(1+Q230)+P193)*Q$183","v":-85.450360844004038},{"$f":"(-'06. D&A FISCAL'!R468*(1+R230)+Q193)*R$183","v":-89.038370049679372},{"$f":"(-'06. D&A FISCAL'!S468*(1+S230)+R193)*S$183","v":0},{"$f":"(-'06. D&A FISCAL'!T468*(1+T230)+S193)*T$183","v":0},{"$f":"(-'06. D&A FISCAL'!U468*(1+U230)+T193)*U$183","v":0},{"$f":"(-'06. D&A FISCAL'!V468*(1+V230)+U193)*V$183","v":0},{"$f":"(-'06. D&A FISCAL'!W468*(1+W230)+V193)*W$183","v":0},{"$f":"(-'06. D&A FISCAL'!X468*(1+X230)+W193)*X$183","v":0},{"$f":"(-'06. D&A FISCAL'!Y468*(1+Y230)+X193)*Y$183","v":0},{"$f":"(-'06. D&A FISCAL'!Z468*(1+Z230)+Y193)*Z$183","v":0},{"$f":"(-'06. D&A FISCAL'!AA468*(1+AA230)+Z193)*AA$183","v":0},{"$f":"(-'06. D&A FISCAL'!AB468*(1+AB230)+AA193)*AB$183","v":0},{"$f":"(-'06. D&A FISCAL'!AC468*(1+AC230)+AB193)*AC$183","v":0},{"$f":"(-'06. D&A FISCAL'!AD468*(1+AD230)+AC193)*AD$183","v":0},{"$f":"(-'06. D&A FISCAL'!AE468*(1+AE230)+AD193)*AE$183","v":0},{"$f":"(-'06. D&A FISCAL'!AF468*(1+AF230)+AE193)*AF$183","v":0},{"$f":"(-'06. D&A FISCAL'!AG468*(1+AG230)+AF193)*AG$183","v":0},{"$f":"(-'06. D&A FISCAL'!AH468*(1+AH230)+AG193)*AH$183","v":0},{"$f":"(-'06. D&A FISCAL'!AI468*(1+AI230)+AH193)*AI$183","v":0},{"$f":"(-'06. D&A FISCAL'!AJ468*(1+AJ230)+AI193)*AJ$183","v":0},{"$f":"(-'06. D&A FISCAL'!AK468*(1+AK230)+AJ193)*AK$183","v":0},{"$f":"(-'06. D&A FISCAL'!AL468*(1+AL230)+AK193)*AL$183","v":0},null,{"$f":"SUM(D193:AL193)","v":-848.63004561739717}]
[]
[null,"Passivo",null,{"$f":"D196+D197","v":5.3550128297260091},{"$f":"E196+E197","v":8.7809436276659802},9.5545149511518073,8.7583053718891559,7.9620957926265055,7.165886213363855,6.3696766341012054,5.573467054838555,4.7772574755759045,3.9810478963132545,3.1848383170506041,2.388628737787954,1.5924191585253036,0.79620957926265312,2.6090241078691179E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL196+AL197","v":0},null,{"$f":"SUM(D195:AL195)","v":76.240303639878746}]
[null,"Contas a Pagar",null,{"$f":"'08. NIG'!D19","v":0},{"$f":"'08. NIG'!E19","v":0},{"$f":"'08. NIG'!F19","v":0},{"$f":"'08. NIG'!G19","v":0},{"$f":"'08. NIG'!H19","v":0},{"$f":"'08. NIG'!I19","v":0},{"$f":"'08. NIG'!J19","v":0},{"$f":"'08. NIG'!K19","v":0},{"$f":"'08. NIG'!L19","v":0},{"$f":"'08. NIG'!M19","v":0},{"$f":"'08. NIG'!N19","v":0},{"$f":"'08. NIG'!O19","v":0},{"$f":"'08. NIG'!P19","v":0},{"$f":"'08. NIG'!Q19","v":0},{"$f":"'08. NIG'!R19","v":0},{"$f":"'08. NIG'!S19","v":0},{"$f":"'08. NIG'!T19","v":0},{"$f":"'08. NIG'!U19","v":0},{"$f":"'08. NIG'!V19","v":0},{"$f":"'08. NIG'!W19","v":0},{"$f":"'08. NIG'!X19","v":0},{"$f":"'08. NIG'!Y19","v":0},{"$f":"'08. NIG'!Z19","v":0},{"$f":"'08. NIG'!AA19","v":0},{"$f":"'08. NIG'!AB19","v":0},{"$f":"'08. NIG'!AC19","v":0},{"$f":"'08. NIG'!AD19","v":0},{"$f":"'08. NIG'!AE19","v":0},{"$f":"'08. NIG'!AF19","v":0},{"$f":"'08. NIG'!AG19","v":0},{"$f":"'08. NIG'!AH19","v":0},{"$f":"'08. NIG'!AI19","v":0},{"$f":"'08. NIG'!AJ19","v":0},{"$f":"'08. NIG'!AK19","v":0},{"$f":"'08. NIG'!AL19","v":0},null,{"$f":"SUM(D196:AL196)","v":0}]
[null,"Empréstimos",null,{"$f":"'11. FCD'!D18*D183","v":5.3550128297260091},{"$f":"'11. FCD'!E18*E183","v":8.7809436276659802},{"$f":"'11. FCD'!F18*F183","v":9.5545149511518073},{"$f":"'11. FCD'!G18*G183","v":8.7583053718891559},{"$f":"'11. FCD'!H18*H183","v":7.9620957926265055},{"$f":"'11. FCD'!I18*I183","v":7.165886213363855},{"$f":"'11. FCD'!J18*J183","v":6.3696766341012054},{"$f":"'11. FCD'!K18*K183","v":5.573467054838555},{"$f":"'11. FCD'!L18*L183","v":4.7772574755759045},{"$f":"'11. FCD'!M18*M183","v":3.9810478963132545},{"$f":"'11. FCD'!N18*N183","v":3.1848383170506041},{"$f":"'11. FCD'!O18*O183","v":2.388628737787954},{"$f":"'11. FCD'!P18*P183","v":1.5924191585253036},{"$f":"'11. FCD'!Q18*Q183","v":0.79620957926265312},{"$f":"'11. FCD'!R18*R183","v":2.6090241078691179E-15},{"$f":"'11. FCD'!S18*S183","v":0},{"$f":"'11. FCD'!T18*T183","v":0},{"$f":"'11. FCD'!U18*U183","v":0},{"$f":"'11. FCD'!V18*V183","v":0},{"$f":"'11. FCD'!W18*W183","v":0},{"$f":"'11. FCD'!X18*X183","v":0},{"$f":"'11. FCD'!Y18*Y183","v":0},{"$f":"'11. FCD'!Z18*Z183","v":0},{"$f":"'11. FCD'!AA18*AA183","v":0},{"$f":"'11. FCD'!AB18*AB183","v":0},{"$f":"'11. FCD'!AC18*AC183","v":0},{"$f":"'11. FCD'!AD18*AD183","v":0},{"$f":"'11. FCD'!AE18*AE183","v":0},{"$f":"'11. FCD'!AF18*AF183","v":0},{"$f":"'11. FCD'!AG18*AG183","v":0},{"$f":"'11. FCD'!AH18*AH183","v":0},{"$f":"'11. FCD'!AI18*AI183","v":0},{"$f":"'11. FCD'!AJ18*AJ183","v":0},{"$f":"'11. FCD'!AK18*AK183","v":0},{"$f":"'11. FCD'!AL18*AL183","v":0},null,{"$f":"SUM(D197:AL197)","v":76.240303639878746}]
[]
[null,"Patrimônio Líquido",null,{"$f":"D200+D201","v":58.430487965193038},{"$f":"E200+E201","v":64.073747882477008},64.367326789349036,66.724679939713582,71.195968751480422,78.134360846859565,86.656385157350897,96.828189842346248,107.91637333809638,119.96346617562254,133.11784087019237,147.58337694474454,163.14632634859595,179.85566660219541,197.76291807363441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL200+AL201","v":0},null,{"$f":"SUM(D199:AL199)","v":1635.7571155278515}]
[null,"Capital Integralizado",null,{"$f":"'12. EQUITY'!D20","v":59.813069857235035},{"$f":"'12. EQUITY'!E20","v":66.143893934174159},{"$f":"'12. EQUITY'!F20","v":66.143893934174159},{"$f":"'12. EQUITY'!G20","v":66.143893934174159},{"$f":"'12. EQUITY'!H20","v":66.143893934174159},{"$f":"'12. EQUITY'!I20","v":66.143893934174159},{"$f":"'12. EQUITY'!J20","v":66.143893934174159},{"$f":"'12. EQUITY'!K20","v":66.143893934174159},{"$f":"'12. EQUITY'!L20","v":66.143893934174159},{"$f":"'12. EQUITY'!M20","v":66.143893934174159},{"$f":"'12. EQUITY'!N20","v":66.143893934174159},{"$f":"'12. EQUITY'!O20","v":66.143893934174159},{"$f":"'12. EQUITY'!P20","v":66.143893934174159},{"$f":"'12. EQUITY'!Q20","v":66.143893934174159},{"$f":"'12. EQUITY'!R20","v":66.143893934174159},{"$f":"'12. EQUITY'!S20","v":0},{"$f":"'12. EQUITY'!T20","v":0},{"$f":"'12. EQUITY'!U20","v":0},{"$f":"'12. EQUITY'!V20","v":0},{"$f":"'12. EQUITY'!W20","v":0},{"$f":"'12. EQUITY'!X20","v":0},{"$f":"'12. EQUITY'!Y20","v":0},{"$f":"'12. EQUITY'!Z20","v":0},{"$f":"'12. EQUITY'!AA20","v":0},{"$f":"'12. EQUITY'!AB20","v":0},{"$f":"'12. EQUITY'!AC20","v":0},{"$f":"'12. EQUITY'!AD20","v":0},{"$f":"'12. EQUITY'!AE20","v":0},{"$f":"'12. EQUITY'!AF20","v":0},{"$f":"'12. EQUITY'!AG20","v":0},{"$f":"'12. EQUITY'!AH20","v":0},{"$f":"'12. EQUITY'!AI20","v":0},{"$f":"'12. EQUITY'!AJ20","v":0},{"$f":"'12. EQUITY'!AK20","v":0},{"$f":"'12. EQUITY'!AL20","v":0},null,{"$f":"SUM(D200:AL200)","v":985.82758493567303}]
[null,"Lucros Acumulados",null,{"$f":"'12. EQUITY'!D27","v":-1.3825818920419952},{"$f":"'12. EQUITY'!E27","v":-2.0701460516971517},{"$f":"'12. EQUITY'!F27","v":-1.7765671448251266},{"$f":"'12. EQUITY'!G27","v":0.58078600553942605},{"$f":"'12. EQUITY'!H27","v":5.0520748173062557},{"$f":"'12. EQUITY'!I27","v":11.990466912685411},{"$f":"'12. EQUITY'!J27","v":20.512491223176738},{"$f":"'12. EQUITY'!K27","v":30.684295908172086},{"$f":"'12. EQUITY'!L27","v":41.772479403922219},{"$f":"'12. EQUITY'!M27","v":53.819572241448384},{"$f":"'12. EQUITY'!N27","v":66.973946936018208},{"$f":"'12. EQUITY'!O27","v":81.43948301057037},{"$f":"'12. EQUITY'!P27","v":97.002432414421804},{"$f":"'12. EQUITY'!Q27","v":113.71177266802124},{"$f":"'12. EQUITY'!R27","v":131.61902413946024},{"$f":"'12. EQUITY'!S27","v":0},{"$f":"'12. EQUITY'!T27","v":0},{"$f":"'12. EQUITY'!U27","v":0},{"$f":"'12. EQUITY'!V27","v":0},{"$f":"'12. EQUITY'!W27","v":0},{"$f":"'12. EQUITY'!X27","v":0},{"$f":"'12. EQUITY'!Y27","v":0},{"$f":"'12. EQUITY'!Z27","v":0},{"$f":"'12. EQUITY'!AA27","v":0},{"$f":"'12. EQUITY'!AB27","v":0},{"$f":"'12. EQUITY'!AC27","v":0},{"$f":"'12. EQUITY'!AD27","v":0},{"$f":"'12. EQUITY'!AE27","v":0},{"$f":"'12. EQUITY'!AF27","v":0},{"$f":"'12. EQUITY'!AG27","v":0},{"$f":"'12. EQUITY'!AH27","v":0},{"$f":"'12. EQUITY'!AI27","v":0},{"$f":"'12. EQUITY'!AJ27","v":0},{"$f":"'12. EQUITY'!AK27","v":0},{"$f":"'12. EQUITY'!AL27","v":0},null,{"$f":"SUM(D201:AL201)","v":649.92953059217803}]
[]
[null,"Dif.",null,{"$f":"D189-D195-D199","v":0},{"$f":"E189-E195-E199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D203:AL203)","v":0}]
[]
[]
[null,"Prazo",null,{"$f":"D183","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,1,{"$f":"D208+1","v":2},{"$f":"E208+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Balanço Patrimonial - Real - (R$ Milhões)"]
[]
[null,"Ativo",null,{"$f":"D213+D214+D215+D216","v":63.785500794919052},70.052587990522099,68.608777974180299,67.688614299562417,68.583772898925417,71.406236660648062,75.240234743065059,80.022504593557613,85.087189334257516,90.417348239242983,96.070156777201959,102.13014695080085,108.39248221427124,114.84326576666592,121.46959106962105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D212:AL212)","v":1283.7984103074414}]
[null,"Caixa",null,{"$f":"D190/(1+D$230)","v":0},0,3.3890067192159892,12.710365172786815,23.129528905063072,31.824313178230206,40.941172715439386,49.662261743482794,58.416656793553337,67.199659885854373,75.14339036499095,83.83251976940673,92.547224369907212,101.28314048722908,121.46959106962106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D213:AL213)","v":761.54883117478096}]
[null,"Contas a Receber",null,{"$f":"D191/(1+D$230)","v":6.9419984702809092},7.6093926782920924,8.3210427155730891,9.0690788012059667,9.8564433128308941,10.016439742389304,10.176149313924608,10.335451777370285,10.494281233278334,10.652588459652936,10.810318081464406,10.967380997739953,11.123682202718841,11.279170863183152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D214:AL214)","v":137.65341864990475}]
[null,"Ativo Intangível",null,{"$f":"D192/(1+D$230)","v":63.523972116568785},77.343325780689852,80.663831108864073,77.93606870421651,75.300549472672955,73.568405499877244,71.080585024035983,68.67689374302995,66.354486708241495,64.110615177044934,62.756874779463701,60.634661622670244,58.584214128183817,56.603105437858765,54.688990761216196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D215:AL215)","v":1011.8265800646345}]
[null,"(-) Amortização acumulada",null,{"$f":"D193/(1+D$230)","v":-6.6804697919306433},-14.900130468459849,-23.765102569472848,-32.026898378646877,-39.702748791641518,-44.002921759848682,-46.957672310334907,-48.652102670325441,-50.178235400815659,-51.545515283309271,-52.640426448717079,-53.30441543901609,-53.862638486538629,-54.322151021605059,-54.688990761216203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D216:AL216)","v":-627.23041958187866}]
[]
[null,"Passivo",null,{"$f":"D219+D220","v":5.3550128297260091},{"$f":"E219+E220","v":8.4432150266019033},8.867793056830827,7.8539229971931634,6.8984830893220588,5.998680947236573,5.1518462241430587,4.3554255518117655,3.6069776826598474,2.9041688266182355,2.2447681751638537,1.6266436051911992,1.0477575556787118,0.50616307037619024,1.6025101902857481E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL219+AL220","v":0},null,{"$f":"SUM(D218:AL218)","v":64.860858638553381}]
[null,"Contas a Pagar",null,{"$f":"D196/(1+D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D219:AL219)","v":0}]
[null,"Emprestimos",null,{"$f":"D197/(1+D$230)","v":5.3550128297260091},8.4432150266019033,8.867793056830827,7.8539229971931634,6.8984830893220588,5.998680947236573,5.1518462241430587,4.3554255518117655,3.6069776826598474,2.9041688266182355,2.2447681751638537,1.6266436051911992,1.0477575556787118,0.50616307037619024,1.6025101902857481E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D220:AL220)","v":64.860858638553381}]
[]
[null,"Patrimônio Líquido",null,{"$f":"D223+D224","v":58.430487965193038},61.609372963920194,59.740984917349479,59.834691302369237,61.68528980960334,65.407555713411512,70.088388518922017,75.667079041745822,81.480211651597656,87.513179412624723,93.825388602038117,100.50350334560963,107.34472465859253,114.33710269628976,121.46959106962106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL223+AL224","v":0},null,{"$f":"SUM(D222:AL222)","v":1218.9375516688883}]
[null,"Capital Integralizado",null,{"$f":"D200/(1+D$230)","v":59.813069857235035},63.599898013628994,61.389862947518331,59.313877243979064,57.308093955535334,55.370139087473753,53.497718925095413,51.688617318932771,49.940693061770794,48.25187735436792,46.620171356877222,45.043643823069779,43.520428814560177,42.048723492328676,40.626785982926258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D223:AL223)","v":778.03360123529956}]
[null,"Lucros Acumulados",null,{"$f":"D201/(1+D$230)","v":-1.3825818920419952},-1.9905250497087996,-1.6488780301688506,0.52081405839017414,4.3771958540680034,10.037416625937755,16.590669593826611,23.978461722813055,31.539518589826859,39.261302058256803,47.205217245160895,55.459859522539851,63.824295844032356,72.288379203961085,80.84280508669481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D224:AL224)","v":440.90395043358859}]
[]
[null,"Dif.",null,{"$f":"D212-D218-D222","v":0},0,0,{"$f":"G212-G218-G222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D226:AL226)","v":0}]
[]
[null,"Inflação Anual ",null,0,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D$9,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$9,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Inflação Acumulada",null,{"$f":"(1+D228)*(1+C230)-1","v":0},{"$f":"(1+E228)*(1+D230)-1","v":4.0000000000000036E-2},7.7440000000000175E-2,0.1151504000000001,0.15418066400000008,0.19457698724000005,0.23638718179340001,0.27966073315616891,0.32444885881663477,0.37080456887521684,0.41878272878584943,0.46844012429335402,0.51983552864362137,0.57302977214614792,0.62808581417126308,0.68506881766725725,0.74404622628561112,0.80508784420560731,0.86826591875280346,0.93365522590915151,1.0013331588159717,1.0713798193745308,1.1438781130526392,1.2189138470094814,1.2965758316548128,1.3769559857627311,1.4601494452644266,1.5462546758486813,1.6353735895033847,1.7276116651360032,1.823078073415763,1.9218858059853146,2.0241518091948003,2.1299971225166181,2.2395470218046993]
[]
[null,null,null,{"$f":"D172-'14. DFC'!D34","v":0},{"$f":"E172-'14. DFC'!E34","v":0},{"$f":"F172-'14. DFC'!F34","v":0},{"$f":"G172-'14. DFC'!G34","v":0},{"$f":"H172-'14. DFC'!H34","v":0},{"$f":"I172-'14. DFC'!I34","v":0},{"$f":"J172-'14. DFC'!J34","v":0},{"$f":"K172-'14. DFC'!K34","v":0},{"$f":"L172-'14. DFC'!L34","v":0},{"$f":"M172-'14. DFC'!M34","v":0},{"$f":"N172-'14. DFC'!N34","v":0},{"$f":"O172-'14. DFC'!O34","v":0},{"$f":"P172-'14. DFC'!P34","v":-2.8421709430404007E-14},{"$f":"Q172-'14. DFC'!Q34","v":-1.5987211554602254E-14},{"$f":"R172-'14. DFC'!R34","v":0},{"$f":"S172-'14. DFC'!S34","v":0},{"$f":"T172-'14. DFC'!T34","v":0},{"$f":"U172-'14. DFC'!U34","v":0},{"$f":"V172-'14. DFC'!V34","v":0},{"$f":"W172-'14. DFC'!W34","v":0},{"$f":"X172-'14. DFC'!X34","v":0},{"$f":"Y172-'14. DFC'!Y34","v":0},{"$f":"Z172-'14. DFC'!Z34","v":0},{"$f":"AA172-'14. DFC'!AA34","v":0},{"$f":"AB172-'14. DFC'!AB34","v":0},{"$f":"AC172-'14. DFC'!AC34","v":0},{"$f":"AD172-'14. DFC'!AD34","v":0},{"$f":"AE172-'14. DFC'!AE34","v":0},{"$f":"AF172-'14. DFC'!AF34","v":0},{"$f":"AG172-'14. DFC'!AG34","v":0},{"$f":"AH172-'14. DFC'!AH34","v":0},{"$f":"AI172-'14. DFC'!AI34","v":0},{"$f":"AJ172-'14. DFC'!AJ34","v":0},{"$f":"AK172-'14. DFC'!AK34","v":0},{"$f":"AL172-'14. DFC'!AL34","v":0}]

{"sheet":"17. USOS E FONTES","index":24,"n_rows":53,"n_cols":40,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Quadro de Usos e Fontes - Nominal (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D8<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,2025,{"$f":"D6+1","v":2026},{"$f":"E6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D8+1","v":2},{"$f":"E8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Usos",null,{"$f":"SUM(D12:D17)","v":133.73682018321944},88.163442597546776,89.630667473752069,99.33649388148109,111.73937301468523,117.52756387579085,123.58056372175143,129.90818527508247,136.52120074212266,143.43095824549434,150.64911099203627,158.187215328593,166.05707079368449,174.2714823924141,182.8435799056063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D10:AK10)","v":2005.5837284232605}]
[]
[null,"Opex + outorgas",null,{"$f":"-'16. DF''S ACIONISTA'!D66","v":54.093127776089503},{"$f":"-'16. DF''S ACIONISTA'!E66","v":59.227824606027305},{"$f":"-'16. DF''S ACIONISTA'!F66","v":65.827900811514326},{"$f":"-'16. DF''S ACIONISTA'!G66","v":72.96076028954721},{"$f":"-'16. DF''S ACIONISTA'!H66","v":80.60794052551644},{"$f":"-'16. DF''S ACIONISTA'!I66","v":84.500480413722727},{"$f":"-'16. DF''S ACIONISTA'!J66","v":88.56476547513644},{"$f":"-'16. DF''S ACIONISTA'!K66","v":92.807117449562242},{"$f":"-'16. DF''S ACIONISTA'!L66","v":97.23443087136495},{"$f":"-'16. DF''S ACIONISTA'!M66","v":101.85395507683909},{"$f":"-'16. DF''S ACIONISTA'!N66","v":106.67314057344541},{"$f":"-'16. DF''S ACIONISTA'!O66","v":111.69941062381024},{"$f":"-'16. DF''S ACIONISTA'!P66","v":116.94035627233869},{"$f":"-'16. DF''S ACIONISTA'!Q66","v":122.40417234187315},{"$f":"-'16. DF''S ACIONISTA'!R66","v":128.09927005790271},{"$f":"-'16. DF''S ACIONISTA'!S66","v":0},{"$f":"-'16. DF''S ACIONISTA'!T66","v":0},{"$f":"-'16. DF''S ACIONISTA'!U66","v":0},{"$f":"-'16. DF''S ACIONISTA'!V66","v":0},{"$f":"-'16. DF''S ACIONISTA'!W66","v":0},{"$f":"-'16. DF''S ACIONISTA'!X66","v":0},{"$f":"-'16. DF''S ACIONISTA'!Y66","v":0},{"$f":"-'16. DF''S ACIONISTA'!Z66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AA66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AB66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AC66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AD66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AE66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AF66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AG66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AH66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AI66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AJ66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AK66","v":0},{"$f":"-'16. DF''S ACIONISTA'!AL66","v":0},null,{"$f":"SUM(D12:AK12)","v":1383.4946531646901}]
[null,"Capex",null,{"$f":"-'16. DF''S ACIONISTA'!D119","v":63.523972116568785},{"$f":"-'16. DF''S ACIONISTA'!E119","v":16.913086695348671},{"$f":"-'16. DF''S ACIONISTA'!F119","v":6.4733793780170679},{"$f":"-'16. DF''S ACIONISTA'!G119","v":0},{"$f":"-'16. DF''S ACIONISTA'!H119","v":0},{"$f":"-'16. DF''S ACIONISTA'!I119","v":0.97268600815949191},{"$f":"-'16. DF''S ACIONISTA'!J119","v":0},{"$f":"-'16. DF''S ACIONISTA'!K119","v":0},{"$f":"-'16. DF''S ACIONISTA'!L119","v":0},{"$f":"-'16. DF''S ACIONISTA'!M119","v":0},{"$f":"-'16. DF''S ACIONISTA'!N119","v":1.1552458515853525},{"$f":"-'16. DF''S ACIONISTA'!O119","v":0},{"$f":"-'16. DF''S ACIONISTA'!P119","v":0},{"$f":"-'16. DF''S ACIONISTA'!Q119","v":0},{"$f":"-'16. DF''S ACIONISTA'!R119","v":0},{"$f":"-'16. DF''S ACIONISTA'!S119","v":0},{"$f":"-'16. DF''S ACIONISTA'!T119","v":0},{"$f":"-'16. DF''S ACIONISTA'!U119","v":0},{"$f":"-'16. DF''S ACIONISTA'!V119","v":0},{"$f":"-'16. DF''S ACIONISTA'!W119","v":0},{"$f":"-'16. DF''S ACIONISTA'!X119","v":0},{"$f":"-'16. DF''S ACIONISTA'!Y119","v":0},{"$f":"-'16. DF''S ACIONISTA'!Z119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AA119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AB119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AC119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AD119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AE119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AF119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AG119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AH119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AI119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AJ119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AK119","v":0},{"$f":"-'16. DF''S ACIONISTA'!AL119","v":0},null,89.038370049679358]
[null,"Serviço da dívida",null,{"$f":"-'11. FCD'!D17*D$4","v":1.0597131374600957},{"$f":"-'11. FCD'!E17*E$4","v":1.7509546987480495},{"$f":"-'11. FCD'!F17*F$4","v":1.9622931484346229},{"$f":"-'11. FCD'!G17*G$4","v":1.8725944123444711},{"$f":"-'11. FCD'!H17*H$4","v":1.7828956762543196},{"$f":"-'11. FCD'!I17*I$4","v":1.6931969401641678},{"$f":"-'11. FCD'!J17*J$4","v":1.603498204074016},{"$f":"-'11. FCD'!K17*K$4","v":1.5137994679838642},{"$f":"-'11. FCD'!L17*L$4","v":1.4241007318937127},{"$f":"-'11. FCD'!M17*M$4","v":1.3344019958035611},{"$f":"-'11. FCD'!N17*N$4","v":1.2447032597134093},{"$f":"-'11. FCD'!O17*O$4","v":1.1550045236232576},{"$f":"-'11. FCD'!P17*P$4","v":1.0653057875331058},{"$f":"-'11. FCD'!Q17*Q$4","v":0.97560705144295423},{"$f":"-'11. FCD'!R17*R$4","v":0.88590831535280246},{"$f":"-'11. FCD'!S17*S$4","v":0},{"$f":"-'11. FCD'!T17*T$4","v":0},{"$f":"-'11. FCD'!U17*U$4","v":0},{"$f":"-'11. FCD'!V17*V$4","v":0},{"$f":"-'11. FCD'!W17*W$4","v":0},{"$f":"-'11. FCD'!X17*X$4","v":0},{"$f":"-'11. FCD'!Y17*Y$4","v":0},{"$f":"-'11. FCD'!Z17*Z$4","v":0},{"$f":"-'11. FCD'!AA17*AA$4","v":0},{"$f":"-'11. FCD'!AB17*AB$4","v":0},{"$f":"-'11. FCD'!AC17*AC$4","v":0},{"$f":"-'11. FCD'!AD17*AD$4","v":0},{"$f":"-'11. FCD'!AE17*AE$4","v":0},{"$f":"-'11. FCD'!AF17*AF$4","v":0},{"$f":"-'11. FCD'!AG17*AG$4","v":0},{"$f":"-'11. FCD'!AH17*AH$4","v":0},{"$f":"-'11. FCD'!AI17*AI$4","v":0},{"$f":"-'11. FCD'!AJ17*AJ$4","v":0},{"$f":"-'11. FCD'!AK17*AK$4","v":0},{"$f":"-'11. FCD'!AL17*AL$4","v":0},null,21.323977350826407]
[null,"Tributos ",null,{"$f":"-('16. DF''S ACIONISTA'!D28+'16. DF''S ACIONISTA'!D74)","v":8.1180086828201361},{"$f":"-('16. DF''S ACIONISTA'!E28+'16. DF''S ACIONISTA'!E74)","v":9.2998066822798737},{"$f":"-('16. DF''S ACIONISTA'!F28+'16. DF''S ACIONISTA'!F74)","v":10.663986858190677},{"$f":"-('16. DF''S ACIONISTA'!G28+'16. DF''S ACIONISTA'!G74)","v":12.832659183232915},{"$f":"-('16. DF''S ACIONISTA'!H28+'16. DF''S ACIONISTA'!H74)","v":15.564121155155703},{"$f":"-('16. DF''S ACIONISTA'!I28+'16. DF''S ACIONISTA'!I74)","v":18.450971263111985},{"$f":"-('16. DF''S ACIONISTA'!J28+'16. DF''S ACIONISTA'!J74)","v":20.193498885596838},{"$f":"-('16. DF''S ACIONISTA'!K28+'16. DF''S ACIONISTA'!K74)","v":22.011352010458769},{"$f":"-('16. DF''S ACIONISTA'!L28+'16. DF''S ACIONISTA'!L74)","v":23.370373981031573},{"$f":"-('16. DF''S ACIONISTA'!M28+'16. DF''S ACIONISTA'!M74)","v":24.791396673243266},{"$f":"-('16. DF''S ACIONISTA'!N28+'16. DF''S ACIONISTA'!N74)","v":26.346602017596336},{"$f":"-('16. DF''S ACIONISTA'!O28+'16. DF''S ACIONISTA'!O74)","v":28.074459134578237},{"$f":"-('16. DF''S ACIONISTA'!P28+'16. DF''S ACIONISTA'!P74)","v":29.696659703548605},{"$f":"-('16. DF''S ACIONISTA'!Q28+'16. DF''S ACIONISTA'!Q74)","v":31.390563119085883},{"$f":"-('16. DF''S ACIONISTA'!R28+'16. DF''S ACIONISTA'!R74)","v":33.159350434499125},{"$f":"-('16. DF''S ACIONISTA'!S28+'16. DF''S ACIONISTA'!S74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!T28+'16. DF''S ACIONISTA'!T74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!U28+'16. DF''S ACIONISTA'!U74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!V28+'16. DF''S ACIONISTA'!V74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!W28+'16. DF''S ACIONISTA'!W74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!X28+'16. DF''S ACIONISTA'!X74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!Y28+'16. DF''S ACIONISTA'!Y74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!Z28+'16. DF''S ACIONISTA'!Z74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AA28+'16. DF''S ACIONISTA'!AA74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AB28+'16. DF''S ACIONISTA'!AB74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AC28+'16. DF''S ACIONISTA'!AC74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AD28+'16. DF''S ACIONISTA'!AD74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AE28+'16. DF''S ACIONISTA'!AE74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AF28+'16. DF''S ACIONISTA'!AF74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AG28+'16. DF''S ACIONISTA'!AG74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AH28+'16. DF''S ACIONISTA'!AH74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AI28+'16. DF''S ACIONISTA'!AI74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AJ28+'16. DF''S ACIONISTA'!AJ74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AK28+'16. DF''S ACIONISTA'!AK74)","v":0},{"$f":"-('16. DF''S ACIONISTA'!AL28+'16. DF''S ACIONISTA'!AL74)","v":0},null,313.96380978442988]
[null,"NIG",null,{"$f":"-'16. DF''S ACIONISTA'!D152","v":6.9419984702809092},{"$f":"-'16. DF''S ACIONISTA'!E115","v":0.97176991514286737},{"$f":"-'16. DF''S ACIONISTA'!F115","v":1.0516558780432943},{"$f":"-'16. DF''S ACIONISTA'!G115","v":1.1479625893292837},{"$f":"-'16. DF''S ACIONISTA'!H115","v":1.2627294346851663},{"$f":"-'16. DF''S ACIONISTA'!I115","v":0.58929212285289623},{"$f":"-'16. DF''S ACIONISTA'!J115","v":0.6162521614176697},{"$f":"-'16. DF''S ACIONISTA'!K115","v":0.64421122717780044},{"$f":"-'16. DF''S ACIONISTA'!L115","v":0.67326700458642996},{"$f":"-'16. DF''S ACIONISTA'!M115","v":0.70347812732333637},{"$f":"-'16. DF''S ACIONISTA'!N115","v":0.73487565582342462},{"$f":"-'16. DF''S ACIONISTA'!O115","v":0.7674497288307478},{"$f":"-'16. DF''S ACIONISTA'!P115","v":0.80122510553900739},{"$f":"-'16. DF''S ACIONISTA'!Q115","v":0.83630415187763063},{"$f":"-'16. DF''S ACIONISTA'!R115","v":-17.742471572910464},{"$f":"-'16. DF''S ACIONISTA'!S115","v":0},{"$f":"-'16. DF''S ACIONISTA'!T115","v":0},{"$f":"-'16. DF''S ACIONISTA'!U115","v":0},{"$f":"-'16. DF''S ACIONISTA'!V115","v":0},{"$f":"-'16. DF''S ACIONISTA'!W115","v":0},{"$f":"-'16. DF''S ACIONISTA'!X115","v":0},{"$f":"-'16. DF''S ACIONISTA'!Y115","v":0},{"$f":"-'16. DF''S ACIONISTA'!Z115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AA115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AB115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AC115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AD115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AE115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AF115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AG115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AH115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AI115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AJ115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AK115","v":0},{"$f":"-'16. DF''S ACIONISTA'!AL115","v":0},null,0]
[null,"Remuneração do capital próprio",null,{"$f":"IF('16. DF''S ACIONISTA'!D142<0,0,'16. DF''S ACIONISTA'!D142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!E142<0,0,'16. DF''S ACIONISTA'!E142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!F142<0,0,'16. DF''S ACIONISTA'!F142)","v":3.6514513995520761},{"$f":"IF('16. DF''S ACIONISTA'!G142<0,0,'16. DF''S ACIONISTA'!G142)","v":10.522517407027211},{"$f":"IF('16. DF''S ACIONISTA'!H142<0,0,'16. DF''S ACIONISTA'!H142)","v":12.521686223073603},{"$f":"IF('16. DF''S ACIONISTA'!I142<0,0,'16. DF''S ACIONISTA'!I142)","v":11.320937127779583},{"$f":"IF('16. DF''S ACIONISTA'!J142<0,0,'16. DF''S ACIONISTA'!J142)","v":12.60254899552648},{"$f":"IF('16. DF''S ACIONISTA'!K142<0,0,'16. DF''S ACIONISTA'!K142)","v":12.93170511989981},{"$f":"IF('16. DF''S ACIONISTA'!L142<0,0,'16. DF''S ACIONISTA'!L142)","v":13.819028153245975},{"$f":"IF('16. DF''S ACIONISTA'!M142<0,0,'16. DF''S ACIONISTA'!M142)","v":14.747726372285086},{"$f":"IF('16. DF''S ACIONISTA'!N142<0,0,'16. DF''S ACIONISTA'!N142)","v":14.494543633872354},{"$f":"IF('16. DF''S ACIONISTA'!O142<0,0,'16. DF''S ACIONISTA'!O142)","v":16.490891317750517},{"$f":"IF('16. DF''S ACIONISTA'!P142<0,0,'16. DF''S ACIONISTA'!P142)","v":17.553523924725095},{"$f":"IF('16. DF''S ACIONISTA'!Q142<0,0,'16. DF''S ACIONISTA'!Q142)","v":18.664835728134477},{"$f":"IF('16. DF''S ACIONISTA'!R142<0,0,'16. DF''S ACIONISTA'!R142)","v":38.44152267076214},{"$f":"IF('16. DF''S ACIONISTA'!S142<0,0,'16. DF''S ACIONISTA'!S142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!T142<0,0,'16. DF''S ACIONISTA'!T142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!U142<0,0,'16. DF''S ACIONISTA'!U142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!V142<0,0,'16. DF''S ACIONISTA'!V142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!W142<0,0,'16. DF''S ACIONISTA'!W142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!X142<0,0,'16. DF''S ACIONISTA'!X142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!Y142<0,0,'16. DF''S ACIONISTA'!Y142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!Z142<0,0,'16. DF''S ACIONISTA'!Z142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AA142<0,0,'16. DF''S ACIONISTA'!AA142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AB142<0,0,'16. DF''S ACIONISTA'!AB142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AC142<0,0,'16. DF''S ACIONISTA'!AC142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AD142<0,0,'16. DF''S ACIONISTA'!AD142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AE142<0,0,'16. DF''S ACIONISTA'!AE142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AF142<0,0,'16. DF''S ACIONISTA'!AF142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AG142<0,0,'16. DF''S ACIONISTA'!AG142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AH142<0,0,'16. DF''S ACIONISTA'!AH142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AI142<0,0,'16. DF''S ACIONISTA'!AI142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AJ142<0,0,'16. DF''S ACIONISTA'!AJ142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AK142<0,0,'16. DF''S ACIONISTA'!AK142)","v":0},{"$f":"IF('16. DF''S ACIONISTA'!AL142<0,0,'16. DF''S ACIONISTA'!AL142)","v":0},null,197.76291807363438]
[]
[null,"Fontes",null,{"$f":"SUM(D20:D23)","v":133.73682018321944},88.163442597546776,89.630667473752069,99.33649388148109,111.73937301468523,117.52756387579086,123.58056372175145,129.90818527508247,136.52120074212263,143.43095824549434,150.64911099203627,158.187215328593,166.05707079368452,174.2714823924141,182.8435799056063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D19:AK19)","v":2005.5837284232605}]
[]
[null,"Receitas",null,{"$f":"'16. DF''S ACIONISTA'!D15","v":68.186236579849378},{"$f":"'16. DF''S ACIONISTA'!E15","v":77.731230520539526},{"$f":"'16. DF''S ACIONISTA'!F15","v":88.060886571003593},{"$f":"'16. DF''S ACIONISTA'!G15","v":99.33649388148109},{"$f":"'16. DF''S ACIONISTA'!H15","v":111.73937301468523},{"$f":"'16. DF''S ACIONISTA'!I15","v":117.52756387579086},{"$f":"'16. DF''S ACIONISTA'!J15","v":123.58056372175145},{"$f":"'16. DF''S ACIONISTA'!K15","v":129.90818527508247},{"$f":"'16. DF''S ACIONISTA'!L15","v":136.52120074212263},{"$f":"'16. DF''S ACIONISTA'!M15","v":143.43095824549434},{"$f":"'16. DF''S ACIONISTA'!N15","v":150.64911099203627},{"$f":"'16. DF''S ACIONISTA'!O15","v":158.187215328593},{"$f":"'16. DF''S ACIONISTA'!P15","v":166.05707079368452},{"$f":"'16. DF''S ACIONISTA'!Q15","v":174.2714823924141},{"$f":"'16. DF''S ACIONISTA'!R15","v":182.8435799056063},{"$f":"'16. DF''S ACIONISTA'!S15","v":0},{"$f":"'16. DF''S ACIONISTA'!T15","v":0},{"$f":"'16. DF''S ACIONISTA'!U15","v":0},{"$f":"'16. DF''S ACIONISTA'!V15","v":0},{"$f":"'16. DF''S ACIONISTA'!W15","v":0},{"$f":"'16. DF''S ACIONISTA'!X15","v":0},{"$f":"'16. DF''S ACIONISTA'!Y15","v":0},{"$f":"'16. DF''S ACIONISTA'!Z15","v":0},{"$f":"'16. DF''S ACIONISTA'!AA15","v":0},{"$f":"'16. DF''S ACIONISTA'!AB15","v":0},{"$f":"'16. DF''S ACIONISTA'!AC15","v":0},{"$f":"'16. DF''S ACIONISTA'!AD15","v":0},{"$f":"'16. DF''S ACIONISTA'!AE15","v":0},{"$f":"'16. DF''S ACIONISTA'!AF15","v":0},{"$f":"'16. DF''S ACIONISTA'!AG15","v":0},{"$f":"'16. DF''S ACIONISTA'!AH15","v":0},{"$f":"'16. DF''S ACIONISTA'!AI15","v":0},{"$f":"'16. DF''S ACIONISTA'!AJ15","v":0},{"$f":"'16. DF''S ACIONISTA'!AK15","v":0},{"$f":"'16. DF''S ACIONISTA'!AL15","v":0},null,{"$f":"SUM(D21:AK21)","v":1928.0311518401347}]
[null,"Capital próprio",null,{"$f":"-IF('16. DF''S ACIONISTA'!D142<0,'16. DF''S ACIONISTA'!D142,0)","v":59.813069857235035},{"$f":"-IF('16. DF''S ACIONISTA'!E142<0,'16. DF''S ACIONISTA'!E142,0)","v":6.3308240769391197},{"$f":"-IF('16. DF''S ACIONISTA'!F142<0,'16. DF''S ACIONISTA'!F142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!G142<0,'16. DF''S ACIONISTA'!G142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!H142<0,'16. DF''S ACIONISTA'!H142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!I142<0,'16. DF''S ACIONISTA'!I142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!J142<0,'16. DF''S ACIONISTA'!J142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!K142<0,'16. DF''S ACIONISTA'!K142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!L142<0,'16. DF''S ACIONISTA'!L142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!M142<0,'16. DF''S ACIONISTA'!M142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!N142<0,'16. DF''S ACIONISTA'!N142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!O142<0,'16. DF''S ACIONISTA'!O142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!P142<0,'16. DF''S ACIONISTA'!P142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!Q142<0,'16. DF''S ACIONISTA'!Q142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!R142<0,'16. DF''S ACIONISTA'!R142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!S142<0,'16. DF''S ACIONISTA'!S142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!T142<0,'16. DF''S ACIONISTA'!T142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!U142<0,'16. DF''S ACIONISTA'!U142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!V142<0,'16. DF''S ACIONISTA'!V142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!W142<0,'16. DF''S ACIONISTA'!W142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!X142<0,'16. DF''S ACIONISTA'!X142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!Y142<0,'16. DF''S ACIONISTA'!Y142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!Z142<0,'16. DF''S ACIONISTA'!Z142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AA142<0,'16. DF''S ACIONISTA'!AA142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AB142<0,'16. DF''S ACIONISTA'!AB142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AC142<0,'16. DF''S ACIONISTA'!AC142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AD142<0,'16. DF''S ACIONISTA'!AD142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AE142<0,'16. DF''S ACIONISTA'!AE142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AF142<0,'16. DF''S ACIONISTA'!AF142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AG142<0,'16. DF''S ACIONISTA'!AG142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AH142<0,'16. DF''S ACIONISTA'!AH142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AI142<0,'16. DF''S ACIONISTA'!AI142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AJ142<0,'16. DF''S ACIONISTA'!AJ142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AK142<0,'16. DF''S ACIONISTA'!AK142,0)","v":0},{"$f":"-IF('16. DF''S ACIONISTA'!AL142<0,'16. DF''S ACIONISTA'!AL142,0)","v":0},null,{"$f":"SUM(D22:AK22)","v":66.143893934174159}]
[null,"Capital de terceiros / Empréstimos",null,{"$f":"'11. FCD'!D14","v":5.7375137461350096},{"$f":"'11. FCD'!E14","v":4.1013880000681242},{"$f":"'11. FCD'!F14","v":1.5697809027484753},{"$f":"'11. FCD'!G14","v":0},{"$f":"'11. FCD'!H14","v":0},{"$f":"'11. FCD'!I14","v":0},{"$f":"'11. FCD'!J14","v":0},{"$f":"'11. FCD'!K14","v":0},{"$f":"'11. FCD'!L14","v":0},{"$f":"'11. FCD'!M14","v":0},{"$f":"'11. FCD'!N14","v":0},{"$f":"'11. FCD'!O14","v":0},{"$f":"'11. FCD'!P14","v":0},{"$f":"'11. FCD'!Q14","v":0},{"$f":"'11. FCD'!R14","v":0},{"$f":"'11. FCD'!S14","v":0},{"$f":"'11. FCD'!T14","v":0},{"$f":"'11. FCD'!U14","v":0},{"$f":"'11. FCD'!V14","v":0},{"$f":"'11. FCD'!W14","v":0},{"$f":"'11. FCD'!X14","v":0},{"$f":"'11. FCD'!Y14","v":0},{"$f":"'11. FCD'!Z14","v":0},{"$f":"'11. FCD'!AA14","v":0},{"$f":"'11. FCD'!AB14","v":0},{"$f":"'11. FCD'!AC14","v":0},{"$f":"'11. FCD'!AD14","v":0},{"$f":"'11. FCD'!AE14","v":0},{"$f":"'11. FCD'!AF14","v":0},{"$f":"'11. FCD'!AG14","v":0},{"$f":"'11. FCD'!AH14","v":0},{"$f":"'11. FCD'!AI14","v":0},{"$f":"'11. FCD'!AJ14","v":0},{"$f":"'11. FCD'!AK14","v":0},{"$f":"'11. FCD'!AL14","v":0},null,{"$f":"SUM(D23:AK23)","v":11.40868264895161}]
[]
[null,"Diferença",null,{"$f":"D10-D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D25:AK25)","v":0}]
[]
[null,"Quadro de Usos e Fontes - Real (R$ milhões)"]
[null,"Prazo",null,{"$f":"IF(D32<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,2025,{"$f":"D30+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D32+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,null,"Total"]
[]
[null,"Usos",null,{"$f":"SUM(D36:D41)","v":133.73682018321944},84.77254095917958,83.188546437622549,89.079010222729664,96.812723085686031,98.384252443479085,99.952964202116519,101.51767723205474,103.077744250617,104.63268178569277,106.18194592836437,107.72466150413602,109.2598953400453,110.78714813811089,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D34:AK34)","v":1541.4144731818355}]
[]
[null,"Opex + outorgas",null,{"$f":"IF(D$32=1,D12,D12/(1+B$53))","v":54.093127776089503},{"$f":"IF(E$32=1,E12,E12/(1+D$53))","v":56.949831351949328},61.096581537268264,65.42683416474334,69.839967900828071,70.736738876040235,71.631902028191348,72.524783362432146,73.415013516068655,74.302316602586956,75.186382248064859,76.066711046568869,76.942770496161657,77.814275679520165,78.680907936728431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D36:AK36)","v":1054.708144523242}]
[null,"Capex",null,63.523972116568785,{"$f":"IF(E$32=1,E13,E13/(1+D$53))","v":16.262583360912181},6.0081112433333335,0,0,0.81425141999999995,0,0,0,0,0.81425141999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,87.423169560814301]
[null,"Serviço da dívida",null,1.0597131374600957,{"$f":"IF(E$32=1,E14,E14/(1+D$53))","v":1.6836102872577399},1.8212551496460336,1.6792303642131778,1.5447284223904825,1.4174029453523962,1.2969223781082195,1.1829693830256189,1.0752402574200672,0.97344437427610486,0.87730364520195991,0.78655200475339193,0.70093491529563001,0.62020889160406301,0.54414104443490419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17.263657200439884]
[null,"Tributos ",null,8.1180086828201361,{"$f":"IF(E$32=1,E15,E15/(1+D$53))","v":8.9421218098844939},9.8975227002809216,11.507559144697355,13.484995582247688,15.445610839818595,16.332665998935571,17.200927902327468,17.645357784454188,18.085288914367492,18.569863787489819,19.118558986590134,19.539390377359723,19.955479339884629,20.367077795207049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,234.21042964636524]
[null,"NIG",null,6.9419984702809092,{"$f":"IF(E$32=1,E16,E16/(1+D$53))","v":0.93439414917583397},0.97606908787802027,1.0294240035508069,1.0940483358202977,0.49330610680389975,0.49842975606054551,0.50342345473781236,0.508337487026852,0.51318630189608994,0.51796208179973302,0.52262922820912538,0.52717882325994936,0.53165182673982525,-10.897749626263915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4.6942894869757819]
[null,"Remuneração do capital próprio",null,0,{"$f":"IF(E$32=1,E17,E17/(1+D$53))","v":0},3.3890067192159892,9.4359625455249887,10.848982844399481,9.4769422554639551,10.193044040820833,10.105573129531695,10.43379520564725,10.758445592566128,10.216182745807977,11.230210238014505,11.549620727968344,11.865532400362193,23.611484318675085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,143.11478276399845]
[]
[null,"Fontes",null,{"$f":"SUM(D44:D47)","v":133.73682018321944},84.772540959179594,83.188546437622563,89.079010222729664,96.812723085686017,98.384252443479085,99.952964202116519,101.51767723205474,103.077744250617,104.63268178569277,106.18194592836434,107.72466150413602,109.25989534004532,110.78714813811088,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D43:AK43)","v":1541.4144731818358}]
[]
[null,"Receitas",null,{"$f":"IF(D$32=1,D21,D21/(1+B$53))","v":68.186236579849378},{"$f":"IF(E$32=1,E21,E21/(1+D$53))","v":74.741567808211087},81.731592080304779,89.079010222729664,96.812723085686017,98.384252443479085,99.952964202116519,101.51767723205474,103.077744250617,104.63268178569277,106.18194592836434,107.72466150413602,109.25989534004532,110.78714813811088,112.30586146878156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D45:AK45)","v":1464.3759620701792}]
[null,"Capital próprio",null,{"$f":"IF(D$32=1,D22,D22/(1+B$53))","v":59.813069857235035},{"$f":"IF(E$32=1,E22,E22/(1+D$53))","v":6.0873308432106921},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D46:AK46)","v":65.900400700445729}]
[null,"Capital de terceiros / Empréstimos",null,{"$f":"IF(D$32=1,D23,D23/(1+B$53))","v":5.7375137461350096},{"$f":"IF(E$32=1,E23,E23/(1+D$53))","v":3.9436423077578118},1.4569543573177857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D47:AK47)","v":11.138110411210606}]
[]
[null,"Diferença",null,{"$f":"D34-D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D49:AK49)","v":0}]
[]
[null,"Inflação Anual ",null,{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,D$6,'19. ÍNDICES'!$C$9:$C$43)","v":0.04},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,E$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5999999999999997E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,F$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,G$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,H$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,I$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,J$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,K$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,L$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,M$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,N$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,O$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,P$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Q$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,R$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,S$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,T$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,U$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,V$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,W$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,X$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Y$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,Z$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AA$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AB$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AC$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AD$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AE$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AF$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AG$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AH$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AI$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AJ$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AK$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2},{"$f":"SUMIF('19. ÍNDICES'!$B$9:$B$43,AL$6,'19. ÍNDICES'!$C$9:$C$43)","v":3.5000000000000003E-2}]
[]
[null,"Inflação Acumulada",null,{"$f":"D51","v":0.04},{"$f":"(1+E51)*(1+D53)-1","v":7.7440000000000175E-2},{"$f":"(1+F51)*(1+E53)-1","v":0.1151504000000001},0.15418066400000008,0.19457698724000005,0.23638718179340001,0.27966073315616891,0.32444885881663477,0.37080456887521684,0.41878272878584943,0.46844012429335402,0.51983552864362137,0.57302977214614792,0.62808581417126308,0.68506881766725725,0.74404622628561112,0.80508784420560731,0.86826591875280346,0.93365522590915151,1.0013331588159717,1.0713798193745308,1.1438781130526392,1.2189138470094814,1.2965758316548128,1.3769559857627311,1.4601494452644266,1.5462546758486813,1.6353735895033847,1.7276116651360032,1.823078073415763,1.9218858059853146,2.0241518091948003,2.1299971225166181,2.2395470218046993,2.3529311675678635]

{"sheet":"18. COVENANTS","index":25,"n_rows":26,"n_cols":38,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Indicadores de Endividamento"]
[null,"Prazo",null,{"$f":"IF(D11<=prazo,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ano",null,2025,{"$f":"D9+1","v":2026},{"$f":"E9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[]
[null,null,null,1,{"$f":"D11+1","v":2},{"$f":"E11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[]
[null,"ICSD",null,{"$f":"IFERROR(D15/D16,0)","v":-0.91241517648692505},4.64860752177752,5.2182902141614038,6.2777116546561613,7.6393186226151437,8.0804802139969407,8.6882349052643857,9.381377339650264,10.553780049855957,11.914807529113803,13.450599380347617,15.172153183710966,17.391567020723169,20.068989466688997,44.357788198652081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH15/AH16,0)","v":0},{"$f":"IFERROR(AI15/AI16,0)","v":0},{"$f":"IFERROR(AJ15/AJ16,0)","v":0},{"$f":"IFERROR(AK15/AK16,0)","v":0},{"$f":"IFERROR(AL15/AL16,0)","v":0}]
[]
[null,"Fluxo de Caixa Operacional (R$ milhões)",null,{"$f":"'14. DFC'!D13","v":-0.96689834934116625},{"$f":"'14. DFC'!E13","v":7.8264434450883407},{"$f":"'14. DFC'!F13","v":9.5038379248889608},{"$f":"'14. DFC'!G13","v":10.541724028273578},{"$f":"'14. DFC'!H13","v":11.800672604050522},{"$f":"'14. DFC'!I13","v":11.453296455181022},{"$f":"'14. DFC'!J13","v":11.267966274898328},{"$f":"'14. DFC'!K13","v":11.097882163416596},{"$f":"'14. DFC'!L13","v":11.347849177561889},{"$f":"'14. DFC'!M13","v":11.598402359798408},{"$f":"'14. DFC'!N13","v":11.800259866530187},{"$f":"'14. DFC'!O13","v":11.933687503073418},{"$f":"'14. DFC'!P13","v":12.190356556528869},{"$f":"'14. DFC'!Q13","v":12.446965712748797},{"$f":"'14. DFC'!R13","v":24.136893199236809},{"$f":"'14. DFC'!S13","v":0},{"$f":"'14. DFC'!T13","v":0},{"$f":"'14. DFC'!U13","v":0},{"$f":"'14. DFC'!V13","v":0},{"$f":"'14. DFC'!W13","v":0},{"$f":"'14. DFC'!X13","v":0},{"$f":"'14. DFC'!Y13","v":0},{"$f":"'14. DFC'!Z13","v":0},{"$f":"'14. DFC'!AA13","v":0},{"$f":"'14. DFC'!AB13","v":0},{"$f":"'14. DFC'!AC13","v":0},{"$f":"'14. DFC'!AD13","v":0},{"$f":"'14. DFC'!AE13","v":0},{"$f":"'14. DFC'!AF13","v":0},{"$f":"'14. DFC'!AG13","v":0},{"$f":"'14. DFC'!AH13","v":0},{"$f":"'14. DFC'!AI13","v":0},{"$f":"'14. DFC'!AJ13","v":0},{"$f":"'14. DFC'!AK13","v":0},{"$f":"'14. DFC'!AL13","v":0}]
[null,"Serviço da dívida (R$ milhões)",null,{"$f":"-SUM('14. DFC'!D42:D43)","v":1.0597131374600957},{"$f":"-SUM('14. DFC'!E42:E43)","v":1.6836102872577399},{"$f":"-SUM('14. DFC'!F42:F43)","v":1.8212551496460336},{"$f":"-SUM('14. DFC'!G42:G43)","v":1.6792303642131778},{"$f":"-SUM('14. DFC'!H42:H43)","v":1.5447284223904822},{"$f":"-SUM('14. DFC'!I42:I43)","v":1.417402945352396},{"$f":"-SUM('14. DFC'!J42:J43)","v":1.2969223781082195},{"$f":"-SUM('14. DFC'!K42:K43)","v":1.1829693830256189},{"$f":"-SUM('14. DFC'!L42:L43)","v":1.0752402574200672},{"$f":"-SUM('14. DFC'!M42:M43)","v":0.97344437427610475},{"$f":"-SUM('14. DFC'!N42:N43)","v":0.8773036452019598},{"$f":"-SUM('14. DFC'!O42:O43)","v":0.78655200475339193},{"$f":"-SUM('14. DFC'!P42:P43)","v":0.70093491529563012},{"$f":"-SUM('14. DFC'!Q42:Q43)","v":0.62020889160406301},{"$f":"-SUM('14. DFC'!R42:R43)","v":0.54414104443490419},{"$f":"-SUM('14. DFC'!S42:S43)","v":0},{"$f":"-SUM('14. DFC'!T42:T43)","v":0},{"$f":"-SUM('14. DFC'!U42:U43)","v":0},{"$f":"-SUM('14. DFC'!V42:V43)","v":0},{"$f":"-SUM('14. DFC'!W42:W43)","v":0},{"$f":"-SUM('14. DFC'!X42:X43)","v":0},{"$f":"-SUM('14. DFC'!Y42:Y43)","v":0},{"$f":"-SUM('14. DFC'!Z42:Z43)","v":0},{"$f":"-SUM('14. DFC'!AA42:AA43)","v":0},{"$f":"-SUM('14. DFC'!AB42:AB43)","v":0},{"$f":"-SUM('14. DFC'!AC42:AC43)","v":0},{"$f":"-SUM('14. DFC'!AD42:AD43)","v":0},{"$f":"-SUM('14. DFC'!AE42:AE43)","v":0},{"$f":"-SUM('14. DFC'!AF42:AF43)","v":0},{"$f":"-SUM('14. DFC'!AG42:AG43)","v":0},{"$f":"-SUM('14. DFC'!AH42:AH43)","v":0},{"$f":"-SUM('14. DFC'!AI42:AI43)","v":0},{"$f":"-SUM('14. DFC'!AJ42:AJ43)","v":0},{"$f":"-SUM('14. DFC'!AK42:AK43)","v":0},{"$f":"-SUM('14. DFC'!AL42:AL43)","v":0}]
[]
[null,"PL / Ativo",null,{"$f":"IFERROR(D20/D21,0)","v":0.91604655034467364},0.87947318908839967,0.87074841851624207,0.88396980676196302,0.899415229029633,0.91599219861221981,0.93152804158923908,0.94557249146432698,0.95760845186118249,0.96788040256462871,0.97663407398855684,0.98407283594750117,0.99033366951033097,0.99559257508921273,1.0000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL20/AL21,0)","v":0}]
[]
[null,"Patrimônio Líquido (R$ milhões)",null,{"$f":"'16. DF''S ACIONISTA'!D222","v":58.430487965193038},{"$f":"'16. DF''S ACIONISTA'!E222","v":61.609372963920194},{"$f":"'16. DF''S ACIONISTA'!F222","v":59.740984917349479},{"$f":"'16. DF''S ACIONISTA'!G222","v":59.834691302369237},{"$f":"'16. DF''S ACIONISTA'!H222","v":61.68528980960334},{"$f":"'16. DF''S ACIONISTA'!I222","v":65.407555713411512},{"$f":"'16. DF''S ACIONISTA'!J222","v":70.088388518922017},{"$f":"'16. DF''S ACIONISTA'!K222","v":75.667079041745822},{"$f":"'16. DF''S ACIONISTA'!L222","v":81.480211651597656},{"$f":"'16. DF''S ACIONISTA'!M222","v":87.513179412624723},{"$f":"'16. DF''S ACIONISTA'!N222","v":93.825388602038117},{"$f":"'16. DF''S ACIONISTA'!O222","v":100.50350334560963},{"$f":"'16. DF''S ACIONISTA'!P222","v":107.34472465859253},{"$f":"'16. DF''S ACIONISTA'!Q222","v":114.33710269628976},{"$f":"'16. DF''S ACIONISTA'!R222","v":121.46959106962106},{"$f":"'16. DF''S ACIONISTA'!S222","v":0},{"$f":"'16. DF''S ACIONISTA'!T222","v":0},{"$f":"'16. DF''S ACIONISTA'!U222","v":0},{"$f":"'16. DF''S ACIONISTA'!V222","v":0},{"$f":"'16. DF''S ACIONISTA'!W222","v":0},{"$f":"'16. DF''S ACIONISTA'!X222","v":0},{"$f":"'16. DF''S ACIONISTA'!Y222","v":0},{"$f":"'16. DF''S ACIONISTA'!Z222","v":0},{"$f":"'16. DF''S ACIONISTA'!AA222","v":0},{"$f":"'16. DF''S ACIONISTA'!AB222","v":0},{"$f":"'16. DF''S ACIONISTA'!AC222","v":0},{"$f":"'16. DF''S ACIONISTA'!AD222","v":0},{"$f":"'16. DF''S ACIONISTA'!AE222","v":0},{"$f":"'16. DF''S ACIONISTA'!AF222","v":0},{"$f":"'16. DF''S ACIONISTA'!AG222","v":0},{"$f":"'16. DF''S ACIONISTA'!AH222","v":0},{"$f":"'16. DF''S ACIONISTA'!AI222","v":0},{"$f":"'16. DF''S ACIONISTA'!AJ222","v":0},{"$f":"'16. DF''S ACIONISTA'!AK222","v":0},{"$f":"'16. DF''S ACIONISTA'!AL222","v":0}]
[null,"Ativo total (R$ milhões)",null,{"$f":"'16. DF''S ACIONISTA'!D212","v":63.785500794919052},{"$f":"'16. DF''S ACIONISTA'!E212","v":70.052587990522099},{"$f":"'16. DF''S ACIONISTA'!F212","v":68.608777974180299},{"$f":"'16. DF''S ACIONISTA'!G212","v":67.688614299562417},{"$f":"'16. DF''S ACIONISTA'!H212","v":68.583772898925417},{"$f":"'16. DF''S ACIONISTA'!I212","v":71.406236660648062},{"$f":"'16. DF''S ACIONISTA'!J212","v":75.240234743065059},{"$f":"'16. DF''S ACIONISTA'!K212","v":80.022504593557613},{"$f":"'16. DF''S ACIONISTA'!L212","v":85.087189334257516},{"$f":"'16. DF''S ACIONISTA'!M212","v":90.417348239242983},{"$f":"'16. DF''S ACIONISTA'!N212","v":96.070156777201959},{"$f":"'16. DF''S ACIONISTA'!O212","v":102.13014695080085},{"$f":"'16. DF''S ACIONISTA'!P212","v":108.39248221427124},{"$f":"'16. DF''S ACIONISTA'!Q212","v":114.84326576666592},{"$f":"'16. DF''S ACIONISTA'!R212","v":121.46959106962105},{"$f":"'16. DF''S ACIONISTA'!S212","v":0},{"$f":"'16. DF''S ACIONISTA'!T212","v":0},{"$f":"'16. DF''S ACIONISTA'!U212","v":0},{"$f":"'16. DF''S ACIONISTA'!V212","v":0},{"$f":"'16. DF''S ACIONISTA'!W212","v":0},{"$f":"'16. DF''S ACIONISTA'!X212","v":0},{"$f":"'16. DF''S ACIONISTA'!Y212","v":0},{"$f":"'16. DF''S ACIONISTA'!Z212","v":0},{"$f":"'16. DF''S ACIONISTA'!AA212","v":0},{"$f":"'16. DF''S ACIONISTA'!AB212","v":0},{"$f":"'16. DF''S ACIONISTA'!AC212","v":0},{"$f":"'16. DF''S ACIONISTA'!AD212","v":0},{"$f":"'16. DF''S ACIONISTA'!AE212","v":0},{"$f":"'16. DF''S ACIONISTA'!AF212","v":0},{"$f":"'16. DF''S ACIONISTA'!AG212","v":0},{"$f":"'16. DF''S ACIONISTA'!AH212","v":0},{"$f":"'16. DF''S ACIONISTA'!AI212","v":0},{"$f":"'16. DF''S ACIONISTA'!AJ212","v":0},{"$f":"'16. DF''S ACIONISTA'!AK212","v":0},{"$f":"'16. DF''S ACIONISTA'!AL212","v":0}]
[]
[null,"Dívida Líquida / EBTIDA",null,{"$f":"IFERROR(D25/D26,0)","v":0.89622143919553121},0.95407713939931549,0.50623603324539423,-0.37926512260065609,-1.0802475041551212,-1.699722638319646,-2.3031681774027235,-2.8518510052333514,-3.3563422850192208,-3.8334099629528167,-4.2378054791969086,-4.6670427625547308,-5.0684279948919313,-5.4504874205424443,-6.4188092865429587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AL25/AL26,0)","v":0}]
[]
[null,"Dívida Líquida (R$ milhões)",null,{"$f":"'16. DF''S ACIONISTA'!D220-'16. DF''S ACIONISTA'!D213","v":5.3550128297260091},{"$f":"'16. DF''S ACIONISTA'!E220-'16. DF''S ACIONISTA'!E213","v":8.4432150266019033},{"$f":"'16. DF''S ACIONISTA'!F220-'16. DF''S ACIONISTA'!F213","v":5.4787863376148378},{"$f":"'16. DF''S ACIONISTA'!G220-'16. DF''S ACIONISTA'!G213","v":-4.856442175593652},{"$f":"'16. DF''S ACIONISTA'!H220-'16. DF''S ACIONISTA'!H213","v":-16.231045815741012},{"$f":"'16. DF''S ACIONISTA'!I220-'16. DF''S ACIONISTA'!I213","v":-25.825632230993634},{"$f":"'16. DF''S ACIONISTA'!J220-'16. DF''S ACIONISTA'!J213","v":-35.789326491296329},{"$f":"'16. DF''S ACIONISTA'!K220-'16. DF''S ACIONISTA'!K213","v":-45.306836191671032},{"$f":"'16. DF''S ACIONISTA'!L220-'16. DF''S ACIONISTA'!L213","v":-54.809679110893491},{"$f":"'16. DF''S ACIONISTA'!M220-'16. DF''S ACIONISTA'!M213","v":-64.295491059236141},{"$f":"'16. DF''S ACIONISTA'!N220-'16. DF''S ACIONISTA'!N213","v":-72.898622189827094},{"$f":"'16. DF''S ACIONISTA'!O220-'16. DF''S ACIONISTA'!O213","v":-82.205876164215525},{"$f":"'16. DF''S ACIONISTA'!P220-'16. DF''S ACIONISTA'!P213","v":-91.499466814228498},{"$f":"'16. DF''S ACIONISTA'!Q220-'16. DF''S ACIONISTA'!Q213","v":-100.77697741685289},{"$f":"'16. DF''S ACIONISTA'!R220-'16. DF''S ACIONISTA'!R213","v":-121.46959106962106},{"$f":"'16. DF''S ACIONISTA'!S220-'16. DF''S ACIONISTA'!S213","v":0},{"$f":"'16. DF''S ACIONISTA'!T220-'16. DF''S ACIONISTA'!T213","v":0},{"$f":"'16. DF''S ACIONISTA'!U220-'16. DF''S ACIONISTA'!U213","v":0},{"$f":"'16. DF''S ACIONISTA'!V220-'16. DF''S ACIONISTA'!V213","v":0},{"$f":"'16. DF''S ACIONISTA'!W220-'16. DF''S ACIONISTA'!W213","v":0},{"$f":"'16. DF''S ACIONISTA'!X220-'16. DF''S ACIONISTA'!X213","v":0},{"$f":"'16. DF''S ACIONISTA'!Y220-'16. DF''S ACIONISTA'!Y213","v":0},{"$f":"'16. DF''S ACIONISTA'!Z220-'16. DF''S ACIONISTA'!Z213","v":0},{"$f":"'16. DF''S ACIONISTA'!AA220-'16. DF''S ACIONISTA'!AA213","v":0},{"$f":"'16. DF''S ACIONISTA'!AB220-'16. DF''S ACIONISTA'!AB213","v":0},{"$f":"'16. DF''S ACIONISTA'!AC220-'16. DF''S ACIONISTA'!AC213","v":0},{"$f":"'16. DF''S ACIONISTA'!AD220-'16. DF''S ACIONISTA'!AD213","v":0},{"$f":"'16. DF''S ACIONISTA'!AE220-'16. DF''S ACIONISTA'!AE213","v":0},{"$f":"'16. DF''S ACIONISTA'!AF220-'16. DF''S ACIONISTA'!AF213","v":0},{"$f":"'16. DF''S ACIONISTA'!AG220-'16. DF''S ACIONISTA'!AG213","v":0},{"$f":"'16. DF''S ACIONISTA'!AH220-'16. DF''S ACIONISTA'!AH213","v":0},{"$f":"'16. DF''S ACIONISTA'!AI220-'16. DF''S ACIONISTA'!AI213","v":0},{"$f":"'16. DF''S ACIONISTA'!AJ220-'16. DF''S ACIONISTA'!AJ213","v":0},{"$f":"'16. DF''S ACIONISTA'!AK220-'16. DF''S ACIONISTA'!AK213","v":0},{"$f":"'16. DF''S ACIONISTA'!AL220-'16. DF''S ACIONISTA'!AL213","v":0}]
[null,"EBTIDA (R$ milhões)",null,{"$f":"'13. DRE'!D48","v":5.975100120939743},{"$f":"'13. DRE'!E48","v":8.8496146463772618},{"$f":"'13. DRE'!F48","v":10.822592580957263},{"$f":"'13. DRE'!G48","v":12.804874179551703},{"$f":"'13. DRE'!H48","v":15.025302769327453},{"$f":"'13. DRE'!I48","v":15.194027336439419},{"$f":"'13. DRE'!J48","v":15.539172016372618},{"$f":"'13. DRE'!K48","v":15.886817406845495},{"$f":"'13. DRE'!L48","v":16.330181625256856},{"$f":"'13. DRE'!M48","v":16.772401512127942},{"$f":"'13. DRE'!N48","v":17.201974594558749},{"$f":"'13. DRE'!O48","v":17.614125335165383},{"$f":"'13. DRE'!P48","v":18.052829576832025},{"$f":"'13. DRE'!Q48","v":18.48953490600357},{"$f":"'13. DRE'!R48","v":18.924006875275481},{"$f":"'13. DRE'!S48","v":0},{"$f":"'13. DRE'!T48","v":0},{"$f":"'13. DRE'!U48","v":0},{"$f":"'13. DRE'!V48","v":0},{"$f":"'13. DRE'!W48","v":0},{"$f":"'13. DRE'!X48","v":0},{"$f":"'13. DRE'!Y48","v":0},{"$f":"'13. DRE'!Z48","v":0},{"$f":"'13. DRE'!AA48","v":0},{"$f":"'13. DRE'!AB48","v":0},{"$f":"'13. DRE'!AC48","v":0},{"$f":"'13. DRE'!AD48","v":0},{"$f":"'13. DRE'!AE48","v":0},{"$f":"'13. DRE'!AF48","v":0},{"$f":"'13. DRE'!AG48","v":0},{"$f":"'13. DRE'!AH48","v":0},{"$f":"'13. DRE'!AI48","v":0},{"$f":"'13. DRE'!AJ48","v":0},{"$f":"'13. DRE'!AK48","v":0},{"$f":"'13. DRE'!AL48","v":0}]

{"sheet":"19. ÍNDICES","index":26,"n_rows":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":false,"merged":[[6,2,6,5]]}
[]
[]
[]
[]
[]
[]
[null,null,"Projeções Consolidadas"]
[null,null,"Expectativa Focus - IPCA","IPCA","IPCA Acumulado","IPCA - Indexador"]
[null,{"$f":"ano_inicial","v":2025},0.04,{"$f":"IF(B9=ano_inicial,0,C9)","v":0},0,{"$f":"E9+1","v":1}]
[null,{"$f":"B9+1","v":2026},3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"(1+E9)*(1+C9)-1","v":4.0000000000000036E-2},1.04]
[null,2027,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"(1+E10)*(1+C10)-1","v":7.7440000000000175E-2},1.0774400000000002]
[null,2028,3.5000000000000003E-2,3.5000000000000003E-2,0.1151504000000001,1.1151504000000001]
[null,2029,3.5000000000000003E-2,3.5000000000000003E-2,0.15418066400000008,1.1541806640000001]
[null,2030,3.5000000000000003E-2,3.5000000000000003E-2,0.19457698724000005,1.1945769872400001]
[null,2031,3.5000000000000003E-2,3.5000000000000003E-2,0.23638718179340001,1.2363871817934]
[null,2032,3.5000000000000003E-2,3.5000000000000003E-2,0.27966073315616891,1.2796607331561689]
[null,2033,3.5000000000000003E-2,3.5000000000000003E-2,0.32444885881663477,1.3244488588166348]
[null,2034,3.5000000000000003E-2,3.5000000000000003E-2,0.37080456887521684,1.3708045688752168]
[null,2035,3.5000000000000003E-2,3.5000000000000003E-2,0.41878272878584943,1.4187827287858494]
[null,2036,3.5000000000000003E-2,3.5000000000000003E-2,0.46844012429335402,1.468440124293354]
[null,2037,3.5000000000000003E-2,3.5000000000000003E-2,0.51983552864362137,1.5198355286436214]
[null,2038,3.5000000000000003E-2,3.5000000000000003E-2,0.57302977214614792,1.5730297721461479]
[null,2039,3.5000000000000003E-2,3.5000000000000003E-2,0.62808581417126308,1.6280858141712631]
[null,2040,3.5000000000000003E-2,3.5000000000000003E-2,0.68506881766725725,1.6850688176672572]
[null,2041,3.5000000000000003E-2,3.5000000000000003E-2,0.74404622628561112,1.7440462262856111]
[null,2042,3.5000000000000003E-2,3.5000000000000003E-2,0.80508784420560731,1.8050878442056073]
[null,2043,3.5000000000000003E-2,3.5000000000000003E-2,0.86826591875280346,1.8682659187528035]
[null,2044,3.5000000000000003E-2,3.5000000000000003E-2,0.93365522590915151,1.9336552259091515]
[null,2045,3.5000000000000003E-2,3.5000000000000003E-2,1.0013331588159717,2.0013331588159717]
[null,2046,3.5000000000000003E-2,3.5000000000000003E-2,1.0713798193745308,2.0713798193745308]
[null,2047,3.5000000000000003E-2,3.5000000000000003E-2,1.1438781130526392,2.1438781130526392]
[null,2048,3.5000000000000003E-2,3.5000000000000003E-2,1.2189138470094814,2.2189138470094814]
[null,2049,3.5000000000000003E-2,3.5000000000000003E-2,1.2965758316548128,2.2965758316548128]
[null,2050,3.5000000000000003E-2,3.5000000000000003E-2,1.3769559857627311,2.3769559857627311]
[null,2051,3.5000000000000003E-2,3.5000000000000003E-2,1.4601494452644266,2.4601494452644266]
[null,2052,3.5000000000000003E-2,3.5000000000000003E-2,1.5462546758486813,2.5462546758486813]
[null,2053,3.5000000000000003E-2,3.5000000000000003E-2,1.6353735895033847,2.6353735895033847]
[null,2054,3.5000000000000003E-2,3.5000000000000003E-2,1.7276116651360032,2.7276116651360032]
[null,2055,3.5000000000000003E-2,3.5000000000000003E-2,1.823078073415763,2.823078073415763]
[null,2056,3.5000000000000003E-2,3.5000000000000003E-2,1.9218858059853146,2.9218858059853146]
[null,2057,3.5000000000000003E-2,3.5000000000000003E-2,2.0241518091948003,3.0241518091948003]
[null,2058,3.5000000000000003E-2,3.5000000000000003E-2,2.1299971225166181,3.1299971225166181]
[null,{"$f":"B42+1","v":2059},3.5000000000000003E-2,3.5000000000000003E-2,2.2395470218046993,3.2395470218046993]

{"sheet":"20. RISCO","index":27,"n_rows":42,"n_cols":28,"rows_kept":42,"cut":false,"hidden":false,"merged":[[31,1,41,1],[31,15,41,15],[14,3,14,13],[14,17,14,27],[16,1,26,1],[16,15,26,15],[29,3,29,13],[29,17,29,27]]}
[]
[]
[]
[]
[]
[]
[]
[null,"Risco"]
[null,"Demanda ",0]
[null,"Opex",0]
[null,"Capex",0]
[]
[]
[null,null,null,"Sensibilidade da TIR do Projeto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensibilidade da TIR do Projeto"]
[null,null,null,"Capex ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex "]
[null,null,{"$f":"'01. PC'!$C$22","v":9.5564239018083974E-2},-0.5,-0.3,-0.15,-0.1,-0.05,0,0.05,0.1,0.15,0.3,0.5,null,null,{"$f":"'01. PC'!$C$22","v":9.5564239018083974E-2},-0.5,-0.3,-0.15,-0.1,-0.05,0,0.05,0.1,0.15,0.3,0.5]
[null,"Opex ",-0.5,0.50304827560785936,0.44377464714590054,0.40757759475064037,0.39675198695933989,0.38646606349596002,0.37667880994665359,0.36735321543834365,0.35845580698484247,0.34995624571484973,0.32658120512874156,0.29956540278140142,null,"Demanda",-0.5,-0.13598437323150792,-0.14343397513816081,-0.14850419038913532,-0.1501085834042738,-0.15167350662077794,-0.15320077556465772,-0.1546920851625555,-0.15614902011564569,-0.15757306416902828,-0.16166134309198821,-0.16672735109817605]
[null,null,-0.3,0.33949149226701292,0.30215663220526889,0.27871753118231646,0.27160524738373737,0.2648019846132228,0.25828639036319778,0.25203905574336005,0.24604230106539693,0.24027998877330647,0.22425816448883107,0.20540933378190873,null,null,-0.3,1.3581986075587027E-2,2.5277147807527545E-3,-5.8814427243194523E-3,-8.598085702678615E-3,-1.1228306464550863E-2,-1.3776878701293405E-2,-1.6248207820694249E-2,-1.8646366881999721E-2,-2.0975128355818828E-2,-2.7671868279541378E-2,-3.5850570135597892E-2]
[null,null,-0.15000000000000002,0.23391397046979412,0.20793561406116079,0.19128433241556597,0.18617706097775977,0.18126730895534737,0.1765425332185484,0.17199126239044937,0.16760298410535213,0.16336804615330625,0.15149790023273968,0.13735104189514469,null,null,-0.15000000000000002,7.9148820183505997E-2,6.4570063720863713E-2,5.4841034321548854E-2,5.1816414341428807E-2,4.8889464474664912E-2,4.6014885643842263E-2,4.3242148195253627E-2,4.0541157146255946E-2,3.7928676025491992E-2,3.0547110502541219E-2,2.1557182547463638E-2]
[null,null,-0.1,0.20057825410089514,0.1776893118866345,0.16291633897269775,0.15836898179969894,0.15399027572938406,0.14976984379488933,0.14569817429472853,0.14176653153439034,0.1379668772732765,0.12728852972510674,0.11450770672687693,null,null,-0.1,9.8591927160136095E-2,8.3091975627448633E-2,7.2757348273566613E-2,6.9516500764593703E-2,6.6358552213512167E-2,6.3307842071772757E-2,6.0359415209179756E-2,5.74827080732776E-2,5.4702292516233042E-2,4.6762011388291835E-2,3.7159338070142711E-2]
[null,null,-0.05,0.16769893716849138,0.14762057395942141,0.13457156566282658,0.13054054478552213,0.12665263753752298,0.1228993297643346,0.11927279869228125,0.11576584305853532,0.11237182157417225,0.1028082510629249,9.1191299902219969E-2,null,null,-0.05,0.11712164331547847,0.10066264912308776,8.9783903771754048E-2,8.6369806717280229E-2,8.3053155505137921E-2,7.9851106887737444E-2,7.6713312928511357E-2,7.3661114878243339E-2,7.0705072057631213E-2,6.2310864701944357E-2,5.2095902256870108E-2]
[null,null,0,0.13494221458187794,0.11743356625794021,0.10596036946884024,0.10238763112271498,9.8921196668248612E-2,9.5564239018083974E-2,9.2303757404462949E-2,8.9134771563775805E-2,8.6029643986672344E-2,7.7199908446809573E-2,6.6445440289364166E-2,null,null,0,0.13494221458187794,0.11743356625794021,0.10596036946884024,0.10238763112271498,9.8921196668248612E-2,9.5564239018083974E-2,9.2303757404462949E-2,8.9134771563775805E-2,8.6029643986672344E-2,7.7199908446809573E-2,6.6445440289364166E-2]
[null,null,0.05,0.101766433263492,8.6415318969371713E-2,7.6149524229989218E-2,7.2932821727452524E-2,6.9810640259178935E-2,6.6762891577837102E-2,6.3816790508467891E-2,6.0968831298552573E-2,5.8184416317814236E-2,5.0293676343791338E-2,4.0687328639749776E-2,null,null,0.05,0.15232979523562529,0.13365525277227031,0.12146699368492508,0.11769371399875839,0.11405077211175096,0.11053058543825456,0.10712617570946592,0.10382745347043154,0.1006198979188897,9.1485244262135224E-2,8.025711177005812E-2]
[null,null,0.1,6.7175380038025478E-2,5.3722414187611589E-2,4.4778325925712181E-2,4.1964171517047344E-2,3.922659029095632E-2,3.6580582281355634E-2,3.4017510762135883E-2,3.1525381789996532E-2,2.9116466696915921E-2,2.2252920840595269E-2,1.3926505184065574E-2,null,null,0.1,0.16937556820353272,0.14950976096275626,0.1365780194097066,0.1325800310112133,0.12872258991919061,0.12499741336767545,0.12139688493472134,0.11791398782110729,0.11454224602212615,0.10503625301350406,9.3518861194584302E-2]
[null,null,0.15000000000000002,3.0731050469432253E-2,1.9421940255006875E-2,1.1917368074776613E-2,9.5641581529579689E-3,7.2961090924887895E-3,5.0963467290112696E-3,2.9762736807379397E-3,6.2490333510423213E-4,-1.7652403437332653E-3,-8.5485446965971601E-3,-1.6797324632629618E-2,null,null,0.15000000000000002,0.18615379087745354,0.16506841914965142,0.15137796533157877,0.14715106859544225,0.14307530307722272,0.13914165319004512,0.13534183495388596,0.13166822233230957,0.12811378226591397,0.11810290148647362,0.10607953846752194]
[null,null,0.3,-0.1191667637700965,-0.12552762619759406,-0.12990567799444885,-0.13129801658864371,-0.13265922450883216,-0.13399059530673341,-0.13529334456915354,-0.13656861602222059,-0.13783043066344647,-0.14150874914131462,-0.14609852351252817,null,null,0.3,0.23545091382594241,0.21051347269193932,0.19444025618685035,0.1894967431634007,0.18473853379199956,0.18015420717860597,0.17573329022409179,0.17146616073527654,0.16734396213846314,0.15576834948191043,0.14193235869107546]
[null,null,0.5,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,0.5,0.30026392693135295,0.26967049511269092,0.25012758989445771,0.24414543646416398,0.23840034457886117,0.2328771692720395,0.22756205127219453,0.22244228387412646,0.21750619582854647,0.20369674106974589,0.18729101558687766]
[]
[null,null,null,"Sensibilidade da TIR do Projeto"]
[null,null,null,"Opex"]
[null,null,{"$f":"'01. PC'!$C$22","v":9.5564239018083974E-2},-0.5,-0.3,-0.15,-0.1,-0.05,0,0.05,0.1,0.15,0.3,0.5]
[null,"Demanda",-0.5,0.1283515213302262,4.5307000359849692E-2,-3.1386394263955841E-2,-6.3936503875991146E-2,-0.101971681352657,-0.15320077556465772,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,-0.3,0.2284697300336942,0.1380166862742378,6.7944940698468903E-2,4.2526967852959174E-2,1.6048142265121301E-2,-1.3776878701293405E-2,-4.8643973959691E-2,-8.8735471079230743E-2,-0.14088840083131871,{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,-0.15000000000000002,0.30166413461301023,0.19909431561155477,0.12493443382404923,9.9866021259697568E-2,7.3585651385522866E-2,4.6014885643842263E-2,1.7241501195110587E-2,-1.5225430134274576E-2,-5.3498192428957592E-2,{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,-0.1,0.32635682196419769,0.21891784609180798,0.14248791040855524,0.11695538390818339,9.0865337837132465E-2,6.3307842071772757E-2,3.4507845619064614E-2,4.5021390717381315E-3,-3.2141441021425909E-2,-0.20648681924981616,{"$error":"#NUM!"}]
[null,null,-0.05,0.3513378061339345,0.23862546414277475,0.15966217436889463,0.13355197960530107,0.10720313608992771,7.9851106887737444E-2,5.1021927805349865E-2,2.0895861733681187E-2,-1.2619826787323429E-2,-0.16607226512523887,{"$error":"#NUM!"}]
[null,null,0,0.37667880994665359,0.25828639036319778,0.1765425332185484,0.14976984379488933,0.1228993297643346,9.5564239018083974E-2,6.6762891577837102E-2,3.6580582281355634E-2,5.0963467290112696E-3,-0.13399059530673341,{"$error":"#NUM!"}]
[null,null,0.05,0.40244600514114648,0.27796013168472067,0.19319905666736137,0.16568671724944828,0.13821292707072619,0.11053058543825456,8.1880629113871395E-2,5.1658418916461724E-2,2.0043396783342882E-2,-0.10875964679140326,{"$error":"#NUM!"}]
[null,null,0.1,0.42870150246770278,0.29769869520424286,0.20969028452412375,0.18136661873292725,0.15321586768449036,0.12499741336767545,9.630997309280076E-2,6.6088701060939448E-2,3.4389385577923592E-2,-8.7576272264866417E-2,{"$error":"#NUM!"}]
[null,null,0.15000000000000002,0.45550452830069155,0.31754822866184829,0.22606587302163028,0.19686310250475714,0.16796749184776094,0.13914165319004512,0.11010629169117503,8.0000730630096273E-2,4.8232867303058757E-2,-6.9075263528349473E-2,{"$error":"#NUM!"}]
[null,null,0.3,0.5397667732746434,0.37816036012378573,0.27489934834587171,0.24267569897228491,0.21117503180016617,0.18015420717860597,0.14934330326041212,0.11842872270211235,8.6700059323454592E-2,-2.2302554480868597E-2,{"$error":"#NUM!"}]
[null,null,0.5,0.66320722338947591,0.46271164130912568,0.34046751505832806,0.30335287017310386,0.26758274732044995,0.2328771692720395,0.19894521232303086,0.16547191431138253,0.13209961872303988,2.5261546045437289E-2,{"$error":"#NUM!"}]