{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["PAINEL GERAL","PREMISSÁRIO","AUXILIARES","DEMANDA","RECEITA","OPEX","CAPEX","OUTORGA","DRE","DFC","FM","GRÁFICOS"],"not_rendered":{"charts":6,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PAINEL GERAL","index":0,"n_rows":146,"n_cols":17,"rows_kept":146,"cut":false,"hidden":false,"merged":[[16,5,16,6],[137,8,137,14],[139,6,145,6],[137,6,138,7]]}
["1.","Premissas Gerais"]
[]
[null,"Início do Projeto","2026-01-01"]
[null,"Prazo do Projeto (anos)",15]
[null,"Término do Projeto",{"$f":"EDATE(C3,12*C4-1)","v":"2040-12-01"}]
[null,"Projeção","Constantes"]
[]
["2.","Demanda e Receitas"]
[]
[null,"Visitas",1,{"$f":"C10+1","v":2},{"$f":"D10+1","v":3},{"$f":"E10+1","v":4},{"$f":"F10+1","v":5},{"$f":"G10+1","v":6},{"$f":"H10+1","v":7},{"$f":"I10+1","v":8},{"$f":"J10+1","v":9},{"$f":"K10+1","v":10},{"$f":"L10+1","v":11},{"$f":"M10+1","v":12},{"$f":"N10+1","v":13},{"$f":"O10+1","v":14},{"$f":"P10+1","v":15}]
[null,"Autoguiadas",{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!C10)","v":91679},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!D10)","v":93747.782500767382},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!E10)","v":95845.530735311389},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!F10)","v":97973.551090724912},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!G10)","v":99908.113322808334},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!H10)","v":101839.4568619401},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!I10)","v":103756.38204372225},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!J10)","v":105657.98201869264},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!K10)","v":107543.42580655246},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!L10)","v":109411.08950574542},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!M10)","v":111258.23582495973},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!N10)","v":113082.01302769092},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!O10)","v":114880.7026022238},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!P10)","v":116652.97990831634},{"$f":"SUMIFS(DEMANDA!$24:$24,DEMANDA!$3:$3,'PAINEL GERAL'!Q10)","v":118396.37546689225}]
[null,"Guiadas",{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!C$10)","v":6530},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!D$10)","v":6677.3527168709397},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!E$10)","v":6826.7685697006245},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!F$10)","v":6978.3406082356232},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!G$10)","v":7116.13324750421},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!H$10)","v":7253.6966296367655},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!I$10)","v":7390.2330385966934},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!J$10)","v":7525.6778824165085},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!K$10)","v":7659.9719730449478},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!L$10)","v":7792.9996452024761},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!M$10)","v":7924.5659304419478},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!N$10)","v":8054.4677087536047},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!O$10)","v":8182.5825760809057},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!P$10)","v":8308.8161825642273},{"$f":"SUMIFS(DEMANDA!$13:$13,DEMANDA!$3:$3,'PAINEL GERAL'!Q$10)","v":8432.9926351597023}]
[]
[null,"Resumo"]
[null,"Área e visitação",null,null,"valor"]
[null,"Visitas Autoguiadas","[média/ano]",null,{"$f":"AVERAGE(DEMANDA!J21:T21)","v":101692.77724647497}]
[null,"Visitas Guiadas","[média/ano]",null,{"$f":"AVERAGE(DEMANDA!J10:T10)","v":7243.2491128773399},"Ramp - Up"]
[null,"Adesão ao camping",null,null,"valor","3 primeiros anos","4° ao 7° ano"]
[null,"Cenário Otimista","[taxa de adesão]",null,0.1,0.18,0.12]
[null,"Cenário Moderado","[taxa de adesão]",null,0.08,0.15,0.09]
[null,"Cenário Pessimista","[taxa de adesão]",null,0.05,0.12,0.06]
[]
[null,"Demanda pelo Camping",1,{"$f":"C23+1","v":2},{"$f":"D23+1","v":3},{"$f":"E23+1","v":4},{"$f":"F23+1","v":5},{"$f":"G23+1","v":6},{"$f":"H23+1","v":7},{"$f":"I23+1","v":8},{"$f":"J23+1","v":9},{"$f":"K23+1","v":10},{"$f":"L23+1","v":11},{"$f":"M23+1","v":12},{"$f":"N23+1","v":13},{"$f":"O23+1","v":14},{"$f":"P23+1","v":15}]
[null,"Otimista",{"$f":"DEMANDA!J54","v":770.54000000000008},{"$f":"DEMANDA!K54","v":929.75459229710964},{"$f":"DEMANDA!L54","v":1121.6599216612356},{"$f":"DEMANDA!M54","v":1284.1513357378265},{"$f":"DEMANDA!N54","v":1466.648825481609},{"$f":"DEMANDA!O54","v":1674.4010131494406},{"$f":"DEMANDA!P54","v":1910.6284750151169},{"$f":"DEMANDA!Q54","v":1945.6456083104497},{"$f":"DEMANDA!R54","v":1980.3652324739767},{"$f":"DEMANDA!S54","v":2014.7574440675385},{"$f":"DEMANDA!T54","v":2048.771837066738},{"$f":"DEMANDA!U54","v":2082.3558979889212},{"$f":"DEMANDA!V54","v":2115.4779811911585},{"$f":"DEMANDA!W54","v":2148.1136940017354},{"$f":"DEMANDA!X54","v":2180.2175620416447}]
[null,"Moderado",{"$f":"DEMANDA!J55","v":600.76},{"$f":"DEMANDA!K55","v":706.46391744494542},{"$f":"DEMANDA!L55","v":830.61293187547471},{"$f":"DEMANDA!M55","v":925.4696249663906},{"$f":"DEMANDA!N55","v":1028.6806614751408},{"$f":"DEMANDA!O55","v":1142.9372574224358},{"$f":"DEMANDA!P55","v":1269.2513475827004},{"$f":"DEMANDA!Q55","v":1292.5136113900228},{"$f":"DEMANDA!R55","v":1315.5782366342232},{"$f":"DEMANDA!S55","v":1338.4253581349803},{"$f":"DEMANDA!T55","v":1361.0214906201832},{"$f":"DEMANDA!U55","v":1383.3317488101968},{"$f":"DEMANDA!V55","v":1405.3351101590606},{"$f":"DEMANDA!W55","v":1427.0153703487449},{"$f":"DEMANDA!X55","v":1448.3423202529902}]
[null,"Pessimista",{"$f":"DEMANDA!J56","v":438.81599999999997},{"$f":"DEMANDA!K56","v":502.56427488257452},{"$f":"DEMANDA!L56","v":575.46709878554157},{"$f":"DEMANDA!M56","v":623.53860485340567},{"$f":"DEMANDA!N56","v":674.00189944510134},{"$f":"DEMANDA!O56","v":728.25303356618542},{"$f":"DEMANDA!P56","v":786.47860506842187},{"$f":"DEMANDA!Q56","v":800.89282871668536},{"$f":"DEMANDA!R56","v":815.18458765240143},{"$f":"DEMANDA!S56","v":829.34157261993062},{"$f":"DEMANDA!T56","v":843.34303481317454},{"$f":"DEMANDA!U56","v":857.16735792570535},{"$f":"DEMANDA!V56","v":870.8015155521116},{"$f":"DEMANDA!W56","v":884.23546685259839},{"$f":"DEMANDA!X56","v":897.45049305130965}]
[]
[null,"Resumo"]
[null,null,null,null,"valor"]
[null,"Demanda pelo Camping","Pessimista","[média/ano]",{"$f":"IF(C30=\"Otimista\",AVERAGE(C24:Q24),IF(C30=\"Moderada\", AVERAGE(C25:Q25),AVERAGE(C26:Q26)))","v":741.83575825234323}]
[]
[null,"Anual "]
[null,"1900-01-01",{"$f":"EDATE(B33,1)","v":"1900-02-01"},{"$f":"EDATE(C33,1)","v":"1900-03-01"},"1900-04-01","1900-05-01","1900-06-01","1900-07-01","1900-08-01","1900-09-01","1900-10-01","1900-11-01","1900-12-01"]
[null,{"$f":"DEMANDA!J17","v":7.9711847153707618E-2},{"$f":"DEMANDA!K17","v":0.10821392216741053},{"$f":"DEMANDA!L17","v":7.6736355806123244E-2},{"$f":"DEMANDA!M17","v":6.4129668780831567E-2},{"$f":"DEMANDA!N17","v":0.13851695247044085},{"$f":"DEMANDA!O17","v":9.8191214470284241E-2},{"$f":"DEMANDA!P17","v":0.10602145485866415},{"$f":"DEMANDA!Q17","v":6.3268342338109781E-2},{"$f":"DEMANDA!R17","v":7.0863675514838312E-2},{"$f":"DEMANDA!S17","v":7.0393861091535503E-2},{"$f":"DEMANDA!T17","v":5.6925847623522041E-2},{"$f":"DEMANDA!U17","v":6.7026857724532138E-2}]
[]
[null,"Receitas",1,{"$f":"C36+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Total",{"$f":"SUM(C38:C41)","v":161787.28},{"$f":"SUM(D38:D41)","v":172625.5933776343},184938.93551301802,195005.42545232543,205481.03675113508,216814.16676055707,229069.70659075241,231722.68495195353,237430.6091830605,241553.97169009203,245632.03664415257,249658.50808125891,253629.59193143074,257542.36370033253,258406.28450396779]
[null,"Receita - Camping",{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!C$36)","v":45057},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!D$36)","v":52984.793808370901},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!E$36)","v":62295.969890660606},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!F$36)","v":69410.221872479306},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!G$36)","v":77151.049610635571},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!H$36)","v":85720.294306682685},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!I$36)","v":95193.851068702526},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!J$36)","v":95393.213387252981},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!K$36)","v":98668.36774756675},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!L$36)","v":100381.90186012356},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!M$36)","v":102076.61179651374},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!N$36)","v":103749.88116076478},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!O$36)","v":105400.13326192956},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!P$36)","v":107026.15277615588},{"$f":"SUMIFS(RECEITA!12:12,RECEITA!$3:$3,'PAINEL GERAL'!Q$36)","v":105640.58716439799}]
[null,"Receita - Alimentação",{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!C$36)","v":78360},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!D$36)","v":80128.232602451288},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!E$36)","v":81921.222836407484},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!F$36)","v":83740.087298827479},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!G$36)","v":85393.598970050516},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!H$36)","v":87044.359555641189},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!I$36)","v":88682.796463160324},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!J$36)","v":90308.134588998073},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!K$36)","v":91919.663676539378},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!L$36)","v":93515.995742429703},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!M$36)","v":95094.791165303366},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!N$36)","v":96653.612505043318},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!O$36)","v":98190.990912970912},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!P$36)","v":99705.794190770728},{"$f":"SUMIFS(RECEITA!13:13,RECEITA!$3:$3,'PAINEL GERAL'!Q$36)","v":101195.91162191644}]
[null,"Receita - Varejo",{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!C$36)","v":32650.000000000004},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!D$36)","v":33386.763584354703},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!E$36)","v":34133.842848503118},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!F$36)","v":34891.703041178116},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!G$36)","v":35580.666237521051},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!H$36)","v":36268.483148183826},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!I$36)","v":36951.165192983477},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!J$36)","v":37628.389412082535},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!K$36)","v":38299.859865224738},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!L$36)","v":38964.998226012372},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!M$36)","v":39622.829652209737},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!N$36)","v":40272.338543768041},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!O$36)","v":40912.912880404539},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!P$36)","v":41544.080912821148},{"$f":"SUMIFS(RECEITA!14:14,RECEITA!$3:$3,'PAINEL GERAL'!Q$36)","v":42164.963175798519}]
[null,"Receita - Internet",{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!C$36)","v":5720.2800000000007},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!D$36)","v":6125.8033824574004},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!E$36)","v":6587.8999374467985},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!F$36)","v":6963.4132398405472},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!G$36)","v":7355.7219329279487},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!H$36)","v":7781.0297500493671},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!I$36)","v":8241.8938659061187},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!J$36)","v":8392.9475636199732},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!K$36)","v":8542.7178937296394},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!L$36)","v":8691.0758615264276},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!M$36)","v":8837.8040301257188},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!N$36)","v":8982.6758716827571},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!O$36)","v":9125.5548761257287},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!P$36)","v":9266.3358205847726},{"$f":"SUMIFS(RECEITA!15:15,RECEITA!$3:$3,'PAINEL GERAL'!Q$36)","v":9404.8225418547954}]
[]
[null,"VALORES - RECEITAS"]
[]
[null,null,null,"média",1,15,"Total ","% (Total)"]
[]
[null,"Receitas",null,{"$f":"SUM(D48:D52)","v":222753.21300877808},{"$f":"SUM(E48:E52)","v":161787.28},{"$f":"SUM(F48:F52)","v":258406.28450396779},{"$f":"SUM(G48:G52)","v":3341298.1951316711},{"$f":"SUM(H48:H51)","v":0.99999999999999989}]
[null,"Receita - Camping","[R$]",{"$f":"AVERAGE(C38:Q38)","v":87076.668647482467},{"$f":"C38","v":45057},{"$f":"Q38","v":105640.58716439799},{"$f":"SUM(C38:Q38)","v":1306150.029712237},{"$f":"G48/$G$47","v":0.3909109434217275}]
[null,"Receita - Alimentação","[R$]",{"$f":"AVERAGE(C39:Q39)","v":90123.679475367331},{"$f":"C39","v":78360},{"$f":"Q39","v":101195.91162191644},{"$f":"SUM(C39:Q39)","v":1351855.19213051},{"$f":"G49/$G$47","v":0.40458980706965519}]
[null,"Receita - Varejo","[R$]",{"$f":"AVERAGE(C40:Q40)","v":37551.533114736405},{"$f":"C40","v":32650.000000000004},42164.963175798519,{"$f":"SUM(C40:Q40)","v":563272.99672104605},0.16857908627902307]
[null,"Receita - Internet","[R$]",{"$f":"AVERAGE(C41:Q41)","v":8001.3317711918653},{"$f":"C41","v":5720.2800000000007},9404.8225418547954,{"$f":"SUM(C41:Q41)","v":120019.97656787798},3.5920163229594161E-2]
[]
[]
[]
["3.","OPEX"]
[]
[null,"OPEX",1,{"$f":"C57+1","v":2},{"$f":"D57+1","v":3},{"$f":"E57+1","v":4},{"$f":"F57+1","v":5},{"$f":"G57+1","v":6},{"$f":"H57+1","v":7},{"$f":"I57+1","v":8},{"$f":"J57+1","v":9},{"$f":"K57+1","v":10},{"$f":"L57+1","v":11},{"$f":"M57+1","v":12},{"$f":"N57+1","v":13},{"$f":"O57+1","v":14},{"$f":"P57+1","v":15}]
[null,"Total",{"$f":"SUM(C59:C63)","v":183051.04680000001},{"$f":"SUM(D59:D63)","v":184875.91792072111},186772.65441171871,188611.90325762285,190330.29544430604,193576.45177335612,195344.81783930992,198266.38599982433,199783.58837697806,201232.90752858948,202666.30506018084,204081.56800571692,208477.36278895376,211352.66148046672,212601.06970855556]
[null,"Operacional",{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!C$57)","v":49641.5},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!D$57)","v":49657.708798855805},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!E$57)","v":49674.144542667054},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!F$57)","v":49690.817466905908},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!G$57)","v":49705.974657225459},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!H$57)","v":51221.10662926003},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!I$57)","v":51236.12563424564},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!J$57)","v":52751.024567065811},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!K$57)","v":52765.796917034953},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!L$57)","v":52780.429960972266},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!M$57)","v":52794.902252348606},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!N$57)","v":52809.19144796289},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!O$57)","v":55823.284083368897},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!P$57)","v":57337.169780082077},{"$f":"SUMIFS(OPEX!8:8,OPEX!$3:$3,'PAINEL GERAL'!Q$57)","v":57350.829189867567}]
[null," Pessoal",{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!C$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!D$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!E$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!F$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!G$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!H$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!I$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!J$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!K$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!L$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!M$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!N$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!O$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!P$57)","v":64405.991999999998},{"$f":"SUMIFS(OPEX!9:9,OPEX!$3:$3,'PAINEL GERAL'!Q$57)","v":64405.991999999998}]
[null,"Seguros e Garantias",{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!C$57)","v":1617.8728000000001},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!D$57)","v":1726.255933776343},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!E$57)","v":1849.3893551301801},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!F$57)","v":1950.0542545232547},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!G$57)","v":2054.8103675113512},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!H$57)","v":2168.141667605571},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!I$57)","v":2290.6970659075246},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!J$57)","v":2317.2268495195358},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!K$57)","v":2374.3060918306046},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!L$57)","v":2415.5397169009202},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!M$57)","v":2456.3203664415259},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!N$57)","v":2496.5850808125888},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!O$57)","v":2536.2959193143074},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!P$57)","v":2575.423637003325},{"$f":"SUMIFS(OPEX!10:10,OPEX!$3:$3,'PAINEL GERAL'!Q$57)","v":2584.0628450396775}]
[null," Comercial",{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!C$57)","v":4044.6820000000007},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!D$57)","v":4315.6398344408572},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!E$57)","v":4623.473387825451},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!F$57)","v":4875.1356363081368},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!G$57)","v":5137.0259187783777},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!H$57)","v":5420.3541690139282},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!I$57)","v":5726.7426647688117},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!J$57)","v":5793.0671237988399},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!K$57)","v":5935.7652295765138},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!L$57)","v":6038.8492922523019},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!M$57)","v":6140.8009161038144},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!N$57)","v":6241.462702031472},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!O$57)","v":6340.7397982857692},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!P$57)","v":6438.5590925083134},{"$f":"SUMIFS(OPEX!11:11,OPEX!$3:$3,'PAINEL GERAL'!Q$57)","v":6460.1571125991941}]
[null," UGC's",{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!C$57)","v":63341},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!D$57)","v":64770.32135364812},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!E$57)","v":66219.655126096055},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!F$57)","v":67689.903899885554},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!G$57)","v":69026.492500790846},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!H$57)","v":70360.857307476617},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!I$57)","v":71685.260474387949},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!J$57)","v":72999.075459440122},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!K$57)","v":74301.728138535982},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!L$57)","v":75592.096558464007},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!M$57)","v":76868.289525286891},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!N$57)","v":78128.336774909985},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!O$57)","v":79371.050987984796},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!P$57)","v":80595.51697087301},{"$f":"SUMIFS(OPEX!12:12,OPEX!$3:$3,'PAINEL GERAL'!Q$57)","v":81800.028561049126}]
[]
[]
[null,"VALORES - OPEX"]
[]
[null,null,null,"média",1,15,"Total ","% (Total)"]
[]
[null,"OPEX",null,{"$f":"SUM(D71:D76)","v":197401.66242641999},{"$f":"SUM(E71:E76)","v":183051.04680000001},{"$f":"SUM(F71:F76)","v":212601.06970855556},{"$f":"SUM(G71:G76)","v":2961024.9363962999},{"$f":"SUM(H71:H76)","v":1}]
[null,"Operacional","[R$]",{"$f":"AVERAGE(C59:Q59)","v":52349.333728524194},{"$f":"C59","v":49641.5},{"$f":"Q59","v":57350.829189867567},{"$f":"SUM(C59:Q59)","v":785240.00592786295},{"$f":"G71/$G$70","v":0.26519195980954324}]
[null," Pessoal","[R$]",{"$f":"AVERAGE(C60:Q60)","v":64405.991999999977},{"$f":"C60","v":64405.991999999998},64405.991999999998,{"$f":"SUM(C60:Q60)","v":966089.87999999966},{"$f":"G72/$G$70","v":0.326268741652603}]
[null,"Seguros e Garantias","[R$]",{"$f":"AVERAGE(C61:Q61)","v":2227.5321300877808},{"$f":"C61","v":1617.8728000000001},2584.0628450396775,{"$f":"SUM(C61:Q61)","v":33412.981951316709},1.1284262263586947E-2]
[null," Comercial","[R$]",{"$f":"AVERAGE(C62:Q62)","v":5568.830325219451},{"$f":"C62","v":4044.6820000000007},6460.1571125991941,{"$f":"SUM(C62:Q62)","v":83532.45487829177},2.8210655658967368E-2]
[null," UGC's","[R$]",{"$f":"AVERAGE(C63:Q63)","v":72849.974242588592},{"$f":"C63","v":63341},81800.028561049126,{"$f":"SUM(C63:Q63)","v":1092749.613638829},0.36904438061529948]
[]
[]
["4.","CAPEX"]
[]
[null,null,null,"Total"]
[null,"CapEx",null,{"$f":"SUM(CAPEX!K7:K12)","v":38500}]
[]
["5.","Análise do valor"]
[]
[null,"Resumo - Indicadores",null,null,null,"Valor do Contrato"]
[null,"Receita ",null,"Valor"]
[null,"Receita - Total","[R$ mil]",{"$f":"G47/1000","v":3341.298195131671},null,"Total","[R$]",{"$f":"H90+H92","v":2999524.9363962999}]
[null,"Receita - Média Anual","[R$ mil]",{"$f":"(G47/1000)/15","v":222.75321300877806}]
[null,"OPEX",null,"Valor",null,"CAPEX","[R$]"]
[null,"OPEX - Total","[R$ mil]",{"$f":"G70/1000","v":2961.0249363962998},null,"Obrigatório","[R$]",{"$f":"D81","v":38500},"Sim"]
[null,"OPEX - Média Anual","[R$ mil]",{"$f":"D90/15","v":197.40166242641999},null,"OPEX","[R$]"]
[null,"Indicador",null,"Projeto",null,"Opex Total","[R$]",{"$f":"G70","v":2961024.9363962999},"Sim"]
[null,"Prazo","[anos]",15]
[null,"Custo de Capital","[% Real]",{"$f":"F133","v":9.7642228739003079E-2}]
[null,"TIR","[% Real]",{"$f":"IRR(DFC!E17:S17)","v":9.7642286187411997E-2}]
[null,"VPL","[R$ mil]",{"$f":"NPV($D$94,DFC!E17:S17)","v":4.4331350040652785E-2}]
[null,"Payback simples","[anos]",{"$f":"SUM(DFC!E20:S20)","v":10.087563870057469}]
[null,"Payback descontado","[anos]",{"$f":"SUM(DFC!E27:S27)","v":0}]
[]
[]
[]
[]
["6.","Custo do Capital"]
[]
[null,"Custo de Capital",null,null,null,null,"Fonte:"]
[]
[null,"Taxa Livre de Risco Nominal (EUA) (US$)","[1]",null,null,4.3499999999999997E-2,"T-Bond10 (10 anos) "]
[null,"Prêmio pelo Risco País (US$)","[2]","+",null,2.2800000000000001E-2,"EMBI+ "]
[null,"Taxa Livre de Risco País (Nominal US$)",null,"=",null,{"$f":"F108+F107","v":6.6299999999999998E-2}]
[]
[null,"Beta Desalavancado","[3]",null,null,0.86,"Beta desalavancado dos EUA para o setor de recreação. Fonte: Damodaran em jan/24"]
[null,"Dívida / capital próprio",null,null,"D/E",{"$f":"F129/F130","v":0}]
[null,"Beta Alavancado",null,null,null,{"$f":"F111*(1+(1-F126)*F112)","v":0.86},"-"]
[null,"Retorno de Mercado","[4]",null,null,0.10929999999999999,"S&P 500 (SPY) - Média anualizada "]
[null,"Prêmio pelo Risco de Mercado","[4.1.]","x",null,{"$f":"F114-F107","v":6.5799999999999997E-2}]
[null,"Prêmio por tamanho/liquidez","[5]","+",null,0]
[null,"Prêmio pelo Risco da empresa (Nominal US$)",null,"=",null,{"$f":"F113*F115+F116","v":5.6587999999999999E-2}]
[]
[null,"Custo do Capital Próprio (Nominal US$)",null,"=",null,{"$f":"SUM(F109,F117)","v":0.122888}]
[null,"Inflação americana de longo prazo",null,"÷",null,2.3E-2,"CPI"]
[null,"Inflação brasileira de longo prazo",null,"x",null,0.05,"IPCA "]
[null,"Custo de Capital Proprio Nominal (R$)","[6]","=","Ke",{"$f":"((1+F119)/(1+F120)*(1+F121)-1)","v":0.15252434017595329}]
[null,"Custo de Capital Proprio Real (R$ e US$)",null,"=",null,{"$f":"(1+F122)/(1+F121)-1","v":9.7642228739003079E-2}]
[]
[null,"Custo Nominal da Dívida antes de Impostos (R$)",null,null,null,0.14000000000000001,"TPB - Taxa Preferencial Brasileira "]
[null,"Alíquota de Impostos",null,"x",null,0.34]
[null,"Custo Nominal da Dívida após Impostos (R$)","[7]","=","Kd",{"$f":"F125*(1-F126)","v":9.2399999999999996E-2}]
[]
[null,"Estrutura target para dívida",null,null,"D",0,{"$f":"(1+F127)/(1+F121)-1","v":4.0380952380952406E-2}]
[null,"Estrutura target para capital próprio",null,null,"E",1]
[null,"Dívida / capital próprio",null,null,"D/E",{"$f":"F129/F130","v":0}]
[null,"WACC Nominal (R$)",null,"=",null,{"$f":"F129*F127+F130*F122","v":0.15252434017595329}]
[null,"WACC Moeda Constante (R$ e US$)",null,"=",null,{"$f":"(1+F132)/(1+F121)-1","v":9.7642228739003079E-2}]
[]
["7.","Análise de sensibilidade"]
[]
[]
[null,null,"VPL RECEITAS",{"$f":"NPV($F$133,DRE!E17:S17)","v":1551045.1256031424},null,null,"VPL",null,"Variação na demanda"]
[null,null,"VPL CUSTIS",{"$f":"NPV($F$133,DRE!E19:S19)+DFC!$E$13","v":-1555039.0516524538},null,null,null,null,-0.2,-0.1,-0.05,0,0.05,0.1,0.2]
[null,null,null,null,null,null,"Variação nos custos",{"$f":"TRANSPOSE(I139:O139)","v":-0.2},{"$f":"($D$138*I$139)+($D$139*$H140)","v":798.7852098622825},{"$f":"($D$138*J$139)+($D$139*$H140)","v":155903.29777017652},{"$f":"($D$138*K$139)+($D$139*$H140)","v":233455.55405033362},{"$f":"($D$138*L$139)+($D$139*$H140)","v":311007.81033049076},{"$f":"($D$138*M$139)+($D$139*$H140)","v":388560.06661064789},{"$f":"($D$138*N$139)+($D$139*$H140)","v":466112.32289080496},{"$f":"($D$138*O$139)+($D$139*$H140)","v":621216.83545111923}]
[null,null,null,null,null,null,null,-0.1,{"$f":"($D$138*I$139)+($D$139*$H141)","v":-154705.1199553831},{"$f":"($D$138*J$139)+($D$139*$H141)","v":399.39260493114125},{"$f":"($D$138*K$139)+($D$139*$H141)","v":77951.64888508826},{"$f":"($D$138*L$139)+($D$139*$H141)","v":155503.90516524538},{"$f":"($D$138*M$139)+($D$139*$H141)","v":233056.16144540248},{"$f":"($D$138*N$139)+($D$139*$H141)","v":310608.41772555962},{"$f":"($D$138*O$139)+($D$139*$H141)","v":465712.93028587382}]
[null,null,null,null,null,null,null,-0.05,{"$f":"($D$138*I$139)+($D$139*$H142)","v":-232457.07253800577},{"$f":"($D$138*J$139)+($D$139*$H142)","v":-77352.559977691548},{"$f":"($D$138*K$139)+($D$139*$H142)","v":199.69630246557062},{"$f":"($D$138*L$139)+($D$139*$H142)","v":77751.952582622689},{"$f":"($D$138*M$139)+($D$139*$H142)","v":155304.20886277981},{"$f":"($D$138*N$139)+($D$139*$H142)","v":232856.46514293691},{"$f":"($D$138*O$139)+($D$139*$H142)","v":387960.97770325118}]
[null,null,null,null,null,null,null,0,{"$f":"($D$138*I$139)+($D$139*$H143)","v":-310209.02512062847},{"$f":"($D$138*J$139)+($D$139*$H143)","v":-155104.51256031424},{"$f":"($D$138*K$139)+($D$139*$H143)","v":-77552.256280157118},{"$f":"($D$138*L$139)+($D$139*$H143)","v":0},{"$f":"($D$138*M$139)+($D$139*$H143)","v":77552.256280157118},{"$f":"($D$138*N$139)+($D$139*$H143)","v":155104.51256031424},{"$f":"($D$138*O$139)+($D$139*$H143)","v":310209.02512062847}]
[null,null,null,null,null,null,null,0.05,{"$f":"($D$138*I$139)+($D$139*$H144)","v":-387960.97770325118},{"$f":"($D$138*J$139)+($D$139*$H144)","v":-232856.46514293691},{"$f":"($D$138*K$139)+($D$139*$H144)","v":-155304.20886277981},{"$f":"($D$138*L$139)+($D$139*$H144)","v":-77751.952582622689},{"$f":"($D$138*M$139)+($D$139*$H144)","v":-199.69630246557062},{"$f":"($D$138*N$139)+($D$139*$H144)","v":77352.559977691548},{"$f":"($D$138*O$139)+($D$139*$H144)","v":232457.07253800577}]
[null,null,null,null,null,null,null,0.1,{"$f":"($D$138*I$139)+($D$139*$H145)","v":-465712.93028587382},{"$f":"($D$138*J$139)+($D$139*$H145)","v":-310608.41772555962},{"$f":"($D$138*K$139)+($D$139*$H145)","v":-233056.16144540248},{"$f":"($D$138*L$139)+($D$139*$H145)","v":-155503.90516524538},{"$f":"($D$138*M$139)+($D$139*$H145)","v":-77951.64888508826},{"$f":"($D$138*N$139)+($D$139*$H145)","v":-399.39260493114125},{"$f":"($D$138*O$139)+($D$139*$H145)","v":154705.1199553831}]
[null,null,null,null,null,null,null,0.2,{"$f":"($D$138*I$139)+($D$139*$H146)","v":-621216.83545111923},{"$f":"($D$138*J$139)+($D$139*$H146)","v":-466112.32289080496},{"$f":"($D$138*K$139)+($D$139*$H146)","v":-388560.06661064789},{"$f":"($D$138*L$139)+($D$139*$H146)","v":-311007.81033049076},{"$f":"($D$138*M$139)+($D$139*$H146)","v":-233455.55405033362},{"$f":"($D$138*N$139)+($D$139*$H146)","v":-155903.29777017652},{"$f":"($D$138*O$139)+($D$139*$H146)","v":-798.7852098622825}]

{"sheet":"PREMISSÁRIO","index":1,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["1.","Premissas Gerais"]
[]
[null,"Início do Projeto","2026-01-01"]
[null,"Prazo do Projeto (anos)",15]
[null,"Término do Projeto",{"$f":"EDATE(C3,12*C4-1)","v":"2040-12-01"}]
[null,"Projeção","Constantes"]
[]
["2.","Demanda e Receitas"]
[]
[null,"premissas ","objeto","fonte","dado  ","dado ajustado"]
[null,"Receita Pernoite (Inteira)","R$/ Pernoite","Pesquisas de mercado",{"$f":"RECEITA!D27","v":75}]
[null,"Ticket médio por visitante - Alimentação","R$","EVE Peixe Boi",{"$f":"RECEITA!E32","v":30}]
[null,"Ticket médio por visitante - Souvenirs","R$","EVE Peixe Boi",{"$f":"RECEITA!E36","v":25}]
[]
["3.","OPEX"]
[]
["3.1.","Equipes e Salários"]
[null,"cargo/função","código","tipo/local","salário","benefícios","encargos","valor mensal"]
[null,"Vigilante","CBO 5173-30","Média/Brasil",2394.17,0.26,0.85,{"$f":"E19*(1+SUM(F19:G19))","v":5051.6986999999999}]
[null,"Auxiliar de escritório","CBO 4221-05","Média/Brasil",1736.15,0.26,0.38,{"$f":"E20*(1+SUM(F20:G20))","v":2847.2860000000005}]
[null,"Zelador","CBO 5143-20","Média/Brasil",1518,0.26,0.4,{"$f":"E21*(1+SUM(F21:G21))","v":2519.88}]
[]
[]
["3.2.","Operacional"]
[null,"objeto","fonte","dado ","dado ajustado"]
[null,"Fossa séptica - manutenção mensal","Pré-Projeto",300]
[null,"Fossa séptica - manutenção anual","Pré-Projeto",1500]
[null,"Caminhão Pipa 20000L ","Pré-Projeto",1500]
[null,"Tratamento de madeira - manutenção semestral","Pré-Projeto",2000]
[null,"Internet e conectividade - mensal","Starlink",579]
[null,"CFTV- mensal","EVE Peixe Boi",646]
[null,"Câmeras - mensal","EVE Peixe Boi",22.6]
[null,"Material e insumos - sanitários - mensal","EVE Peixe Boi",50]
[null,"Saponáceos e descartáveis - mensal","EVE Peixe Boi",0.11]
[null,"Material e insumos - áreas verdes - mensal","EVE Peixe Boi",0.3]
[]
["4.","CAPEX"]
[null,"objeto","fonte","dado ","dado ajustado"]
[null,"Contêiner","-",18000]

{"sheet":"AUXILIARES","index":2,"n_rows":46,"n_cols":12,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,8,1,11]]}
["Ano","PIB Brasil","Cres. PIB","Pop Brasil","Cres. POP","Visitas Guiadas FLONA (PIB)","Cres. Visitantes "]
[2016,8069998251.5255642,null,203871925,null,876,null,null,"TABELA SIMPLES NACIONAL"]
[2017,8176764328.3932476,1.3057252548779669E-2,205211557,{"$f":"(D3-D2)/D2","v":6.570948893527149E-3},801,null,null,"Faixa","Receita Bruta Total em 12 meses","Alíquota","Valor a Deduzir (em R$)"]
[2018,8322637804.0117836,1.7527312740705861E-2,206529038,{"$f":"(D4-D3)/D3","v":6.4201111246380725E-3},805,null,null,"1ª Faixa","Até R$ 180.000,00",4.4999999999999998E-2,0]
[2019,8424257211.5987682,1.2062714258898934E-2,207900099,6.6385870639653101E-3,1237,null,null,"2ª Faixa","De R$ 180.000,01 a R$ 360.000,00",7.8E-2,5940]
[2020,8148194302.7746773,-3.3880255988751294E-2,209164889,6.0836430866730851E-3,"-",null,null,"3ª Faixa","De R$ 360.000,01 a R$ 720.000,00",0.1,13860]
[2021,8536292797.4158354,4.5464524689060093E-2,210103642,4.4881002948826652E-3,110,null,null,"4ª Faixa","De R$ 720.000,01 a R$ 1.800.000,00",0.112,22500]
[2022,8793832751.1138706,2.9286428453556154E-2,210862983,3.6141258322404521E-3,1770,null,null,"5ª Faixa","De R$ 1.800.000,01 a R$ 3.600.000,00",0.14699999999999999,85500]
[2023,9049557407.5162621,2.8258250087456766E-2,211695158,3.9465200964173023E-3,1599,null,null,"6ª Faixa","De R$ 3.600.000,01 a R$ 4.800.000,00",0.3,720000]
[2024,9322854041.2232533,2.9314696175499911E-2,212583750,4.1975074366131697E-3,6379,{"$f":"(F10-F9)/F10","v":0.74933375137168834}]
[2025,9510644290.1756134,1.9745271006123669E-2,213421037,3.9386218372758968E-3,6529.980984887321,{"$f":"(F11-F10)/F11","v":2.3121198244948075E-2}]
[2026,9682311419.6132832,1.7729973969844302E-2,214211951,3.7058858447960781E-3,6669.8673929078259,2.0972891930242609E-2]
[2027,9875957648.0055485,1.9607843137254867E-2,214959713,3.49075761884079E-3,6823.851004709737,2.2565500286514693E-2]
[2028,10073476800.96566,1.9607843137254964E-2,215667282,3.2916353958846235E-3,6980.0399413809473,2.2376510447347026E-2]
[2029,10274946336.984974,1.9607843137254961E-2,216337693,3.1085429082376992E-3,7138.5339839205581,2.2202603909516467E-2]
[2030,10454928296.016579,1.7215035238470216E-2,216973093,2.9370748628626637E-3,7282.3291071497642,1.9745760060202257E-2]
[2031,10635746262.922754,1.700096659286849E-2,217562970,2.7186642907837425E-3,7425.8802703691517,1.9331198186993033E-2]
[2032,10816806614.162916,1.6738798954128633E-2,218096284,2.4513086946735467E-3,7568.339199779929,1.8823010656673484E-2]
[2033,10998093208.027117,1.6483456762476423E-2,218574144,2.1910506278960719E-3,7709.637952185627,1.8327547062782737E-2]
[2034,11179592862.183935,1.6234907334663207E-2,218997707,1.9378458597554887E-3,7849.7144043127082,1.784478325098323E-2]
[2035,11361247359.336857,1.5988957145945341E-2,219367247,1.6874149280476257E-3,7988.4465634153094,1.7366600377344058E-2]
[2036,11542936303.60276,1.5740270888369629E-2,219681891,1.4343253348117187E-3,8125.6284965865798,1.68826243076333E-2]
[2037,11724532508.459414,1.5488566791522735E-2,219940741,1.1782946642606969E-3,8261.0459528111714,1.6392289426559858E-2]
[2038,11905970197.551939,1.5239219154927167E-2,220144140,9.2479000968720025E-4,8394.570516680913,1.5906062567991285E-2]
[2039,12087203834.440727,1.4993843023676772E-2,220292836,6.7544836760133613E-4,8526.1036609374623,1.542711061081411E-2]
[2040,12268123859.060034,1.4747163192821596E-2,220386440,4.249071449604471E-4,8655.4607666876218,1.4945143792693018E-2]
[2041,12448657871.381802,1.4502287249519255E-2,220425299,1.7632210039782848E-4,8782.5106249790024,1.4466234510440384E-2]
[2042,12628756851.398462,1.4261022057504987E-2,220410205,-6.8476713283260648E-5,8907.1567640755857,1.3993931217120493E-2]
[2043,12808356220.310894,1.4022046687585984E-2,220341694,-3.1083406505610754E-4,9029.2838234724131,1.3525664026569581E-2]
[2044,12987388686.8239,1.3785101133889992E-2,220220282,-5.5101691284991207E-4,9153.7534141455781,1.3597656069784251E-2]
[2045,13165737830.907404,1.3546460242039591E-2,220045691,-7.9280163668122086E-4,9277.7543708357352,1.3365406297018321E-2]
[2046,13343264857.037966,1.3304616825988011E-2,219817347,-1.0377117541465514E-3,9401.1913377453402,1.3129928162828828E-2]
[2047,13519859510.964491,1.3061870486398794E-2,219535230,-1.2834155440880652E-3,9523.9884814168236,1.2893457810357998E-2]
[2048,13695445018.982904,1.2820723078004328E-2,219199916,-1.5273812772555913E-3,9646.0929003351721,1.2658432816265514E-2]
[2049,13869907421.839216,1.2578483586819591E-2,218811421,-1.7723318835578387E-3,9767.4261215589759,1.2422230761079749E-2]
[2050,14043106929.478039,1.233341798995047E-2,218369418,-2.0200179587517965E-3,9887.891870602125,1.2183158009778412E-2]
[2051,14214924568.254507,1.2087129829741071E-2,217873978,-2.2688158650493815E-3,10007.408103384534,1.1942775946350025E-2]
[2052,14385257503.783541,1.18407985039012E-2,217325473,-2.5175333237822464E-3,10125.903806283019,{"$f":"(F38-F37)/F38","v":1.1702234700764111E-2}]
[2053,14554001123.234449,1.1594311284030425E-2,216724289,-2.7662840977688797E-3,10243.306687045213,1.1461423966801141E-2]
[2054,14720994546.725107,1.1343895479385789E-2,216070026,-3.0188725177914878E-3,10359.505687466348,1.1216654918363569E-2]
[2055,14886094445.016005,1.1090880747849498E-2,215362623,-3.2739524916797114E-3,10474.401729652707,1.096922241020146E-2]
[2056,15049226436.99766,1.0839892180810336E-2,214603069,-3.5268608332282431E-3,10587.943115060636,1.0723648982059967E-2]
[2057,15210382851.646158,1.0595158334956521E-2,213793298,-3.7733430550333834E-3,10700.124048806218,1.048407786992874E-2]
[2058,15369475060.496302,1.0351180389957061E-2,212934075,-4.0189426330847844E-3,10810.882963030328,1.0245131188901919E-2]
[2059,15526375340.156807,1.0105402981899103E-2,212025649,-4.2662312267306209E-3,10920.131291961898,1.000430544383521E-2]
[2060,15681009448.841354,9.8612343286339325E-3,211069036,-4.5117796102112154E-3,11027.817265531383,9.7649399674103413E-3]

{"sheet":"DEMANDA","index":3,"n_rows":56,"n_cols":189,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,"ANO ",null,null,null,null,null,null,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,{"$f":"(2025+V3)","v":2027},{"$f":"(2025+W3)","v":2027},2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,{"$f":"(2025+CI3)","v":2032},2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,{"$f":"(2025+EU3)","v":2037},2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040]
[null,null,"MÊS - ANO",null,null,null,null,null,null,"2026-01-01",{"$f":"EDATE(J2,1)","v":"2026-02-01"},{"$f":"EDATE(K2,1)","v":"2026-03-01"},"2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",{"$f":"EDATE(BW2,1)","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01",{"$f":"EDATE(EI2,1)","v":"2036-11-01"},"2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01"]
[null,null,"ANO OPERAÇÃO",null,null,null,null,null,null,{"$f":"ROUNDUP(J4/12,0)","v":1},{"$f":"ROUNDUP(K4/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(BW4/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(EI4/12,0)","v":11},11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"MÊS",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180]
[]
[null,null,"Crescimento anual",null,null,null,null,null,null,{"$f":"TRANSPOSE(AUXILIARES!G12:G46)","v":2.0972891930242609E-2},2.2565500286514693E-2,2.2376510447347026E-2,2.2202603909516467E-2,1.9745760060202257E-2,1.9331198186993033E-2,1.8823010656673484E-2,1.8327547062782737E-2,1.784478325098323E-2,1.7366600377344058E-2,1.68826243076333E-2,1.6392289426559858E-2,1.5906062567991285E-2,1.542711061081411E-2,1.4945143792693018E-2,1.4466234510440384E-2,1.3993931217120493E-2,1.3525664026569581E-2,1.3597656069784251E-2,1.3365406297018321E-2,1.3129928162828828E-2,1.2893457810357998E-2,1.2658432816265514E-2,1.2422230761079749E-2,1.2183158009778412E-2,1.1942775946350025E-2,1.1702234700764111E-2,1.1461423966801141E-2,1.1216654918363569E-2,1.096922241020146E-2,1.0723648982059967E-2,1.048407786992874E-2,1.0245131188901919E-2,1.000430544383521E-2,9.7649399674103413E-3]
[]
[null,null,"Demanda Total - Visitas guiadas"]
[null,null,"Ano",null,null,null,null,null,null,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Visitantes",null,null,null,null,null,null,6530,{"$f":"J10*(1+K6)","v":6677.3527168709406},{"$f":"K10*(1+L6)","v":6826.7685697006245},{"$f":"L10*(1+M6)","v":6978.3406082356232},{"$f":"M10*(1+N6)","v":7116.13324750421},{"$f":"N10*(1+O6)","v":7253.6966296367646},{"$f":"O10*(1+P6)","v":7390.2330385966943},{"$f":"P10*(1+Q6)","v":7525.6778824165076},{"$f":"Q10*(1+R6)","v":7659.9719730449478},{"$f":"R10*(1+S6)","v":7792.9996452024752},{"$f":"S10*(1+T6)","v":7924.5659304419478},{"$f":"T10*(1+U6)","v":8054.4677087536074},{"$f":"U10*(1+V6)","v":8182.5825760809075},{"$f":"V10*(1+W6)","v":8308.8161825642273},{"$f":"W10*(1+X6)","v":8432.9926351597042}]
[]
[null,null,"Mês - Ano",null,null,null,null,null,null,{"$f":"J2","v":"2026-01-01"},{"$f":"K2","v":"2026-02-01"},{"$f":"L2","v":"2026-03-01"},"2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",{"$f":"BX2","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01",{"$f":"EJ2","v":"2036-11-01"},"2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01"]
[null,null,"Visitantes",null,null,null,null,null,null,{"$f":"SUMIF($J$9:$GG$9,J1,$J$10:$GG$10)*HLOOKUP(MONTH(J12),$J$16:$U$17,2,FALSE)","v":520.51836191371069},{"$f":"SUMIF($J$9:$GG$9,K1,$J$10:$GG$10)*HLOOKUP(MONTH(K12),$J$16:$U$17,2,FALSE)","v":706.63691175319082},{"$f":"SUMIF($J$9:$GG$9,L1,$J$10:$GG$10)*HLOOKUP(MONTH(L12),$J$16:$U$17,2,FALSE)","v":501.08840341398479},{"$f":"SUMIF($J$9:$GG$9,M1,$J$10:$GG$10)*HLOOKUP(MONTH(M12),$J$16:$U$17,2,FALSE)","v":418.76673713883014},{"$f":"SUMIF($J$9:$GG$9,N1,$J$10:$GG$10)*HLOOKUP(MONTH(N12),$J$16:$U$17,2,FALSE)","v":904.5156996319788},{"$f":"SUMIF($J$9:$GG$9,O1,$J$10:$GG$10)*HLOOKUP(MONTH(O12),$J$16:$U$17,2,FALSE)","v":641.18863049095614},{"$f":"SUMIF($J$9:$GG$9,P1,$J$10:$GG$10)*HLOOKUP(MONTH(P12),$J$16:$U$17,2,FALSE)","v":692.32010022707698},{"$f":"SUMIF($J$9:$GG$9,Q1,$J$10:$GG$10)*HLOOKUP(MONTH(Q12),$J$16:$U$17,2,FALSE)","v":413.14227546785685},{"$f":"SUMIF($J$9:$GG$9,R1,$J$10:$GG$10)*HLOOKUP(MONTH(R12),$J$16:$U$17,2,FALSE)","v":462.73980111189417},{"$f":"SUMIF($J$9:$GG$9,S1,$J$10:$GG$10)*HLOOKUP(MONTH(S12),$J$16:$U$17,2,FALSE)","v":459.67191292772685},{"$f":"SUMIF($J$9:$GG$9,T1,$J$10:$GG$10)*HLOOKUP(MONTH(T12),$J$16:$U$17,2,FALSE)","v":371.72578498159891},{"$f":"SUMIF($J$9:$GG$9,U1,$J$10:$GG$10)*HLOOKUP(MONTH(U12),$J$16:$U$17,2,FALSE)","v":437.68538094119486},{"$f":"SUMIF($J$9:$GG$9,V1,$J$10:$GG$10)*HLOOKUP(MONTH(V12),$J$16:$U$17,2,FALSE)","v":532.2641191586107},{"$f":"SUMIF($J$9:$GG$9,W1,$J$10:$GG$10)*HLOOKUP(MONTH(W12),$J$16:$U$17,2,FALSE)","v":722.58252718781921},{"$f":"SUMIF($J$9:$GG$9,X1,$J$10:$GG$10)*HLOOKUP(MONTH(X12),$J$16:$U$17,2,FALSE)","v":512.39571392479218},{"$f":"SUMIF($J$9:$GG$9,Y1,$J$10:$GG$10)*HLOOKUP(MONTH(Y12),$J$16:$U$17,2,FALSE)","v":428.21641806571921},{"$f":"SUMIF($J$9:$GG$9,Z1,$J$10:$GG$10)*HLOOKUP(MONTH(Z12),$J$16:$U$17,2,FALSE)","v":924.92654891118116},{"$f":"SUMIF($J$9:$GG$9,AA1,$J$10:$GG$10)*HLOOKUP(MONTH(AA12),$J$16:$U$17,2,FALSE)","v":655.65737271600972},{"$f":"SUMIF($J$9:$GG$9,AB1,$J$10:$GG$10)*HLOOKUP(MONTH(AB12),$J$16:$U$17,2,FALSE)","v":707.9426496471109},{"$f":"SUMIF($J$9:$GG$9,AC1,$J$10:$GG$10)*HLOOKUP(MONTH(AC12),$J$16:$U$17,2,FALSE)","v":422.46503760329813},{"$f":"SUMIF($J$9:$GG$9,AD1,$J$10:$GG$10)*HLOOKUP(MONTH(AD12),$J$16:$U$17,2,FALSE)","v":473.18175622646635},{"$f":"SUMIF($J$9:$GG$9,AE1,$J$10:$GG$10)*HLOOKUP(MONTH(AE12),$J$16:$U$17,2,FALSE)","v":470.0446396106002},{"$f":"SUMIF($J$9:$GG$9,AF1,$J$10:$GG$10)*HLOOKUP(MONTH(AF12),$J$16:$U$17,2,FALSE)","v":380.1139632891061},{"$f":"SUMIF($J$9:$GG$9,AG1,$J$10:$GG$10)*HLOOKUP(MONTH(AG12),$J$16:$U$17,2,FALSE)","v":447.56197053022669},{"$f":"SUMIF($J$9:$GG$9,AH1,$J$10:$GG$10)*HLOOKUP(MONTH(AH12),$J$16:$U$17,2,FALSE)","v":544.17433278171131},{"$f":"SUMIF($J$9:$GG$9,AI1,$J$10:$GG$10)*HLOOKUP(MONTH(AI12),$J$16:$U$17,2,FALSE)","v":738.75140265650793},{"$f":"SUMIF($J$9:$GG$9,AJ1,$J$10:$GG$10)*HLOOKUP(MONTH(AJ12),$J$16:$U$17,2,FALSE)","v":523.86134197060619},{"$f":"SUMIF($J$9:$GG$9,AK1,$J$10:$GG$10)*HLOOKUP(MONTH(AK12),$J$16:$U$17,2,FALSE)","v":437.79840721829231},{"$f":"SUMIF($J$9:$GG$9,AL1,$J$10:$GG$10)*HLOOKUP(MONTH(AL12),$J$16:$U$17,2,FALSE)","v":945.62317749592091},{"$f":"SUMIF($J$9:$GG$9,AM1,$J$10:$GG$10)*HLOOKUP(MONTH(AM12),$J$16:$U$17,2,FALSE)","v":670.32869676646965},{"$f":"SUMIF($J$9:$GG$9,AN1,$J$10:$GG$10)*HLOOKUP(MONTH(AN12),$J$16:$U$17,2,FALSE)","v":723.78393574306199},{"$f":"SUMIF($J$9:$GG$9,AO1,$J$10:$GG$10)*HLOOKUP(MONTH(AO12),$J$16:$U$17,2,FALSE)","v":431.91833093086717},{"$f":"SUMIF($J$9:$GG$9,AP1,$J$10:$GG$10)*HLOOKUP(MONTH(AP12),$J$16:$U$17,2,FALSE)","v":483.76991273816191},{"$f":"SUMIF($J$9:$GG$9,AQ1,$J$10:$GG$10)*HLOOKUP(MONTH(AQ12),$J$16:$U$17,2,FALSE)","v":480.5625983995663},{"$f":"SUMIF($J$9:$GG$9,AR1,$J$10:$GG$10)*HLOOKUP(MONTH(AR12),$J$16:$U$17,2,FALSE)","v":388.61958735982728},{"$f":"SUMIF($J$9:$GG$9,AS1,$J$10:$GG$10)*HLOOKUP(MONTH(AS12),$J$16:$U$17,2,FALSE)","v":457.57684563963153},{"$f":"SUMIF($J$9:$GG$9,AT1,$J$10:$GG$10)*HLOOKUP(MONTH(AT12),$J$16:$U$17,2,FALSE)","v":556.25641995018907},{"$f":"SUMIF($J$9:$GG$9,AU1,$J$10:$GG$10)*HLOOKUP(MONTH(AU12),$J$16:$U$17,2,FALSE)","v":755.15360743729002},{"$f":"SUMIF($J$9:$GG$9,AV1,$J$10:$GG$10)*HLOOKUP(MONTH(AV12),$J$16:$U$17,2,FALSE)","v":535.49242784988724},{"$f":"SUMIF($J$9:$GG$9,AW1,$J$10:$GG$10)*HLOOKUP(MONTH(AW12),$J$16:$U$17,2,FALSE)","v":447.51867184597722},{"$f":"SUMIF($J$9:$GG$9,AX1,$J$10:$GG$10)*HLOOKUP(MONTH(AX12),$J$16:$U$17,2,FALSE)","v":966.61847435352115},{"$f":"SUMIF($J$9:$GG$9,AY1,$J$10:$GG$10)*HLOOKUP(MONTH(AY12),$J$16:$U$17,2,FALSE)","v":685.21173930995781},{"$f":"SUMIF($J$9:$GG$9,AZ1,$J$10:$GG$10)*HLOOKUP(MONTH(AZ12),$J$16:$U$17,2,FALSE)","v":739.85382378443614},{"$f":"SUMIF($J$9:$GG$9,BA1,$J$10:$GG$10)*HLOOKUP(MONTH(BA12),$J$16:$U$17,2,FALSE)","v":441.50804255378466},{"$f":"SUMIF($J$9:$GG$9,BB1,$J$10:$GG$10)*HLOOKUP(MONTH(BB12),$J$16:$U$17,2,FALSE)","v":494.51086449402862},{"$f":"SUMIF($J$9:$GG$9,BC1,$J$10:$GG$10)*HLOOKUP(MONTH(BC12),$J$16:$U$17,2,FALSE)","v":491.23233942555981},{"$f":"SUMIF($J$9:$GG$9,BD1,$J$10:$GG$10)*HLOOKUP(MONTH(BD12),$J$16:$U$17,2,FALSE)","v":397.24795412945718},{"$f":"SUMIF($J$9:$GG$9,BE1,$J$10:$GG$10)*HLOOKUP(MONTH(BE12),$J$16:$U$17,2,FALSE)","v":467.73624310153417},{"$f":"SUMIF($J$9:$GG$9,BF1,$J$10:$GG$10)*HLOOKUP(MONTH(BF12),$J$16:$U$17,2,FALSE)","v":567.24012575047266},{"$f":"SUMIF($J$9:$GG$9,BG1,$J$10:$GG$10)*HLOOKUP(MONTH(BG12),$J$16:$U$17,2,FALSE)","v":770.06468937834291},{"$f":"SUMIF($J$9:$GG$9,BH1,$J$10:$GG$10)*HLOOKUP(MONTH(BH12),$J$16:$U$17,2,FALSE)","v":546.06613284426635},{"$f":"SUMIF($J$9:$GG$9,BI1,$J$10:$GG$10)*HLOOKUP(MONTH(BI12),$J$16:$U$17,2,FALSE)","v":456.35526816270828},{"$f":"SUMIF($J$9:$GG$9,BJ1,$J$10:$GG$10)*HLOOKUP(MONTH(BJ12),$J$16:$U$17,2,FALSE)","v":985.70509081786452},{"$f":"SUMIF($J$9:$GG$9,BK1,$J$10:$GG$10)*HLOOKUP(MONTH(BK12),$J$16:$U$17,2,FALSE)","v":698.74176590480613},{"$f":"SUMIF($J$9:$GG$9,BL1,$J$10:$GG$10)*HLOOKUP(MONTH(BL12),$J$16:$U$17,2,FALSE)","v":754.46279986850675},{"$f":"SUMIF($J$9:$GG$9,BM1,$J$10:$GG$10)*HLOOKUP(MONTH(BM12),$J$16:$U$17,2,FALSE)","v":450.22595442670126},{"$f":"SUMIF($J$9:$GG$9,BN1,$J$10:$GG$10)*HLOOKUP(MONTH(BN12),$J$16:$U$17,2,FALSE)","v":504.27535737149094},{"$f":"SUMIF($J$9:$GG$9,BO1,$J$10:$GG$10)*HLOOKUP(MONTH(BO12),$J$16:$U$17,2,FALSE)","v":500.93209533366877},{"$f":"SUMIF($J$9:$GG$9,BP1,$J$10:$GG$10)*HLOOKUP(MONTH(BP12),$J$16:$U$17,2,FALSE)","v":405.09191691610374},{"$f":"SUMIF($J$9:$GG$9,BQ1,$J$10:$GG$10)*HLOOKUP(MONTH(BQ12),$J$16:$U$17,2,FALSE)","v":476.9720507292775},{"$f":"SUMIF($J$9:$GG$9,BR1,$J$10:$GG$10)*HLOOKUP(MONTH(BR12),$J$16:$U$17,2,FALSE)","v":578.20555704096989},{"$f":"SUMIF($J$9:$GG$9,BS1,$J$10:$GG$10)*HLOOKUP(MONTH(BS12),$J$16:$U$17,2,FALSE)","v":784.95096250552092},{"$f":"SUMIF($J$9:$GG$9,BT1,$J$10:$GG$10)*HLOOKUP(MONTH(BT12),$J$16:$U$17,2,FALSE)","v":556.62224548148379},{"$f":"SUMIF($J$9:$GG$9,BU1,$J$10:$GG$10)*HLOOKUP(MONTH(BU12),$J$16:$U$17,2,FALSE)","v":465.17716229523995},{"$f":"SUMIF($J$9:$GG$9,BV1,$J$10:$GG$10)*HLOOKUP(MONTH(BV12),$J$16:$U$17,2,FALSE)","v":1004.7599512823928},{"$f":"SUMIF($J$9:$GG$9,BW1,$J$10:$GG$10)*HLOOKUP(MONTH(BW12),$J$16:$U$17,2,FALSE)","v":712.24928146304148},{"$f":"SUMIF($J$9:$GG$9,BX1,$J$10:$GG$10)*HLOOKUP(MONTH(BX12),$J$16:$U$17,2,FALSE)","v":769.04746977747857},{"$f":"SUMIF($J$9:$GG$9,BY1,$J$10:$GG$10)*HLOOKUP(MONTH(BY12),$J$16:$U$17,2,FALSE)","v":458.92936158065191},{"$f":"SUMIF($J$9:$GG$9,BZ1,$J$10:$GG$10)*HLOOKUP(MONTH(BZ12),$J$16:$U$17,2,FALSE)","v":514.02360424565597},{"$f":"SUMIF($J$9:$GG$9,CA1,$J$10:$GG$10)*HLOOKUP(MONTH(CA12),$J$16:$U$17,2,FALSE)","v":510.61571294678964},{"$f":"SUMIF($J$9:$GG$9,CB1,$J$10:$GG$10)*HLOOKUP(MONTH(CB12),$J$16:$U$17,2,FALSE)","v":412.92282904595783},{"$f":"SUMIF($J$9:$GG$9,CC1,$J$10:$GG$10)*HLOOKUP(MONTH(CC12),$J$16:$U$17,2,FALSE)","v":486.19249197158172},{"$f":"SUMIF($J$9:$GG$9,CD1,$J$10:$GG$10)*HLOOKUP(MONTH(CD12),$J$16:$U$17,2,FALSE)","v":589.08912640289986},{"$f":"SUMIF($J$9:$GG$9,CE1,$J$10:$GG$10)*HLOOKUP(MONTH(CE12),$J$16:$U$17,2,FALSE)","v":799.72610283772849},{"$f":"SUMIF($J$9:$GG$9,CF1,$J$10:$GG$10)*HLOOKUP(MONTH(CF12),$J$16:$U$17,2,FALSE)","v":567.09955193992323},{"$f":"SUMIF($J$9:$GG$9,CG1,$J$10:$GG$10)*HLOOKUP(MONTH(CG12),$J$16:$U$17,2,FALSE)","v":473.93319697836444},{"$f":"SUMIF($J$9:$GG$9,CH1,$J$10:$GG$10)*HLOOKUP(MONTH(CH12),$J$16:$U$17,2,FALSE)","v":1023.6725585527799},{"$f":"SUMIF($J$9:$GG$9,CI1,$J$10:$GG$10)*HLOOKUP(MONTH(CI12),$J$16:$U$17,2,FALSE)","v":725.65595727822836},{"$f":"SUMIF($J$9:$GG$9,CJ1,$J$10:$GG$10)*HLOOKUP(MONTH(CJ12),$J$16:$U$17,2,FALSE)","v":783.5232584965878},{"$f":"SUMIF($J$9:$GG$9,CK1,$J$10:$GG$10)*HLOOKUP(MONTH(CK12),$J$16:$U$17,2,FALSE)","v":467.56779384434492},{"$f":"SUMIF($J$9:$GG$9,CL1,$J$10:$GG$10)*HLOOKUP(MONTH(CL12),$J$16:$U$17,2,FALSE)","v":523.69907602615365},{"$f":"SUMIF($J$9:$GG$9,CM1,$J$10:$GG$10)*HLOOKUP(MONTH(CM12),$J$16:$U$17,2,FALSE)","v":520.22703795305199},{"$f":"SUMIF($J$9:$GG$9,CN1,$J$10:$GG$10)*HLOOKUP(MONTH(CN12),$J$16:$U$17,2,FALSE)","v":420.69527985747368},{"$f":"SUMIF($J$9:$GG$9,CO1,$J$10:$GG$10)*HLOOKUP(MONTH(CO12),$J$16:$U$17,2,FALSE)","v":495.34409842915744},{"$f":"SUMIF($J$9:$GG$9,CP1,$J$10:$GG$10)*HLOOKUP(MONTH(CP12),$J$16:$U$17,2,FALSE)","v":599.88568509122263},{"$f":"SUMIF($J$9:$GG$9,CQ1,$J$10:$GG$10)*HLOOKUP(MONTH(CQ12),$J$16:$U$17,2,FALSE)","v":814.38312062482282},{"$f":"SUMIF($J$9:$GG$9,CR1,$J$10:$GG$10)*HLOOKUP(MONTH(CR12),$J$16:$U$17,2,FALSE)","v":577.49309566738521},{"$f":"SUMIF($J$9:$GG$9,CS1,$J$10:$GG$10)*HLOOKUP(MONTH(CS12),$J$16:$U$17,2,FALSE)","v":482.61922995060053},{"$f":"SUMIF($J$9:$GG$9,CT1,$J$10:$GG$10)*HLOOKUP(MONTH(CT12),$J$16:$U$17,2,FALSE)","v":1042.4339655465353},{"$f":"SUMIF($J$9:$GG$9,CU1,$J$10:$GG$10)*HLOOKUP(MONTH(CU12),$J$16:$U$17,2,FALSE)","v":738.95545098663388},{"$f":"SUMIF($J$9:$GG$9,CV1,$J$10:$GG$10)*HLOOKUP(MONTH(CV12),$J$16:$U$17,2,FALSE)","v":797.88331789146901},{"$f":"SUMIF($J$9:$GG$9,CW1,$J$10:$GG$10)*HLOOKUP(MONTH(CW12),$J$16:$U$17,2,FALSE)","v":476.13716459106871},{"$f":"SUMIF($J$9:$GG$9,CX1,$J$10:$GG$10)*HLOOKUP(MONTH(CX12),$J$16:$U$17,2,FALSE)","v":533.29719548875892},{"$f":"SUMIF($J$9:$GG$9,CY1,$J$10:$GG$10)*HLOOKUP(MONTH(CY12),$J$16:$U$17,2,FALSE)","v":529.76152347446873},{"$f":"SUMIF($J$9:$GG$9,CZ1,$J$10:$GG$10)*HLOOKUP(MONTH(CZ12),$J$16:$U$17,2,FALSE)","v":428.40559239815212},{"$f":"SUMIF($J$9:$GG$9,DA1,$J$10:$GG$10)*HLOOKUP(MONTH(DA12),$J$16:$U$17,2,FALSE)","v":504.42254070538957},{"$f":"SUMIF($J$9:$GG$9,DB1,$J$10:$GG$10)*HLOOKUP(MONTH(DB12),$J$16:$U$17,2,FALSE)","v":610.59051511704308},{"$f":"SUMIF($J$9:$GG$9,DC1,$J$10:$GG$10)*HLOOKUP(MONTH(DC12),$J$16:$U$17,2,FALSE)","v":828.91561089563208},{"$f":"SUMIF($J$9:$GG$9,DD1,$J$10:$GG$10)*HLOOKUP(MONTH(DD12),$J$16:$U$17,2,FALSE)","v":587.79833478850901},{"$f":"SUMIF($J$9:$GG$9,DE1,$J$10:$GG$10)*HLOOKUP(MONTH(DE12),$J$16:$U$17,2,FALSE)","v":491.23146550182537},{"$f":"SUMIF($J$9:$GG$9,DF1,$J$10:$GG$10)*HLOOKUP(MONTH(DF12),$J$16:$U$17,2,FALSE)","v":1061.0359737151762},{"$f":"SUMIF($J$9:$GG$9,DG1,$J$10:$GG$10)*HLOOKUP(MONTH(DG12),$J$16:$U$17,2,FALSE)","v":752.14195084162282},{"$f":"SUMIF($J$9:$GG$9,DH1,$J$10:$GG$10)*HLOOKUP(MONTH(DH12),$J$16:$U$17,2,FALSE)","v":812.12137275881753},{"$f":"SUMIF($J$9:$GG$9,DI1,$J$10:$GG$10)*HLOOKUP(MONTH(DI12),$J$16:$U$17,2,FALSE)","v":484.63372909093397},{"$f":"SUMIF($J$9:$GG$9,DJ1,$J$10:$GG$10)*HLOOKUP(MONTH(DJ12),$J$16:$U$17,2,FALSE)","v":542.81376835061303},{"$f":"SUMIF($J$9:$GG$9,DK1,$J$10:$GG$10)*HLOOKUP(MONTH(DK12),$J$16:$U$17,2,FALSE)","v":539.21500303558116},{"$f":"SUMIF($J$9:$GG$9,DL1,$J$10:$GG$10)*HLOOKUP(MONTH(DL12),$J$16:$U$17,2,FALSE)","v":436.05039733800618},{"$f":"SUMIF($J$9:$GG$9,DM1,$J$10:$GG$10)*HLOOKUP(MONTH(DM12),$J$16:$U$17,2,FALSE)","v":513.42385161118739},{"$f":"SUMIF($J$9:$GG$9,DN1,$J$10:$GG$10)*HLOOKUP(MONTH(DN12),$J$16:$U$17,2,FALSE)","v":621.19439658727742},{"$f":"SUMIF($J$9:$GG$9,DO1,$J$10:$GG$10)*HLOOKUP(MONTH(DO12),$J$16:$U$17,2,FALSE)","v":843.31105705659854},{"$f":"SUMIF($J$9:$GG$9,DP1,$J$10:$GG$10)*HLOOKUP(MONTH(DP12),$J$16:$U$17,2,FALSE)","v":598.0063935712493},{"$f":"SUMIF($J$9:$GG$9,DQ1,$J$10:$GG$10)*HLOOKUP(MONTH(DQ12),$J$16:$U$17,2,FALSE)","v":499.76248605597266},{"$f":"SUMIF($J$9:$GG$9,DR1,$J$10:$GG$10)*HLOOKUP(MONTH(DR12),$J$16:$U$17,2,FALSE)","v":1079.4625614566737},{"$f":"SUMIF($J$9:$GG$9,DS1,$J$10:$GG$10)*HLOOKUP(MONTH(DS12),$J$16:$U$17,2,FALSE)","v":765.20409952892521},{"$f":"SUMIF($J$9:$GG$9,DT1,$J$10:$GG$10)*HLOOKUP(MONTH(DT12),$J$16:$U$17,2,FALSE)","v":826.22516009742003},{"$f":"SUMIF($J$9:$GG$9,DU1,$J$10:$GG$10)*HLOOKUP(MONTH(DU12),$J$16:$U$17,2,FALSE)","v":493.0501693934383},{"$f":"SUMIF($J$9:$GG$9,DV1,$J$10:$GG$10)*HLOOKUP(MONTH(DV12),$J$16:$U$17,2,FALSE)","v":552.24059814487828},{"$f":"SUMIF($J$9:$GG$9,DW1,$J$10:$GG$10)*HLOOKUP(MONTH(DW12),$J$16:$U$17,2,FALSE)","v":548.57933451076849},{"$f":"SUMIF($J$9:$GG$9,DX1,$J$10:$GG$10)*HLOOKUP(MONTH(DX12),$J$16:$U$17,2,FALSE)","v":443.62311033295742},{"$f":"SUMIF($J$9:$GG$9,DY1,$J$10:$GG$10)*HLOOKUP(MONTH(DY12),$J$16:$U$17,2,FALSE)","v":522.34027846631568},{"$f":"SUMIF($J$9:$GG$9,DZ1,$J$10:$GG$10)*HLOOKUP(MONTH(DZ12),$J$16:$U$17,2,FALSE)","v":631.6817882068674},{"$f":"SUMIF($J$9:$GG$9,EA1,$J$10:$GG$10)*HLOOKUP(MONTH(EA12),$J$16:$U$17,2,FALSE)","v":857.54836080735822},{"$f":"SUMIF($J$9:$GG$9,EB1,$J$10:$GG$10)*HLOOKUP(MONTH(EB12),$J$16:$U$17,2,FALSE)","v":608.10231084747545},{"$f":"SUMIF($J$9:$GG$9,EC1,$J$10:$GG$10)*HLOOKUP(MONTH(EC12),$J$16:$U$17,2,FALSE)","v":508.19978835110442},{"$f":"SUMIF($J$9:$GG$9,ED1,$J$10:$GG$10)*HLOOKUP(MONTH(ED12),$J$16:$U$17,2,FALSE)","v":1097.6867223359022},{"$f":"SUMIF($J$9:$GG$9,EE1,$J$10:$GG$10)*HLOOKUP(MONTH(EE12),$J$16:$U$17,2,FALSE)","v":778.12275285993292},{"$f":"SUMIF($J$9:$GG$9,EF1,$J$10:$GG$10)*HLOOKUP(MONTH(EF12),$J$16:$U$17,2,FALSE)","v":840.17400906885882},{"$f":"SUMIF($J$9:$GG$9,EG1,$J$10:$GG$10)*HLOOKUP(MONTH(EG12),$J$16:$U$17,2,FALSE)","v":501.37415016812264},{"$f":"SUMIF($J$9:$GG$9,EH1,$J$10:$GG$10)*HLOOKUP(MONTH(EH12),$J$16:$U$17,2,FALSE)","v":561.56386869078096},{"$f":"SUMIF($J$9:$GG$9,EI1,$J$10:$GG$10)*HLOOKUP(MONTH(EI12),$J$16:$U$17,2,FALSE)","v":557.84079331824523},{"$f":"SUMIF($J$9:$GG$9,EJ1,$J$10:$GG$10)*HLOOKUP(MONTH(EJ12),$J$16:$U$17,2,FALSE)","v":451.11263263889248},{"$f":"SUMIF($J$9:$GG$9,EK1,$J$10:$GG$10)*HLOOKUP(MONTH(EK12),$J$16:$U$17,2,FALSE)","v":531.15875314840707},{"$f":"SUMIF($J$9:$GG$9,EL1,$J$10:$GG$10)*HLOOKUP(MONTH(EL12),$J$16:$U$17,2,FALSE)","v":642.03649890464112},{"$f":"SUMIF($J$9:$GG$9,EM1,$J$10:$GG$10)*HLOOKUP(MONTH(EM12),$J$16:$U$17,2,FALSE)","v":871.60554173498429},{"$f":"SUMIF($J$9:$GG$9,EN1,$J$10:$GG$10)*HLOOKUP(MONTH(EN12),$J$16:$U$17,2,FALSE)","v":618.0704999278471},{"$f":"SUMIF($J$9:$GG$9,EO1,$J$10:$GG$10)*HLOOKUP(MONTH(EO12),$J$16:$U$17,2,FALSE)","v":516.53034636827215},{"$f":"SUMIF($J$9:$GG$9,EP1,$J$10:$GG$10)*HLOOKUP(MONTH(EP12),$J$16:$U$17,2,FALSE)","v":1115.6803207881242},{"$f":"SUMIF($J$9:$GG$9,EQ1,$J$10:$GG$10)*HLOOKUP(MONTH(EQ12),$J$16:$U$17,2,FALSE)","v":790.87796623420434},{"$f":"SUMIF($J$9:$GG$9,ER1,$J$10:$GG$10)*HLOOKUP(MONTH(ER12),$J$16:$U$17,2,FALSE)","v":853.94638459418866},{"$f":"SUMIF($J$9:$GG$9,ES1,$J$10:$GG$10)*HLOOKUP(MONTH(ES12),$J$16:$U$17,2,FALSE)","v":509.59282034867397},{"$f":"SUMIF($J$9:$GG$9,ET1,$J$10:$GG$10)*HLOOKUP(MONTH(ET12),$J$16:$U$17,2,FALSE)","v":570.76918615785883},{"$f":"SUMIF($J$9:$GG$9,EU1,$J$10:$GG$10)*HLOOKUP(MONTH(EU12),$J$16:$U$17,2,FALSE)","v":566.98508105625967},{"$f":"SUMIF($J$9:$GG$9,EV1,$J$10:$GG$10)*HLOOKUP(MONTH(EV12),$J$16:$U$17,2,FALSE)","v":458.50740147708655},{"$f":"SUMIF($J$9:$GG$9,EW1,$J$10:$GG$10)*HLOOKUP(MONTH(EW12),$J$16:$U$17,2,FALSE)","v":539.86566116146639},{"$f":"SUMIF($J$9:$GG$9,EX1,$J$10:$GG$10)*HLOOKUP(MONTH(EX12),$J$16:$U$17,2,FALSE)","v":652.24877162715245},{"$f":"SUMIF($J$9:$GG$9,EY1,$J$10:$GG$10)*HLOOKUP(MONTH(EY12),$J$16:$U$17,2,FALSE)","v":885.46935401642895},{"$f":"SUMIF($J$9:$GG$9,EZ1,$J$10:$GG$10)*HLOOKUP(MONTH(EZ12),$J$16:$U$17,2,FALSE)","v":627.901567971129},{"$f":"SUMIF($J$9:$GG$9,FA1,$J$10:$GG$10)*HLOOKUP(MONTH(FA12),$J$16:$U$17,2,FALSE)","v":524.7463103758721},{"$f":"SUMIF($J$9:$GG$9,FB1,$J$10:$GG$10)*HLOOKUP(MONTH(FB12),$J$16:$U$17,2,FALSE)","v":1133.4264017764565},{"$f":"SUMIF($J$9:$GG$9,FC1,$J$10:$GG$10)*HLOOKUP(MONTH(FC12),$J$16:$U$17,2,FALSE)","v":803.45772064877133},{"$f":"SUMIF($J$9:$GG$9,FD1,$J$10:$GG$10)*HLOOKUP(MONTH(FD12),$J$16:$U$17,2,FALSE)","v":867.52930921725374},{"$f":"SUMIF($J$9:$GG$9,FE1,$J$10:$GG$10)*HLOOKUP(MONTH(FE12),$J$16:$U$17,2,FALSE)","v":517.69843563333905},{"$f":"SUMIF($J$9:$GG$9,FF1,$J$10:$GG$10)*HLOOKUP(MONTH(FF12),$J$16:$U$17,2,FALSE)","v":579.84787654476725},{"$f":"SUMIF($J$9:$GG$9,FG1,$J$10:$GG$10)*HLOOKUP(MONTH(FG12),$J$16:$U$17,2,FALSE)","v":576.00358123065814},{"$f":"SUMIF($J$9:$GG$9,FH1,$J$10:$GG$10)*HLOOKUP(MONTH(FH12),$J$16:$U$17,2,FALSE)","v":465.80044889286819},{"$f":"SUMIF($J$9:$GG$9,FI1,$J$10:$GG$10)*HLOOKUP(MONTH(FI12),$J$16:$U$17,2,FALSE)","v":548.45279814621063},{"$f":"SUMIF($J$9:$GG$9,FJ1,$J$10:$GG$10)*HLOOKUP(MONTH(FJ12),$J$16:$U$17,2,FALSE)","v":662.31108557281209},{"$f":"SUMIF($J$9:$GG$9,FK1,$J$10:$GG$10)*HLOOKUP(MONTH(FK12),$J$16:$U$17,2,FALSE)","v":899.12958768332646},{"$f":"SUMIF($J$9:$GG$9,FL1,$J$10:$GG$10)*HLOOKUP(MONTH(FL12),$J$16:$U$17,2,FALSE)","v":637.58827491292323},{"$f":"SUMIF($J$9:$GG$9,FM1,$J$10:$GG$10)*HLOOKUP(MONTH(FM12),$J$16:$U$17,2,FALSE)","v":532.84162974865728},{"$f":"SUMIF($J$9:$GG$9,FN1,$J$10:$GG$10)*HLOOKUP(MONTH(FN12),$J$16:$U$17,2,FALSE)","v":1150.9118962458788},{"$f":"SUMIF($J$9:$GG$9,FO1,$J$10:$GG$10)*HLOOKUP(MONTH(FO12),$J$16:$U$17,2,FALSE)","v":815.85275177633241},{"$f":"SUMIF($J$9:$GG$9,FP1,$J$10:$GG$10)*HLOOKUP(MONTH(FP12),$J$16:$U$17,2,FALSE)","v":880.91277982867143},{"$f":"SUMIF($J$9:$GG$9,FQ1,$J$10:$GG$10)*HLOOKUP(MONTH(FQ12),$J$16:$U$17,2,FALSE)","v":525.68502666289999},{"$f":"SUMIF($J$9:$GG$9,FR1,$J$10:$GG$10)*HLOOKUP(MONTH(FR12),$J$16:$U$17,2,FALSE)","v":588.79325387366896},{"$f":"SUMIF($J$9:$GG$9,FS1,$J$10:$GG$10)*HLOOKUP(MONTH(FS12),$J$16:$U$17,2,FALSE)","v":584.88965219052852},{"$f":"SUMIF($J$9:$GG$9,FT1,$J$10:$GG$10)*HLOOKUP(MONTH(FT12),$J$16:$U$17,2,FALSE)","v":472.98640394050528},{"$f":"SUMIF($J$9:$GG$9,FU1,$J$10:$GG$10)*HLOOKUP(MONTH(FU12),$J$16:$U$17,2,FALSE)","v":556.91384012802268},{"$f":"SUMIF($J$9:$GG$9,FV1,$J$10:$GG$10)*HLOOKUP(MONTH(FV12),$J$16:$U$17,2,FALSE)","v":672.20941998219234},{"$f":"SUMIF($J$9:$GG$9,FW1,$J$10:$GG$10)*HLOOKUP(MONTH(FW12),$J$16:$U$17,2,FALSE)","v":912.56720865951843},{"$f":"SUMIF($J$9:$GG$9,FX1,$J$10:$GG$10)*HLOOKUP(MONTH(FX12),$J$16:$U$17,2,FALSE)","v":647.11712336203186},{"$f":"SUMIF($J$9:$GG$9,FY1,$J$10:$GG$10)*HLOOKUP(MONTH(FY12),$J$16:$U$17,2,FALSE)","v":540.80502452398377},{"$f":"SUMIF($J$9:$GG$9,FZ1,$J$10:$GG$10)*HLOOKUP(MONTH(FZ12),$J$16:$U$17,2,FALSE)","v":1168.1124400279946},{"$f":"SUMIF($J$9:$GG$9,GA1,$J$10:$GG$10)*HLOOKUP(MONTH(GA12),$J$16:$U$17,2,FALSE)","v":828.04578846529398},{"$f":"SUMIF($J$9:$GG$9,GB1,$J$10:$GG$10)*HLOOKUP(MONTH(GB12),$J$16:$U$17,2,FALSE)","v":894.07814799203186},{"$f":"SUMIF($J$9:$GG$9,GC1,$J$10:$GG$10)*HLOOKUP(MONTH(GC12),$J$16:$U$17,2,FALSE)","v":533.54146497604268},{"$f":"SUMIF($J$9:$GG$9,GD1,$J$10:$GG$10)*HLOOKUP(MONTH(GD12),$J$16:$U$17,2,FALSE)","v":597.59285371697854},{"$f":"SUMIF($J$9:$GG$9,GE1,$J$10:$GG$10)*HLOOKUP(MONTH(GE12),$J$16:$U$17,2,FALSE)","v":593.63091214537417},{"$f":"SUMIF($J$9:$GG$9,GF1,$J$10:$GG$10)*HLOOKUP(MONTH(GF12),$J$16:$U$17,2,FALSE)","v":480.05525375938493},{"$f":"SUMIF($J$9:$GG$9,GG1,$J$10:$GG$10)*HLOOKUP(MONTH(GG12),$J$16:$U$17,2,FALSE)","v":565.23699754887684}]
[]
[null,null,"Sazonalidade"]
[null,null,"Mês",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Visitantes/Mês",null,null,null,null,null,null,7.9711847153707618E-2,0.10821392216741053,7.6736355806123244E-2,6.4129668780831567E-2,0.13851695247044085,9.8191214470284241E-2,0.10602145485866415,6.3268342338109781E-2,7.0863675514838312E-2,7.0393861091535503E-2,5.6925847623522041E-2,6.7026857724532138E-2]
[]
[null,null,"Demanda Total - Visitas Autoguiadas"]
[null,null,"Ano",null,null,null,null,null,null,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Visitantes",null,null,null,null,null,null,91679,{"$f":"J21*(1+K6)","v":93747.782500767367},{"$f":"K21*(1+L6)","v":95845.530735311404},{"$f":"L21*(1+M6)","v":97973.551090724912},{"$f":"M21*(1+N6)","v":99908.113322808334},{"$f":"N21*(1+O6)","v":101839.4568619401},{"$f":"O21*(1+P6)","v":103756.38204372225},{"$f":"P21*(1+Q6)","v":105657.98201869264},{"$f":"Q21*(1+R6)","v":107543.42580655248},{"$f":"R21*(1+S6)","v":109411.08950574542},{"$f":"S21*(1+T6)","v":111258.23582495975},{"$f":"T21*(1+U6)","v":113082.01302769093},{"$f":"U21*(1+V6)","v":114880.70260222378},{"$f":"V21*(1+W6)","v":116652.97990831634},{"$f":"W21*(1+X6)","v":118396.37546689226}]
[]
[null,null,"Mês - Ano",null,null,null,null,null,null,{"$f":"J2","v":"2026-01-01"},{"$f":"K2","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"BW2","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"EI2","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01"]
[null,null,"Visitantes",null,null,null,null,null,null,{"$f":"SUMIF($J$20:$GG$20,J1,$J$21:$GG$21)*HLOOKUP(MONTH(J23),$J$27:$U$28,2,FALSE)","v":10992.420711056484},{"$f":"SUMIF($J$20:$GG$20,K1,$J$21:$GG$21)*HLOOKUP(MONTH(K23),$J$27:$U$28,2,FALSE)","v":7694.147816510188},{"$f":"SUMIF($J$20:$GG$20,L1,$J$21:$GG$21)*HLOOKUP(MONTH(L23),$J$27:$U$28,2,FALSE)","v":6985.9167055072494},{"$f":"SUMIF($J$20:$GG$20,M1,$J$21:$GG$21)*HLOOKUP(MONTH(M23),$J$27:$U$28,2,FALSE)","v":7061.0016988445177},{"$f":"SUMIF($J$20:$GG$20,N1,$J$21:$GG$21)*HLOOKUP(MONTH(N23),$J$27:$U$28,2,FALSE)","v":7340.1438286065459},{"$f":"SUMIF($J$20:$GG$20,O1,$J$21:$GG$21)*HLOOKUP(MONTH(O23),$J$27:$U$28,2,FALSE)","v":6779.4050819303056},{"$f":"SUMIF($J$20:$GG$20,P1,$J$21:$GG$21)*HLOOKUP(MONTH(P23),$J$27:$U$28,2,FALSE)","v":11043.96494125235},{"$f":"SUMIF($J$20:$GG$20,Q1,$J$21:$GG$21)*HLOOKUP(MONTH(Q23),$J$27:$U$28,2,FALSE)","v":6506.6223052443911},{"$f":"SUMIF($J$20:$GG$20,R1,$J$21:$GG$21)*HLOOKUP(MONTH(R23),$J$27:$U$28,2,FALSE)","v":6523.1343097227209},{"$f":"SUMIF($J$20:$GG$20,S1,$J$21:$GG$21)*HLOOKUP(MONTH(S23),$J$27:$U$28,2,FALSE)","v":6699.4111142886704},{"$f":"SUMIF($J$20:$GG$20,T1,$J$21:$GG$21)*HLOOKUP(MONTH(T23),$J$27:$U$28,2,FALSE)","v":6559.8400494076559},{"$f":"SUMIF($J$20:$GG$20,U1,$J$21:$GG$21)*HLOOKUP(MONTH(U23),$J$27:$U$28,2,FALSE)","v":7492.9914376289189},{"$f":"SUMIF($J$20:$GG$20,V1,$J$21:$GG$21)*HLOOKUP(MONTH(V23),$J$27:$U$28,2,FALSE)","v":11240.470183761317},{"$f":"SUMIF($J$20:$GG$20,W1,$J$21:$GG$21)*HLOOKUP(MONTH(W23),$J$27:$U$28,2,FALSE)","v":7867.7701112681343},{"$f":"SUMIF($J$20:$GG$20,X1,$J$21:$GG$21)*HLOOKUP(MONTH(X23),$J$27:$U$28,2,FALSE)","v":7143.5574109269401},{"$f":"SUMIF($J$20:$GG$20,Y1,$J$21:$GG$21)*HLOOKUP(MONTH(Y23),$J$27:$U$28,2,FALSE)","v":7220.3367347028734},{"$f":"SUMIF($J$20:$GG$20,Z1,$J$21:$GG$21)*HLOOKUP(MONTH(Z23),$J$27:$U$28,2,FALSE)","v":7505.7778462740253},{"$f":"SUMIF($J$20:$GG$20,AA1,$J$21:$GG$21)*HLOOKUP(MONTH(AA23),$J$27:$U$28,2,FALSE)","v":6932.3857492490024},{"$f":"SUMIF($J$20:$GG$20,AB1,$J$21:$GG$21)*HLOOKUP(MONTH(AB23),$J$27:$U$28,2,FALSE)","v":11293.177535298437},{"$f":"SUMIF($J$20:$GG$20,AC1,$J$21:$GG$21)*HLOOKUP(MONTH(AC23),$J$27:$U$28,2,FALSE)","v":6653.447492737625},{"$f":"SUMIF($J$20:$GG$20,AD1,$J$21:$GG$21)*HLOOKUP(MONTH(AD23),$J$27:$U$28,2,FALSE)","v":6670.3320988577416},{"$f":"SUMIF($J$20:$GG$20,AE1,$J$21:$GG$21)*HLOOKUP(MONTH(AE23),$J$27:$U$28,2,FALSE)","v":6850.5866777076299},{"$f":"SUMIF($J$20:$GG$20,AF1,$J$21:$GG$21)*HLOOKUP(MONTH(AF23),$J$27:$U$28,2,FALSE)","v":6707.8661219220539},{"$f":"SUMIF($J$20:$GG$20,AG1,$J$21:$GG$21)*HLOOKUP(MONTH(AG23),$J$27:$U$28,2,FALSE)","v":7662.0745380615854},{"$f":"SUMIF($J$20:$GG$20,AH1,$J$21:$GG$21)*HLOOKUP(MONTH(AH23),$J$27:$U$28,2,FALSE)","v":11491.992682261345},{"$f":"SUMIF($J$20:$GG$20,AI1,$J$21:$GG$21)*HLOOKUP(MONTH(AI23),$J$27:$U$28,2,FALSE)","v":8043.8233513602499},{"$f":"SUMIF($J$20:$GG$20,AJ1,$J$21:$GG$21)*HLOOKUP(MONTH(AJ23),$J$27:$U$28,2,FALSE)","v":7303.40529796377},{"$f":"SUMIF($J$20:$GG$20,AK1,$J$21:$GG$21)*HLOOKUP(MONTH(AK23),$J$27:$U$28,2,FALSE)","v":7381.9026750803159},{"$f":"SUMIF($J$20:$GG$20,AL1,$J$21:$GG$21)*HLOOKUP(MONTH(AL23),$J$27:$U$28,2,FALSE)","v":7673.730962666642},{"$f":"SUMIF($J$20:$GG$20,AM1,$J$21:$GG$21)*HLOOKUP(MONTH(AM23),$J$27:$U$28,2,FALSE)","v":7087.5083513921127},{"$f":"SUMIF($J$20:$GG$20,AN1,$J$21:$GG$21)*HLOOKUP(MONTH(AN23),$J$27:$U$28,2,FALSE)","v":11545.879440400788},{"$f":"SUMIF($J$20:$GG$20,AO1,$J$21:$GG$21)*HLOOKUP(MONTH(AO23),$J$27:$U$28,2,FALSE)","v":6802.3284300697433},{"$f":"SUMIF($J$20:$GG$20,AP1,$J$21:$GG$21)*HLOOKUP(MONTH(AP23),$J$27:$U$28,2,FALSE)","v":6819.5908547551062},{"$f":"SUMIF($J$20:$GG$20,AQ1,$J$21:$GG$21)*HLOOKUP(MONTH(AQ23),$J$27:$U$28,2,FALSE)","v":7003.8789020718114},{"$f":"SUMIF($J$20:$GG$20,AR1,$J$21:$GG$21)*HLOOKUP(MONTH(AR23),$J$27:$U$28,2,FALSE)","v":6857.9647582786474},{"$f":"SUMIF($J$20:$GG$20,AS1,$J$21:$GG$21)*HLOOKUP(MONTH(AS23),$J$27:$U$28,2,FALSE)","v":7833.5250290108715},{"$f":"SUMIF($J$20:$GG$20,AT1,$J$21:$GG$21)*HLOOKUP(MONTH(AT23),$J$27:$U$28,2,FALSE)","v":11747.144843916656},{"$f":"SUMIF($J$20:$GG$20,AU1,$J$21:$GG$21)*HLOOKUP(MONTH(AU23),$J$27:$U$28,2,FALSE)","v":8222.417175148621},{"$f":"SUMIF($J$20:$GG$20,AV1,$J$21:$GG$21)*HLOOKUP(MONTH(AV23),$J$27:$U$28,2,FALSE)","v":7465.5599129851244},{"$f":"SUMIF($J$20:$GG$20,AW1,$J$21:$GG$21)*HLOOKUP(MONTH(AW23),$J$27:$U$28,2,FALSE)","v":7545.8001362737241},{"$f":"SUMIF($J$20:$GG$20,AX1,$J$21:$GG$21)*HLOOKUP(MONTH(AX23),$J$27:$U$28,2,FALSE)","v":7844.1077717389217},{"$f":"SUMIF($J$20:$GG$20,AY1,$J$21:$GG$21)*HLOOKUP(MONTH(AY23),$J$27:$U$28,2,FALSE)","v":7244.869492023462},{"$f":"SUMIF($J$20:$GG$20,AZ1,$J$21:$GG$21)*HLOOKUP(MONTH(AZ23),$J$27:$U$28,2,FALSE)","v":11802.228028403037},{"$f":"SUMIF($J$20:$GG$20,BA1,$J$21:$GG$21)*HLOOKUP(MONTH(BA23),$J$27:$U$28,2,FALSE)","v":6953.357833865025},{"$f":"SUMIF($J$20:$GG$20,BB1,$J$21:$GG$21)*HLOOKUP(MONTH(BB23),$J$27:$U$28,2,FALSE)","v":6971.0035293281944},{"$f":"SUMIF($J$20:$GG$20,BC1,$J$21:$GG$21)*HLOOKUP(MONTH(BC23),$J$27:$U$28,2,FALSE)","v":7159.3832511647306},{"$f":"SUMIF($J$20:$GG$20,BD1,$J$21:$GG$21)*HLOOKUP(MONTH(BD23),$J$27:$U$28,2,FALSE)","v":7010.2294334321314},{"$f":"SUMIF($J$20:$GG$20,BE1,$J$21:$GG$21)*HLOOKUP(MONTH(BE23),$J$27:$U$28,2,FALSE)","v":8007.4496824452835},{"$f":"SUMIF($J$20:$GG$20,BF1,$J$21:$GG$21)*HLOOKUP(MONTH(BF23),$J$27:$U$28,2,FALSE)","v":11979.101147397076},{"$f":"SUMIF($J$20:$GG$20,BG1,$J$21:$GG$21)*HLOOKUP(MONTH(BG23),$J$27:$U$28,2,FALSE)","v":8384.775051803992},{"$f":"SUMIF($J$20:$GG$20,BH1,$J$21:$GG$21)*HLOOKUP(MONTH(BH23),$J$27:$U$28,2,FALSE)","v":7612.973067741993},{"$f":"SUMIF($J$20:$GG$20,BI1,$J$21:$GG$21)*HLOOKUP(MONTH(BI23),$J$27:$U$28,2,FALSE)","v":7694.7976952268273},{"$f":"SUMIF($J$20:$GG$20,BJ1,$J$21:$GG$21)*HLOOKUP(MONTH(BJ23),$J$27:$U$28,2,FALSE)","v":7998.9956416860468},{"$f":"SUMIF($J$20:$GG$20,BK1,$J$21:$GG$21)*HLOOKUP(MONTH(BK23),$J$27:$U$28,2,FALSE)","v":7387.9249466804367},{"$f":"SUMIF($J$20:$GG$20,BL1,$J$21:$GG$21)*HLOOKUP(MONTH(BL23),$J$27:$U$28,2,FALSE)","v":12035.271991227677},{"$f":"SUMIF($J$20:$GG$20,BM1,$J$21:$GG$21)*HLOOKUP(MONTH(BM23),$J$27:$U$28,2,FALSE)","v":7090.6571692652515},{"$f":"SUMIF($J$20:$GG$20,BN1,$J$21:$GG$21)*HLOOKUP(MONTH(BN23),$J$27:$U$28,2,FALSE)","v":7108.6512923971322},{"$f":"SUMIF($J$20:$GG$20,BO1,$J$21:$GG$21)*HLOOKUP(MONTH(BO23),$J$27:$U$28,2,FALSE)","v":7300.7507150212605},{"$f":"SUMIF($J$20:$GG$20,BP1,$J$21:$GG$21)*HLOOKUP(MONTH(BP23),$J$27:$U$28,2,FALSE)","v":7148.6517417916502},{"$f":"SUMIF($J$20:$GG$20,BQ1,$J$21:$GG$21)*HLOOKUP(MONTH(BQ23),$J$27:$U$28,2,FALSE)","v":8165.5628625689915},{"$f":"SUMIF($J$20:$GG$20,BR1,$J$21:$GG$21)*HLOOKUP(MONTH(BR23),$J$27:$U$28,2,FALSE)","v":12210.671525779444},{"$f":"SUMIF($J$20:$GG$20,BS1,$J$21:$GG$21)*HLOOKUP(MONTH(BS23),$J$27:$U$28,2,FALSE)","v":8546.8628000837689},{"$f":"SUMIF($J$20:$GG$20,BT1,$J$21:$GG$21)*HLOOKUP(MONTH(BT23),$J$27:$U$28,2,FALSE)","v":7760.1409589067534},{"$f":"SUMIF($J$20:$GG$20,BU1,$J$21:$GG$21)*HLOOKUP(MONTH(BU23),$J$27:$U$28,2,FALSE)","v":7843.5473544820734},{"$f":"SUMIF($J$20:$GG$20,BV1,$J$21:$GG$21)*HLOOKUP(MONTH(BV23),$J$27:$U$28,2,FALSE)","v":8153.6258117323723},{"$f":"SUMIF($J$20:$GG$20,BW1,$J$21:$GG$21)*HLOOKUP(MONTH(BW23),$J$27:$U$28,2,FALSE)","v":7530.7423880153456},{"$f":"SUMIF($J$20:$GG$20,BX1,$J$21:$GG$21)*HLOOKUP(MONTH(BX23),$J$27:$U$28,2,FALSE)","v":12267.928219324463},{"$f":"SUMIF($J$20:$GG$20,BY1,$J$21:$GG$21)*HLOOKUP(MONTH(BY23),$J$27:$U$28,2,FALSE)","v":7227.7280682803412},{"$f":"SUMIF($J$20:$GG$20,BZ1,$J$21:$GG$21)*HLOOKUP(MONTH(BZ23),$J$27:$U$28,2,FALSE)","v":7246.0700393726856},{"$f":"SUMIF($J$20:$GG$20,CA1,$J$21:$GG$21)*HLOOKUP(MONTH(CA23),$J$27:$U$28,2,FALSE)","v":7441.8829740071669},{"$f":"SUMIF($J$20:$GG$20,CB1,$J$21:$GG$21)*HLOOKUP(MONTH(CB23),$J$27:$U$28,2,FALSE)","v":7286.843745382017},{"$f":"SUMIF($J$20:$GG$20,CC1,$J$21:$GG$21)*HLOOKUP(MONTH(CC23),$J$27:$U$28,2,FALSE)","v":8323.4129765736616},{"$f":"SUMIF($J$20:$GG$20,CD1,$J$21:$GG$21)*HLOOKUP(MONTH(CD23),$J$27:$U$28,2,FALSE)","v":12440.513126034331},{"$f":"SUMIF($J$20:$GG$20,CE1,$J$21:$GG$21)*HLOOKUP(MONTH(CE23),$J$27:$U$28,2,FALSE)","v":8707.7404896508742},{"$f":"SUMIF($J$20:$GG$20,CF1,$J$21:$GG$21)*HLOOKUP(MONTH(CF23),$J$27:$U$28,2,FALSE)","v":7906.210174873544},{"$f":"SUMIF($J$20:$GG$20,CG1,$J$21:$GG$21)*HLOOKUP(MONTH(CG23),$J$27:$U$28,2,FALSE)","v":7991.1865299216133},{"$f":"SUMIF($J$20:$GG$20,CH1,$J$21:$GG$21)*HLOOKUP(MONTH(CH23),$J$27:$U$28,2,FALSE)","v":8307.1015972771402},{"$f":"SUMIF($J$20:$GG$20,CI1,$J$21:$GG$21)*HLOOKUP(MONTH(CI23),$J$27:$U$28,2,FALSE)","v":7672.4936322376216},{"$f":"SUMIF($J$20:$GG$20,CJ1,$J$21:$GG$21)*HLOOKUP(MONTH(CJ23),$J$27:$U$28,2,FALSE)","v":12498.847562932115},{"$f":"SUMIF($J$20:$GG$20,CK1,$J$21:$GG$21)*HLOOKUP(MONTH(CK23),$J$27:$U$28,2,FALSE)","v":7363.7756707331209},{"$f":"SUMIF($J$20:$GG$20,CL1,$J$21:$GG$21)*HLOOKUP(MONTH(CL23),$J$27:$U$28,2,FALSE)","v":7382.4628929428009},{"$f":"SUMIF($J$20:$GG$20,CM1,$J$21:$GG$21)*HLOOKUP(MONTH(CM23),$J$27:$U$28,2,FALSE)","v":7581.9616165326215},{"$f":"SUMIF($J$20:$GG$20,CN1,$J$21:$GG$21)*HLOOKUP(MONTH(CN23),$J$27:$U$28,2,FALSE)","v":7424.0040828548581},{"$f":"SUMIF($J$20:$GG$20,CO1,$J$21:$GG$21)*HLOOKUP(MONTH(CO23),$J$27:$U$28,2,FALSE)","v":8480.084667731604},{"$f":"SUMIF($J$20:$GG$20,CP1,$J$21:$GG$21)*HLOOKUP(MONTH(CP23),$J$27:$U$28,2,FALSE)","v":12668.517215836893},{"$f":"SUMIF($J$20:$GG$20,CQ1,$J$21:$GG$21)*HLOOKUP(MONTH(CQ23),$J$27:$U$28,2,FALSE)","v":8867.3320132854496},{"$f":"SUMIF($J$20:$GG$20,CR1,$J$21:$GG$21)*HLOOKUP(MONTH(CR23),$J$27:$U$28,2,FALSE)","v":8051.1116139417909},{"$f":"SUMIF($J$20:$GG$20,CS1,$J$21:$GG$21)*HLOOKUP(MONTH(CS23),$J$27:$U$28,2,FALSE)","v":8137.6453771362276},{"$f":"SUMIF($J$20:$GG$20,CT1,$J$21:$GG$21)*HLOOKUP(MONTH(CT23),$J$27:$U$28,2,FALSE)","v":8459.3503927565544},{"$f":"SUMIF($J$20:$GG$20,CU1,$J$21:$GG$21)*HLOOKUP(MONTH(CU23),$J$27:$U$28,2,FALSE)","v":7813.1116203713582},{"$f":"SUMIF($J$20:$GG$20,CV1,$J$21:$GG$21)*HLOOKUP(MONTH(CV23),$J$27:$U$28,2,FALSE)","v":12727.920779872302},{"$f":"SUMIF($J$20:$GG$20,CW1,$J$21:$GG$21)*HLOOKUP(MONTH(CW23),$J$27:$U$28,2,FALSE)","v":7498.7356158982566},{"$f":"SUMIF($J$20:$GG$20,CX1,$J$21:$GG$21)*HLOOKUP(MONTH(CX23),$J$27:$U$28,2,FALSE)","v":7517.7653290524577},{"$f":"SUMIF($J$20:$GG$20,CY1,$J$21:$GG$21)*HLOOKUP(MONTH(CY23),$J$27:$U$28,2,FALSE)","v":7720.9203748878363},{"$f":"SUMIF($J$20:$GG$20,CZ1,$J$21:$GG$21)*HLOOKUP(MONTH(CZ23),$J$27:$U$28,2,FALSE)","v":7560.0678670776715},{"$f":"SUMIF($J$20:$GG$20,DA1,$J$21:$GG$21)*HLOOKUP(MONTH(DA23),$J$27:$U$28,2,FALSE)","v":8635.5038185758367},{"$f":"SUMIF($J$20:$GG$20,DB1,$J$21:$GG$21)*HLOOKUP(MONTH(DB23),$J$27:$U$28,2,FALSE)","v":12894.58415966485},{"$f":"SUMIF($J$20:$GG$20,DC1,$J$21:$GG$21)*HLOOKUP(MONTH(DC23),$J$27:$U$28,2,FALSE)","v":9025.5676310770323},{"$f":"SUMIF($J$20:$GG$20,DD1,$J$21:$GG$21)*HLOOKUP(MONTH(DD23),$J$27:$U$28,2,FALSE)","v":8194.7819556220547},{"$f":"SUMIF($J$20:$GG$20,DE1,$J$21:$GG$21)*HLOOKUP(MONTH(DE23),$J$27:$U$28,2,FALSE)","v":8282.8598950645883},{"$f":"SUMIF($J$20:$GG$20,DF1,$J$21:$GG$21)*HLOOKUP(MONTH(DF23),$J$27:$U$28,2,FALSE)","v":8610.3056669594134},{"$f":"SUMIF($J$20:$GG$20,DG1,$J$21:$GG$21)*HLOOKUP(MONTH(DG23),$J$27:$U$28,2,FALSE)","v":7952.534903752623},{"$f":"SUMIF($J$20:$GG$20,DH1,$J$21:$GG$21)*HLOOKUP(MONTH(DH23),$J$27:$U$28,2,FALSE)","v":12955.047767424807},{"$f":"SUMIF($J$20:$GG$20,DI1,$J$21:$GG$21)*HLOOKUP(MONTH(DI23),$J$27:$U$28,2,FALSE)","v":7632.5489276203889},{"$f":"SUMIF($J$20:$GG$20,DJ1,$J$21:$GG$21)*HLOOKUP(MONTH(DJ23),$J$27:$U$28,2,FALSE)","v":7651.9182218811538},{"$f":"SUMIF($J$20:$GG$20,DK1,$J$21:$GG$21)*HLOOKUP(MONTH(DK23),$J$27:$U$28,2,FALSE)","v":7858.6985254758083},{"$f":"SUMIF($J$20:$GG$20,DL1,$J$21:$GG$21)*HLOOKUP(MONTH(DL23),$J$27:$U$28,2,FALSE)","v":7694.9756395283948},{"$f":"SUMIF($J$20:$GG$20,DM1,$J$21:$GG$21)*HLOOKUP(MONTH(DM23),$J$27:$U$28,2,FALSE)","v":8789.6025124813605},{"$f":"SUMIF($J$20:$GG$20,DN1,$J$21:$GG$21)*HLOOKUP(MONTH(DN23),$J$27:$U$28,2,FALSE)","v":13118.519249797781},{"$f":"SUMIF($J$20:$GG$20,DO1,$J$21:$GG$21)*HLOOKUP(MONTH(DO23),$J$27:$U$28,2,FALSE)","v":9182.3110573046379},{"$f":"SUMIF($J$20:$GG$20,DP1,$J$21:$GG$21)*HLOOKUP(MONTH(DP23),$J$27:$U$28,2,FALSE)","v":8337.0974590248134},{"$f":"SUMIF($J$20:$GG$20,DQ1,$J$21:$GG$21)*HLOOKUP(MONTH(DQ23),$J$27:$U$28,2,FALSE)","v":8426.705012843704},{"$f":"SUMIF($J$20:$GG$20,DR1,$J$21:$GG$21)*HLOOKUP(MONTH(DR23),$J$27:$U$28,2,FALSE)","v":8759.8374046042791},{"$f":"SUMIF($J$20:$GG$20,DS1,$J$21:$GG$21)*HLOOKUP(MONTH(DS23),$J$27:$U$28,2,FALSE)","v":8090.6433994129738},{"$f":"SUMIF($J$20:$GG$20,DT1,$J$21:$GG$21)*HLOOKUP(MONTH(DT23),$J$27:$U$28,2,FALSE)","v":13180.032904871076},{"$f":"SUMIF($J$20:$GG$20,DU1,$J$21:$GG$21)*HLOOKUP(MONTH(DU23),$J$27:$U$28,2,FALSE)","v":7765.1003547068976},{"$f":"SUMIF($J$20:$GG$20,DV1,$J$21:$GG$21)*HLOOKUP(MONTH(DV23),$J$27:$U$28,2,FALSE)","v":7784.806027760681},{"$f":"SUMIF($J$20:$GG$20,DW1,$J$21:$GG$21)*HLOOKUP(MONTH(DW23),$J$27:$U$28,2,FALSE)","v":7995.1774022537693},{"$f":"SUMIF($J$20:$GG$20,DX1,$J$21:$GG$21)*HLOOKUP(MONTH(DX23),$J$27:$U$28,2,FALSE)","v":7828.6112063734818},{"$f":"SUMIF($J$20:$GG$20,DY1,$J$21:$GG$21)*HLOOKUP(MONTH(DY23),$J$27:$U$28,2,FALSE)","v":8942.2480267913234},{"$f":"SUMIF($J$20:$GG$20,DZ1,$J$21:$GG$21)*HLOOKUP(MONTH(DZ23),$J$27:$U$28,2,FALSE)","v":13339.99428176457},{"$f":"SUMIF($J$20:$GG$20,EA1,$J$21:$GG$21)*HLOOKUP(MONTH(EA23),$J$27:$U$28,2,FALSE)","v":9337.3325651609375},{"$f":"SUMIF($J$20:$GG$20,EB1,$J$21:$GG$21)*HLOOKUP(MONTH(EB23),$J$27:$U$28,2,FALSE)","v":8477.849543241653},{"$f":"SUMIF($J$20:$GG$20,EC1,$J$21:$GG$21)*HLOOKUP(MONTH(EC23),$J$27:$U$28,2,FALSE)","v":8568.9699077267942},{"$f":"SUMIF($J$20:$GG$20,ED1,$J$21:$GG$21)*HLOOKUP(MONTH(ED23),$J$27:$U$28,2,FALSE)","v":8907.726448502166},{"$f":"SUMIF($J$20:$GG$20,EE1,$J$21:$GG$21)*HLOOKUP(MONTH(EE23),$J$27:$U$28,2,FALSE)","v":8227.2346923322948},{"$f":"SUMIF($J$20:$GG$20,EF1,$J$21:$GG$21)*HLOOKUP(MONTH(EF23),$J$27:$U$28,2,FALSE)","v":13402.546448766258},{"$f":"SUMIF($J$20:$GG$20,EG1,$J$21:$GG$21)*HLOOKUP(MONTH(EG23),$J$27:$U$28,2,FALSE)","v":7896.1956267064834},{"$f":"SUMIF($J$20:$GG$20,EH1,$J$21:$GG$21)*HLOOKUP(MONTH(EH23),$J$27:$U$28,2,FALSE)","v":7916.2339832351627},{"$f":"SUMIF($J$20:$GG$20,EI1,$J$21:$GG$21)*HLOOKUP(MONTH(EI23),$J$27:$U$28,2,FALSE)","v":8130.1569786088985},{"$f":"SUMIF($J$20:$GG$20,EJ1,$J$21:$GG$21)*HLOOKUP(MONTH(EJ23),$J$27:$U$28,2,FALSE)","v":7960.7787082212126},{"$f":"SUMIF($J$20:$GG$20,EK1,$J$21:$GG$21)*HLOOKUP(MONTH(EK23),$J$27:$U$28,2,FALSE)","v":9093.2166406933138},{"$f":"SUMIF($J$20:$GG$20,EL1,$J$21:$GG$21)*HLOOKUP(MONTH(EL23),$J$27:$U$28,2,FALSE)","v":13558.667328979907},{"$f":"SUMIF($J$20:$GG$20,EM1,$J$21:$GG$21)*HLOOKUP(MONTH(EM23),$J$27:$U$28,2,FALSE)","v":9490.3928230410984},{"$f":"SUMIF($J$20:$GG$20,EN1,$J$21:$GG$21)*HLOOKUP(MONTH(EN23),$J$27:$U$28,2,FALSE)","v":8616.820906669298},{"$f":"SUMIF($J$20:$GG$20,EO1,$J$21:$GG$21)*HLOOKUP(MONTH(EO23),$J$27:$U$28,2,FALSE)","v":8709.4349425417331},{"$f":"SUMIF($J$20:$GG$20,EP1,$J$21:$GG$21)*HLOOKUP(MONTH(EP23),$J$27:$U$28,2,FALSE)","v":9053.7444785786356},{"$f":"SUMIF($J$20:$GG$20,EQ1,$J$21:$GG$21)*HLOOKUP(MONTH(EQ23),$J$27:$U$28,2,FALSE)","v":8362.09790458924},{"$f":"SUMIF($J$20:$GG$20,ER1,$J$21:$GG$21)*HLOOKUP(MONTH(ER23),$J$27:$U$28,2,FALSE)","v":13622.244869207345},{"$f":"SUMIF($J$20:$GG$20,ES1,$J$21:$GG$21)*HLOOKUP(MONTH(ES23),$J$27:$U$28,2,FALSE)","v":8025.6323507881916},{"$f":"SUMIF($J$20:$GG$20,ET1,$J$21:$GG$21)*HLOOKUP(MONTH(ET23),$J$27:$U$28,2,FALSE)","v":8045.9991818567223},{"$f":"SUMIF($J$20:$GG$20,EU1,$J$21:$GG$21)*HLOOKUP(MONTH(EU23),$J$27:$U$28,2,FALSE)","v":8263.42886488562},{"$f":"SUMIF($J$20:$GG$20,EV1,$J$21:$GG$21)*HLOOKUP(MONTH(EV23),$J$27:$U$28,2,FALSE)","v":8091.2740968671696},{"$f":"SUMIF($J$20:$GG$20,EW1,$J$21:$GG$21)*HLOOKUP(MONTH(EW23),$J$27:$U$28,2,FALSE)","v":9242.2752796859695},{"$f":"SUMIF($J$20:$GG$20,EX1,$J$21:$GG$21)*HLOOKUP(MONTH(EX23),$J$27:$U$28,2,FALSE)","v":13774.332339853241},{"$f":"SUMIF($J$20:$GG$20,EY1,$J$21:$GG$21)*HLOOKUP(MONTH(EY23),$J$27:$U$28,2,FALSE)","v":9641.3476050792051},{"$f":"SUMIF($J$20:$GG$20,EZ1,$J$21:$GG$21)*HLOOKUP(MONTH(EZ23),$J$27:$U$28,2,FALSE)","v":8753.8805991479549},{"$f":"SUMIF($J$20:$GG$20,FA1,$J$21:$GG$21)*HLOOKUP(MONTH(FA23),$J$27:$U$28,2,FALSE)","v":8847.9677596696511},{"$f":"SUMIF($J$20:$GG$20,FB1,$J$21:$GG$21)*HLOOKUP(MONTH(FB23),$J$27:$U$28,2,FALSE)","v":9197.7539047295122},{"$f":"SUMIF($J$20:$GG$20,FC1,$J$21:$GG$21)*HLOOKUP(MONTH(FC23),$J$27:$U$28,2,FALSE)","v":8495.1059570593061},{"$f":"SUMIF($J$20:$GG$20,FD1,$J$21:$GG$21)*HLOOKUP(MONTH(FD23),$J$27:$U$28,2,FALSE)","v":13838.921148413456},{"$f":"SUMIF($J$20:$GG$20,FE1,$J$21:$GG$21)*HLOOKUP(MONTH(FE23),$J$27:$U$28,2,FALSE)","v":8153.2885611075235},{"$f":"SUMIF($J$20:$GG$20,FF1,$J$21:$GG$21)*HLOOKUP(MONTH(FF23),$J$27:$U$28,2,FALSE)","v":8173.9793482653413},{"$f":"SUMIF($J$20:$GG$20,FG1,$J$21:$GG$21)*HLOOKUP(MONTH(FG23),$J$27:$U$28,2,FALSE)","v":8394.8674814366368},{"$f":"SUMIF($J$20:$GG$20,FH1,$J$21:$GG$21)*HLOOKUP(MONTH(FH23),$J$27:$U$28,2,FALSE)","v":8219.9744089067062},{"$f":"SUMIF($J$20:$GG$20,FI1,$J$21:$GG$21)*HLOOKUP(MONTH(FI23),$J$27:$U$28,2,FALSE)","v":9389.2834885552529},{"$f":"SUMIF($J$20:$GG$20,FJ1,$J$21:$GG$21)*HLOOKUP(MONTH(FJ23),$J$27:$U$28,2,FALSE)","v":13986.83048845027},{"$f":"SUMIF($J$20:$GG$20,FK1,$J$21:$GG$21)*HLOOKUP(MONTH(FK23),$J$27:$U$28,2,FALSE)","v":9790.0857410200697},{"$f":"SUMIF($J$20:$GG$20,FL1,$J$21:$GG$21)*HLOOKUP(MONTH(FL23),$J$27:$U$28,2,FALSE)","v":8888.9276834248703},{"$f":"SUMIF($J$20:$GG$20,FM1,$J$21:$GG$21)*HLOOKUP(MONTH(FM23),$J$27:$U$28,2,FALSE)","v":8984.4663369789923},{"$f":"SUMIF($J$20:$GG$20,FN1,$J$21:$GG$21)*HLOOKUP(MONTH(FN23),$J$27:$U$28,2,FALSE)","v":9339.6486715888223},{"$f":"SUMIF($J$20:$GG$20,FO1,$J$21:$GG$21)*HLOOKUP(MONTH(FO23),$J$27:$U$28,2,FALSE)","v":8626.1608963094459},{"$f":"SUMIF($J$20:$GG$20,FP1,$J$21:$GG$21)*HLOOKUP(MONTH(FP23),$J$27:$U$28,2,FALSE)","v":14052.415715704365},{"$f":"SUMIF($J$20:$GG$20,FQ1,$J$21:$GG$21)*HLOOKUP(MONTH(FQ23),$J$27:$U$28,2,FALSE)","v":8279.0702455816154},{"$f":"SUMIF($J$20:$GG$20,FR1,$J$21:$GG$21)*HLOOKUP(MONTH(FR23),$J$27:$U$28,2,FALSE)","v":8300.0802318015412},{"$f":"SUMIF($J$20:$GG$20,FS1,$J$21:$GG$21)*HLOOKUP(MONTH(FS23),$J$27:$U$28,2,FALSE)","v":8524.3760306358854},{"$f":"SUMIF($J$20:$GG$20,FT1,$J$21:$GG$21)*HLOOKUP(MONTH(FT23),$J$27:$U$28,2,FALSE)","v":8346.7848633309713},{"$f":"SUMIF($J$20:$GG$20,FU1,$J$21:$GG$21)*HLOOKUP(MONTH(FU23),$J$27:$U$28,2,FALSE)","v":9534.1330034894854},{"$f":"SUMIF($J$20:$GG$20,FV1,$J$21:$GG$21)*HLOOKUP(MONTH(FV23),$J$27:$U$28,2,FALSE)","v":14195.865681304183},{"$f":"SUMIF($J$20:$GG$20,FW1,$J$21:$GG$21)*HLOOKUP(MONTH(FW23),$J$27:$U$28,2,FALSE)","v":9936.3999801624086},{"$f":"SUMIF($J$20:$GG$20,FX1,$J$21:$GG$21)*HLOOKUP(MONTH(FX23),$J$27:$U$28,2,FALSE)","v":9021.7739858165041},{"$f":"SUMIF($J$20:$GG$20,FY1,$J$21:$GG$21)*HLOOKUP(MONTH(FY23),$J$27:$U$28,2,FALSE)","v":9118.7404782857539},{"$f":"SUMIF($J$20:$GG$20,FZ1,$J$21:$GG$21)*HLOOKUP(MONTH(FZ23),$J$27:$U$28,2,FALSE)","v":9479.2310639589523},{"$f":"SUMIF($J$20:$GG$20,GA1,$J$21:$GG$21)*HLOOKUP(MONTH(GA23),$J$27:$U$28,2,FALSE)","v":8755.0801112836962},{"$f":"SUMIF($J$20:$GG$20,GB1,$J$21:$GG$21)*HLOOKUP(MONTH(GB23),$J$27:$U$28,2,FALSE)","v":14262.431089210268},{"$f":"SUMIF($J$20:$GG$20,GC1,$J$21:$GG$21)*HLOOKUP(MONTH(GC23),$J$27:$U$28,2,FALSE)","v":8402.8021408716395},{"$f":"SUMIF($J$20:$GG$20,GD1,$J$21:$GG$21)*HLOOKUP(MONTH(GD23),$J$27:$U$28,2,FALSE)","v":8424.1261243567042},{"$f":"SUMIF($J$20:$GG$20,GE1,$J$21:$GG$21)*HLOOKUP(MONTH(GE23),$J$27:$U$28,2,FALSE)","v":8651.7740561567261},{"$f":"SUMIF($J$20:$GG$20,GF1,$J$21:$GG$21)*HLOOKUP(MONTH(GF23),$J$27:$U$28,2,FALSE)","v":8471.528763320126},{"$f":"SUMIF($J$20:$GG$20,GG1,$J$21:$GG$21)*HLOOKUP(MONTH(GG23),$J$27:$U$28,2,FALSE)","v":9676.6219921652973}]
[]
[null,null,"Sazonalidade"]
[null,null,"Mês",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Visitantes/Mês",null,null,null,null,null,null,0.11990118468849446,8.3924866289010441E-2,7.6199748093971897E-2,7.7018746919627373E-2,8.0063524128824989E-2,7.3947197089085898E-2,0.12046340973671561,7.0971785307915564E-2,7.1151892033319744E-2,7.3074653020742703E-2,7.1552264416143888E-2,8.1730728276147413E-2]
[]
[null,null,"Demanda - Camping"]
[null,null,"Otimista",null,null,null,null,null,null,{"$f":"IF(J3<=3,J13 * ((1 + $E$33)^J3)*$E$34,IF(J3<=7,(J13 * (1 + $E$33)^3 * (1 + $F$33)^(J3 - 3))*$E$34,(J13 * (1 + $E$33)^3 * (1 + $F$33)^4)*$E$34))","v":61.421166705817861},{"$f":"IF(K3<=3,K13 * ((1 + $E$33)^K3)*$E$34,IF(K3<=7,(K13 * (1 + $E$33)^3 * (1 + $F$33)^(K3 - 3))*$E$34,(K13 * (1 + $E$33)^3 * (1 + $F$33)^4)*$E$34))","v":83.383155586876512},59.128431602850213,49.414474982381961,106.7328525565735,75.660258397932822,81.693771826795086,48.750788505207112,54.603296531203512,54.241285725471769,43.863642627828675,51.646874951060994,74.112455951644947,100.61239108563194,71.34597920688806,59.624854051470734,128.78677267039288,91.293732576977192,98.573934536863717,58.824031835883233,65.88582773697317,65.449015619379963,52.927068248375136,62.318528776628767,89.409584233900063,121.37921946095274,86.072094842064899,71.93167926086852,155.3689140567478,110.13714993056061,118.92001675117945,70.965563910600451,79.484944726600759,78.957972717363617,63.851441785899169,75.181339984497512,102.36207499656309,138.96305269670944,98.541093808086273,82.352199825329251,177.87672953724962,126.09237921973488,136.14759287362128,81.246126323401754,90.999683567671525,90.396370748438329,73.101403263753795,86.072628877267192,116.90928700495483,158.71182184759093,112.54528611478952,94.055703395931232,203.15572565006394,144.01202937545517,155.49624224431125,92.792439980357074,103.93212646314747,103.24307369101609,83.490227556583662,98.304862157407968,133.46959763418141,181.1935009139869,128.48743190716874,107.37878237956244,231.93292555487906,{"$f":"IF(BW3<=3,BW13 * ((1 + $E$33)^BW3)*$E$34,IF(BW3<=7,(BW13 * (1 + $E$33)^3 * (1 + $F$33)^(BW3 - 3))*$E$34,(BW13 * (1 + $E$33)^3 * (1 + $F$33)^4)*$E$34))","v":164.41146899141796},177.52243143092497,105.93657651121667,118.65421007753849,117.86755233116804,95.316696935215987,112.22983848218003,152.29972496792649,206.75660108612416,146.61466647207067,122.52797126594479,264.65443366233984,187.6069303632415,202.56761061549355,120.88229643819705,135.39415628288162,134.49651546774646,108.76414543387284,128.06342295927806,155.09100534492504,210.54594242307112,149.30175367193178,124.77360842582868,269.50490025066051,191.04530520877805,206.28017803244452,123.09777241522539,137.87559905418192,136.9615066847619,110.75752542805552,130.41051137058531,157.85857071948232,214.30308912998481,151.96601110519904,127.00016642363065,274.31415678071141,194.45446727134657,209.96120309840768,125.29442548265393,140.33595923490324,139.40555508527953,112.73396946273441,132.73765867964326,160.60003743330628,218.02480523853561,154.6051440910021,129.20572756176603,279.07806111937015,197.8314802960374,213.6075154073641,127.47036369952012,142.77311775750704,141.82655565082743,114.69177525934543,135.04286055295691,163.31138752908461,221.70563611512273,157.215284654718,131.38705931858573,283.78963117775123,201.17139485409834,217.21377083927359,129.62239796021649,145.18350266583653,{"$f":"IF(EI3<=3,EI13 * ((1 + $E$33)^EI3)*$E$34,IF(EI3<=7,(EI13 * (1 + $E$33)^3 * (1 + $F$33)^(EI3 - 3))*$E$34,(EI13 * (1 + $E$33)^3 * (1 + $F$33)^4)*$E$34))","v":144.22096010672598},116.62807341222447,137.32273843310062,165.98843506011445,225.33989906982134,159.79240310305713,133.54079402184058,288.44159294827358,204.46905458289146,220.77440183830541,131.74720582374505,147.56339266149664,146.58507182617177,118.53987454685972,139.57377250634374,168.62865749374359,228.92416960349078,162.33407106470401,135.66490224693121,293.02956297291979,207.72135215830497,224.28605328735637,133.84278512273556,149.91054521791548,148.91666315017235,120.4253772082039,141.79384166468023,171.23011044505265,232.45580808945257,164.83841673492293,137.7578196998999,297.55016245314152,210.92589243427898,227.74613903988336,135.90759257328344,152.22323178071969,151.21401698438339,122.28319282274386,143.98131094397351,173.78916906729265,235.92989356679607,167.30195057558623,139.81663012388276,301.9970924165429,214.0782102263114,231.14983783606505,137.9387510868099,154.49822986827098,153.47393221168574,124.11073272290938,146.13313233949165]
[null,null,null,null,"Primeiros 3 anos","Entre 4° e 7° ano","Até o final do projeto "]
[null,null,null,"Ramp Up",0.18,0.12,"Segue projeção de crescimento "]
[null,null,null,"Taxa de adesão ",0.1]
[]
[null,null,"Moderada",null,null,null,null,null,null,{"$f":"IF(J3<=3,J13 * ((1 + $E$38)^J3)*$E$39,IF(J3<=7,(J13 * (1 + $E$38)^3 * (1 + $F$38)^(J3 - 3))*$E$39,(J13 * (1 + $E$38)^3 * (1 + $F$38)^4)*$E$39))","v":47.887689296061382},{"$f":"IF(K3<=3,K13 * ((1 + $E$38)^K3)*$E$39,IF(K3<=7,(K13 * (1 + $E$38)^3 * (1 + $F$38)^(K3 - 3))*$E$39,(K13 * (1 + $E$38)^3 * (1 + $F$38)^4)*$E$39))","v":65.010595881293554},46.100133114086596,38.52653981677237,83.215444366142037,58.989354005167961,63.693449220891083,38.009089343042831,42.572061702294256,42.289815989350863,34.198772218307099,40.267055046589924,56.313543806981009,76.449231376471261,54.211466533243005,45.305297031353085,97.857228874802956,69.368550033353813,74.90033233266432,44.696800978428939,50.062629808760128,49.730722870801493,40.21605731598742,47.352056482097979,66.2096910695508,89.883883161217298,63.738209477563636,53.266932206249614,115.05397200592867,81.558892535576334,88.062791461858325,52.551503324358592,58.860285282852139,58.470051347275216,47.283345194070172,55.673374808973954,73.770893290720039,100.1486979644156,71.017166429180392,59.350060515815038,128.19323205430626,90.872986430808382,98.119636066439043,58.552929055895675,65.582179202457411,65.147380224319548,52.683142851034845,62.031320880998386,81.998035657481282,111.31756903599127,78.937205249834633,65.968950101647508,142.48971029281375,101.00740345233942,109.06222031456743,65.082920246802431,72.896092603163623,72.41280359142992,58.558518588397732,68.94923234067187,91.105639969934984,123.68172341694513,87.704840049642712,73.296187755772849,158.31618576307957,{"$f":"IF(BW3<=3,BW13 * ((1 + $E$38)^BW3)*$E$39,IF(BW3<=7,(BW13 * (1 + $E$38)^3 * (1 + $F$38)^(BW3 - 3))*$E$39,(BW13 * (1 + $E$38)^3 * (1 + $F$38)^4)*$E$39))","v":112.22639736964486},121.1758708440982,72.311745673582976,80.992734943802731,80.455766535335499,65.062672159275763,76.607492941320572,101.17436941814962,137.35066653819527,97.397723015507495,81.396668520102693,175.81282858615592,124.62933128719023,134.56787445203793,80.30342877196945,89.943815641871737,89.347503051980866,72.253208808442807,85.073929491096351,103.02864743520816,139.86796734327862,99.182784367882093,82.88846979315862,179.03504647630965,126.91348122175934,137.0341735041963,81.775193642090571,91.592265156054395,90.985023619108162,73.577432893316626,86.633125937660282,104.8671713173314,142.36388090427502,100.95267965715595,84.367596570623192,182.22988807500911,129.17822478578938,139.47951862835629,83.234454247940832,93.226709275230775,92.60863164467672,74.890406235461612,88.179075292372943,106.68835757430197,144.83625753210737,102.7058845017838,85.832774905062195,185.39460171801591,131.42161139309889,141.90180368919926,84.679953752491144,94.845740279708536,94.216928741942482,76.190997992649827,89.710446054619311,108.48953703322735,147.28147365414557,104.43982936401062,87.281857397065991,188.52454912748451,133.64035308415237,144.29747852945954,86.109573598082221,96.446985280030219,{"$f":"IF(EI3<=3,EI13 * ((1 + $E$38)^EI3)*$E$39,IF(EI3<=7,(EI13 * (1 + $E$38)^3 * (1 + $F$38)^(EI3 - 3))*$E$39,(EI13 * (1 + $E$38)^3 * (1 + $F$38)^4)*$E$39))","v":95.807557753311755},77.47730198738337,91.224993811829663,110.26792892402948,149.69575419745453,106.151837274606,88.712606865206425,191.61489810079391,135.83102443097542,146.66284456103725,87.52110665089964,98.02797217705961,97.378062969255879,78.747332345549538,92.720380313329301,112.02185750073792,152.07682422988191,107.8402950400031,90.123675140574022,194.66273665894437,137.99156120424888,148.99567294302466,88.913222849308681,99.587211235921245,98.926964531594663,79.999892340900246,94.195196483921066,113.75003108723064,154.42293021861764,109.50395919988803,91.514023045620732,197.66582022918567,140.12037228230574,151.29424567004941,90.284896972968923,101.1235541590803,100.45312175581564,81.234059528896537,95.648356199085868,115.4500416582526,156.73080311562387,111.14051161599956,92.881713279085332,200.61996433541151,142.21449139435046,153.55535992659532,91.634217740538404,102.63486021681592,101.95440810488122,82.448114229420085,97.077834636015922]
[null,null,null,null,"Primeiros 2 anos","Entre 3° e 5° ano","Até o final do projeto "]
[null,null,null,"Ramp Up",0.15,0.09,"Segue projeção de crescimento "]
[null,null,null,"Taxa de adesão ",0.08]
[]
[null,null,"Pessimista",null,null,null,null,null,null,{"$f":"IF(J3<=3,J13 * ((1 + $E$43)^J3)*$E$44,IF(J3<=7,(J13 * (1 + $E$43)^3 * (1 + $F$43)^(J3 - 3))*$E$44,(J13 * (1 + $E$43)^3 * (1 + $F$43)^4)*$E$44))","v":34.97883392060136},{"$f":"IF(K3<=3,K13 * ((1 + $E$43)^K3)*$E$44,IF(K3<=7,(K13 * (1 + $E$43)^3 * (1 + $F$43)^(K3 - 3))*$E$44,(K13 * (1 + $E$43)^3 * (1 + $F$43)^4)*$E$44))","v":47.486000469814428},33.673140709419776,28.141124735729388,60.783455015268977,43.087875968992257,46.523910735259577,27.763160911439982,31.096114634719285,30.889952548743249,24.979972750763448,29.412457599248299,40.060326664353681,54.384451326264028,38.564951012835557,32.229280489298297,69.613671777251156,49.347396500097759,53.282595583040155,31.796408590174636,35.613551700628769,35.377439755652219,28.608897332991283,33.68530414998699,45.871545420380656,62.273551837884156,44.159248047124805,36.904514439382872,79.711948770779372,56.505813317443376,61.011859036537729,36.408849410282492,40.779713757804032,40.509351014658364,32.758952377816051,38.57175135544778,49.703413964510773,67.475558053982212,47.848080240884634,39.987324201310734,86.370667291964196,61.226012879662584,66.1084700470998,39.450253912892641,44.186237365306731,43.893289935260491,35.495463607268498,41.793833353262492,53.725936389876537,72.936389087239036,51.7204495698222,43.223518569065689,93.360689070423959,66.181065061792893,71.458661956672714,42.642982910628923,47.762251898662342,47.445596084969537,38.36812942577626,45.176229420171225,58.050394500851688,78.807117092511803,55.883483900623425,46.702625831235288,100.87539083694169,{"$f":"IF(BW3<=3,BW13 * ((1 + $E$43)^BW3)*$E$44,IF(BW3<=7,(BW13 * (1 + $E$43)^3 * (1 + $F$43)^(BW3 - 3))*$E$44,(BW13 * (1 + $E$43)^3 * (1 + $F$43)^4)*$E$44))","v":71.50804980753243},77.21044612392258,46.075362236432376,51.606686663330819,51.264542884347399,41.456421220156358,48.812512468299644,62.691662356875227,85.107934555207834,60.351502072433917,50.43661244624834,108.94061955728124,77.225289386563404,83.383605924566851,49.759197627067962,55.732764668931324,55.363265676651103,44.770961231285156,52.715189565309629,63.840646749164947,86.667754231184645,61.457597066976078,51.360991834544301,110.93723388926603,78.640639512232667,84.911822886413901,50.671161663384368,56.754209536340177,56.377938533889292,45.591503130297568,53.681329682991354,64.979869253006385,88.214321520289602,62.554294565762532,52.277517601387252,112.91688478248361,80.043964679047178,86.427055961267826,51.575377560342979,57.76697610409704,57.383990627163783,46.405073621744243,54.6392613758089,66.10834867489541,89.746304389691034,63.640650001372791,53.185400358290124,114.87786719635561,81.434056226246426,87.928000103937507,52.471066531744107,58.770192093104477,58.380555460442999,47.210971990814301,55.588159593035826,67.224431089171716,91.261457529700678,64.715071186039552,54.083309491190199,116.81730706949386,82.808876803360818,89.412455495813816,53.356915835020374,59.762387166699803,{"$f":"IF(EI3<=3,EI13 * ((1 + $E$43)^EI3)*$E$44,IF(EI3<=7,(EI13 * (1 + $E$43)^3 * (1 + $F$43)^(EI3 - 3))*$E$44,(EI13 * (1 + $E$43)^3 * (1 + $F$43)^4)*$E$44))","v":59.3661724451526},48.008017094133429,56.526633607397812,68.326393420121221,92.757441755017197,65.775899363181537,54.969858753515993,118.73221017700831,84.166303879009845,90.878130344640596,54.231557842296624,60.742029513958464,60.339319926020607,48.79497840513568,57.453234545799376,69.413197308906874,94.232847427219326,66.822134933918193,55.844212766203064,120.62077214091968,85.505058374625946,92.323643571964524,55.094168394495817,61.70819603591427,61.299080924073934,49.571114384651558,58.367089289218335,70.484042381641629,95.686587987650995,67.853007400794496,56.70572761352112,122.48160213469944,86.824154367955401,93.747930633342591,55.944112224328521,62.6601752017541,62.244748625830852,50.33585344936489,59.267524831714368,71.537436530125532,97.116637804158628,68.867080353166017,57.553202866574466,124.31210729056197,88.121753839663455,95.149006936925304,56.780205025875659,63.596640530219652,63.175005344383933,51.088130017093569,60.153286512561344]
[null,null,null,null,"Primeiros 2 anos","Entre 3° e 5° ano","Até o final do projeto "]
[null,null,null,"Ramp Up",0.12,0.06,"Segue projeção de crescimento "]
[null,null,null,"Taxa de adesão ",0.06]
[]
[]
[null,null,"Total por cenário"]
[null,null,"MÊS - ANO",null,null,null,null,null,null,{"$f":"J2","v":"2026-01-01"},{"$f":"EDATE(J48,1)","v":"2026-02-01"},{"$f":"EDATE(K48,1)","v":"2026-03-01"},"2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",{"$f":"EDATE(BW48,1)","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01",{"$f":"EDATE(EI48,1)","v":"2036-11-01"},"2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01"]
[null,null,"Otimista",null,null,null,null,null,{"$f":"AVERAGE(J49:GG49)","v":142.63049678046946},{"$f":"J31","v":61.421166705817861},{"$f":"K31","v":83.383155586876512},59.128431602850213,49.414474982381961,106.7328525565735,75.660258397932822,81.693771826795086,48.750788505207112,54.603296531203512,54.241285725471769,43.863642627828675,51.646874951060994,74.112455951644947,100.61239108563194,71.34597920688806,59.624854051470734,128.78677267039288,91.293732576977192,98.573934536863717,58.824031835883233,65.88582773697317,65.449015619379963,52.927068248375136,62.318528776628767,89.409584233900063,121.37921946095274,86.072094842064899,71.93167926086852,155.3689140567478,110.13714993056061,118.92001675117945,70.965563910600451,79.484944726600759,78.957972717363617,63.851441785899169,75.181339984497512,102.36207499656309,138.96305269670944,98.541093808086273,82.352199825329251,177.87672953724962,126.09237921973488,136.14759287362128,81.246126323401754,90.999683567671525,90.396370748438329,73.101403263753795,86.072628877267192,116.90928700495483,158.71182184759093,112.54528611478952,94.055703395931232,203.15572565006394,144.01202937545517,155.49624224431125,92.792439980357074,103.93212646314747,103.24307369101609,83.490227556583662,98.304862157407968,133.46959763418141,181.1935009139869,128.48743190716874,107.37878237956244,231.93292555487906,{"$f":"BW31","v":164.41146899141796},177.52243143092497,105.93657651121667,118.65421007753849,117.86755233116804,95.316696935215987,112.22983848218003,152.29972496792649,206.75660108612416,146.61466647207067,122.52797126594479,264.65443366233984,187.6069303632415,202.56761061549355,120.88229643819705,135.39415628288162,134.49651546774646,108.76414543387284,128.06342295927806,155.09100534492504,210.54594242307112,149.30175367193178,124.77360842582868,269.50490025066051,191.04530520877805,206.28017803244452,123.09777241522539,137.87559905418192,136.9615066847619,110.75752542805552,130.41051137058531,157.85857071948232,214.30308912998481,151.96601110519904,127.00016642363065,274.31415678071141,194.45446727134657,209.96120309840768,125.29442548265393,140.33595923490324,139.40555508527953,112.73396946273441,132.73765867964326,160.60003743330628,218.02480523853561,154.6051440910021,129.20572756176603,279.07806111937015,197.8314802960374,213.6075154073641,127.47036369952012,142.77311775750704,141.82655565082743,114.69177525934543,135.04286055295691,163.31138752908461,221.70563611512273,157.215284654718,131.38705931858573,283.78963117775123,201.17139485409834,217.21377083927359,129.62239796021649,145.18350266583653,{"$f":"EI31","v":144.22096010672598},116.62807341222447,137.32273843310062,165.98843506011445,225.33989906982134,159.79240310305713,133.54079402184058,288.44159294827358,204.46905458289146,220.77440183830541,131.74720582374505,147.56339266149664,146.58507182617177,118.53987454685972,139.57377250634374,168.62865749374359,228.92416960349078,162.33407106470401,135.66490224693121,293.02956297291979,207.72135215830497,224.28605328735637,133.84278512273556,149.91054521791548,148.91666315017235,120.4253772082039,141.79384166468023,171.23011044505265,232.45580808945257,164.83841673492293,137.7578196998999,297.55016245314152,210.92589243427898,227.74613903988336,135.90759257328344,152.22323178071969,151.21401698438339,122.28319282274386,143.98131094397351,173.78916906729265,235.92989356679607,167.30195057558623,139.81663012388276,301.9970924165429,214.0782102263114,231.14983783606505,137.9387510868099,154.49822986827098,153.47393221168574,124.11073272290938,146.13313233949165]
[null,null,"Moderada",null,null,null,null,null,{"$f":"AVERAGE(J50:GG50)","v":97.087438817319409},{"$f":"J36","v":47.887689296061382},{"$f":"K36","v":65.010595881293554},46.100133114086596,38.52653981677237,83.215444366142037,58.989354005167961,63.693449220891083,38.009089343042831,42.572061702294256,42.289815989350863,34.198772218307099,40.267055046589924,56.313543806981009,76.449231376471261,54.211466533243005,45.305297031353085,97.857228874802956,69.368550033353813,74.90033233266432,44.696800978428939,50.062629808760128,49.730722870801493,40.21605731598742,47.352056482097979,66.2096910695508,89.883883161217298,63.738209477563636,53.266932206249614,115.05397200592867,81.558892535576334,88.062791461858325,52.551503324358592,58.860285282852139,58.470051347275216,47.283345194070172,55.673374808973954,73.770893290720039,100.1486979644156,71.017166429180392,59.350060515815038,128.19323205430626,90.872986430808382,98.119636066439043,58.552929055895675,65.582179202457411,65.147380224319548,52.683142851034845,62.031320880998386,81.998035657481282,111.31756903599127,78.937205249834633,65.968950101647508,142.48971029281375,101.00740345233942,109.06222031456743,65.082920246802431,72.896092603163623,72.41280359142992,58.558518588397732,68.94923234067187,91.105639969934984,123.68172341694513,87.704840049642712,73.296187755772849,158.31618576307957,{"$f":"BW36","v":112.22639736964486},121.1758708440982,72.311745673582976,80.992734943802731,80.455766535335499,65.062672159275763,76.607492941320572,101.17436941814962,137.35066653819527,97.397723015507495,81.396668520102693,175.81282858615592,124.62933128719023,134.56787445203793,80.30342877196945,89.943815641871737,89.347503051980866,72.253208808442807,85.073929491096351,103.02864743520816,139.86796734327862,99.182784367882093,82.88846979315862,179.03504647630965,126.91348122175934,137.0341735041963,81.775193642090571,91.592265156054395,90.985023619108162,73.577432893316626,86.633125937660282,104.8671713173314,142.36388090427502,100.95267965715595,84.367596570623192,182.22988807500911,129.17822478578938,139.47951862835629,83.234454247940832,93.226709275230775,92.60863164467672,74.890406235461612,88.179075292372943,106.68835757430197,144.83625753210737,102.7058845017838,85.832774905062195,185.39460171801591,131.42161139309889,141.90180368919926,84.679953752491144,94.845740279708536,94.216928741942482,76.190997992649827,89.710446054619311,108.48953703322735,147.28147365414557,104.43982936401062,87.281857397065991,188.52454912748451,133.64035308415237,144.29747852945954,86.109573598082221,96.446985280030219,{"$f":"EI36","v":95.807557753311755},77.47730198738337,91.224993811829663,110.26792892402948,149.69575419745453,106.151837274606,88.712606865206425,191.61489810079391,135.83102443097542,146.66284456103725,87.52110665089964,98.02797217705961,97.378062969255879,78.747332345549538,92.720380313329301,112.02185750073792,152.07682422988191,107.8402950400031,90.123675140574022,194.66273665894437,137.99156120424888,148.99567294302466,88.913222849308681,99.587211235921245,98.926964531594663,79.999892340900246,94.195196483921066,113.75003108723064,154.42293021861764,109.50395919988803,91.514023045620732,197.66582022918567,140.12037228230574,151.29424567004941,90.284896972968923,101.1235541590803,100.45312175581564,81.234059528896537,95.648356199085868,115.4500416582526,156.73080311562387,111.14051161599956,92.881713279085332,200.61996433541151,142.21449139435046,153.55535992659532,91.634217740538404,102.63486021681592,101.95440810488122,82.448114229420085,97.077834636015922]
[null,null,"Pessimista",null,null,null,null,null,{"$f":"AVERAGE(J51:GG51)","v":61.819646521028631},{"$f":"J41","v":34.97883392060136},{"$f":"K41","v":47.486000469814428},33.673140709419776,28.141124735729388,60.783455015268977,43.087875968992257,46.523910735259577,27.763160911439982,31.096114634719285,30.889952548743249,24.979972750763448,29.412457599248299,40.060326664353681,54.384451326264028,38.564951012835557,32.229280489298297,69.613671777251156,49.347396500097759,53.282595583040155,31.796408590174636,35.613551700628769,35.377439755652219,28.608897332991283,33.68530414998699,45.871545420380656,62.273551837884156,44.159248047124805,36.904514439382872,79.711948770779372,56.505813317443376,61.011859036537729,36.408849410282492,40.779713757804032,40.509351014658364,32.758952377816051,38.57175135544778,49.703413964510773,67.475558053982212,47.848080240884634,39.987324201310734,86.370667291964196,61.226012879662584,66.1084700470998,39.450253912892641,44.186237365306731,43.893289935260491,35.495463607268498,41.793833353262492,53.725936389876537,72.936389087239036,51.7204495698222,43.223518569065689,93.360689070423959,66.181065061792893,71.458661956672714,42.642982910628923,47.762251898662342,47.445596084969537,38.36812942577626,45.176229420171225,58.050394500851688,78.807117092511803,55.883483900623425,46.702625831235288,100.87539083694169,{"$f":"BW41","v":71.50804980753243},77.21044612392258,46.075362236432376,51.606686663330819,51.264542884347399,41.456421220156358,48.812512468299644,62.691662356875227,85.107934555207834,60.351502072433917,50.43661244624834,108.94061955728124,77.225289386563404,83.383605924566851,49.759197627067962,55.732764668931324,55.363265676651103,44.770961231285156,52.715189565309629,63.840646749164947,86.667754231184645,61.457597066976078,51.360991834544301,110.93723388926603,78.640639512232667,84.911822886413901,50.671161663384368,56.754209536340177,56.377938533889292,45.591503130297568,53.681329682991354,64.979869253006385,88.214321520289602,62.554294565762532,52.277517601387252,112.91688478248361,80.043964679047178,86.427055961267826,51.575377560342979,57.76697610409704,57.383990627163783,46.405073621744243,54.6392613758089,66.10834867489541,89.746304389691034,63.640650001372791,53.185400358290124,114.87786719635561,81.434056226246426,87.928000103937507,52.471066531744107,58.770192093104477,58.380555460442999,47.210971990814301,55.588159593035826,67.224431089171716,91.261457529700678,64.715071186039552,54.083309491190199,116.81730706949386,82.808876803360818,89.412455495813816,53.356915835020374,59.762387166699803,{"$f":"EI41","v":59.3661724451526},48.008017094133429,56.526633607397812,68.326393420121221,92.757441755017197,65.775899363181537,54.969858753515993,118.73221017700831,84.166303879009845,90.878130344640596,54.231557842296624,60.742029513958464,60.339319926020607,48.79497840513568,57.453234545799376,69.413197308906874,94.232847427219326,66.822134933918193,55.844212766203064,120.62077214091968,85.505058374625946,92.323643571964524,55.094168394495817,61.70819603591427,61.299080924073934,49.571114384651558,58.367089289218335,70.484042381641629,95.686587987650995,67.853007400794496,56.70572761352112,122.48160213469944,86.824154367955401,93.747930633342591,55.944112224328521,62.6601752017541,62.244748625830852,50.33585344936489,59.267524831714368,71.537436530125532,97.116637804158628,68.867080353166017,57.553202866574466,124.31210729056197,88.121753839663455,95.149006936925304,56.780205025875659,63.596640530219652,63.175005344383933,51.088130017093569,60.153286512561344]
[]
[null,null,"Ano",null,null,null,null,null,null,{"$f":"J20","v":2026},{"$f":"K20","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Otimista",null,null,null,null,null,{"$f":"AVERAGE(J54:GG54)","v":828.17707808014507},{"$f":"SUMIF($J$1:$GG$1,J53,$J$49:$GG$49)","v":770.54000000000008},{"$f":"SUMIF($J$1:$GG$1,K53,$J$49:$GG$49)","v":929.75459229710964},{"$f":"SUMIF($J$1:$GG$1,L53,$J$49:$GG$49)","v":1121.6599216612356},{"$f":"SUMIF($J$1:$GG$1,M53,$J$49:$GG$49)","v":1284.1513357378265},{"$f":"SUMIF($J$1:$GG$1,N53,$J$49:$GG$49)","v":1466.648825481609},{"$f":"SUMIF($J$1:$GG$1,O53,$J$49:$GG$49)","v":1674.4010131494406},{"$f":"SUMIF($J$1:$GG$1,P53,$J$49:$GG$49)","v":1910.6284750151169},{"$f":"SUMIF($J$1:$GG$1,Q53,$J$49:$GG$49)","v":1945.6456083104497},{"$f":"SUMIF($J$1:$GG$1,R53,$J$49:$GG$49)","v":1980.3652324739767},{"$f":"SUMIF($J$1:$GG$1,S53,$J$49:$GG$49)","v":2014.7574440675385},{"$f":"SUMIF($J$1:$GG$1,T53,$J$49:$GG$49)","v":2048.771837066738},{"$f":"SUMIF($J$1:$GG$1,U53,$J$49:$GG$49)","v":2082.3558979889212},{"$f":"SUMIF($J$1:$GG$1,V53,$J$49:$GG$49)","v":2115.4779811911585},{"$f":"SUMIF($J$1:$GG$1,W53,$J$49:$GG$49)","v":2148.1136940017354},{"$f":"SUMIF($J$1:$GG$1,X53,$J$49:$GG$49)","v":2180.2175620416447},{"$f":"SUMIF($J$1:$GG$1,Y53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,Z53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AA53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AB53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AC53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AD53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AE53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AF53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AG53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AH53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AI53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AJ53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AK53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AL53,$J$49:$GG$49)","v":0},{"$f":"SUMIF($J$1:$GG$1,AM53,$J$49:$GG$49)","v":0},0]
[null,null,"Moderada",null,null,null,null,null,{"$f":"AVERAGE(J55:GG55)","v":563.73351571346734},{"$f":"SUMIF($J$1:$GG$1,J53,$J$50:$GG$50)","v":600.76},{"$f":"SUMIF($J$1:$GG$1,K53,$J$50:$GG$50)","v":706.46391744494542},{"$f":"SUMIF($J$1:$GG$1,L53,$J$50:$GG$50)","v":830.61293187547471},{"$f":"SUMIF($J$1:$GG$1,M53,$J$50:$GG$50)","v":925.4696249663906},{"$f":"SUMIF($J$1:$GG$1,N53,$J$50:$GG$50)","v":1028.6806614751408},{"$f":"SUMIF($J$1:$GG$1,O53,$J$50:$GG$50)","v":1142.9372574224358},{"$f":"SUMIF($J$1:$GG$1,P53,$J$50:$GG$50)","v":1269.2513475827004},{"$f":"SUMIF($J$1:$GG$1,Q53,$J$50:$GG$50)","v":1292.5136113900228},{"$f":"SUMIF($J$1:$GG$1,R53,$J$50:$GG$50)","v":1315.5782366342232},{"$f":"SUMIF($J$1:$GG$1,S53,$J$50:$GG$50)","v":1338.4253581349803},{"$f":"SUMIF($J$1:$GG$1,T53,$J$50:$GG$50)","v":1361.0214906201832},{"$f":"SUMIF($J$1:$GG$1,U53,$J$50:$GG$50)","v":1383.3317488101968},{"$f":"SUMIF($J$1:$GG$1,V53,$J$50:$GG$50)","v":1405.3351101590606},{"$f":"SUMIF($J$1:$GG$1,W53,$J$50:$GG$50)","v":1427.0153703487449},{"$f":"SUMIF($J$1:$GG$1,X53,$J$50:$GG$50)","v":1448.3423202529902},{"$f":"SUMIF($J$1:$GG$1,Y53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,Z53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AA53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AB53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AC53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AD53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AE53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AF53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AG53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AH53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AI53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AJ53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AK53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AL53,$J$50:$GG$50)","v":0},{"$f":"SUMIF($J$1:$GG$1,AM53,$J$50:$GG$50)","v":0},0]
[null,null,"Pessimista",null,null,null,null,null,{"$f":"AVERAGE(J56:GG56)","v":358.95278625113377},{"$f":"SUMIF($J$1:$GG$1,J53,$J$51:$GG$51)","v":438.81599999999997},{"$f":"SUMIF($J$1:$GG$1,K53,$J$51:$GG$51)","v":502.56427488257452},{"$f":"SUMIF($J$1:$GG$1,L53,$J$51:$GG$51)","v":575.46709878554157},{"$f":"SUMIF($J$1:$GG$1,M53,$J$51:$GG$51)","v":623.53860485340567},{"$f":"SUMIF($J$1:$GG$1,N53,$J$51:$GG$51)","v":674.00189944510134},{"$f":"SUMIF($J$1:$GG$1,O53,$J$51:$GG$51)","v":728.25303356618542},{"$f":"SUMIF($J$1:$GG$1,P53,$J$51:$GG$51)","v":786.47860506842187},{"$f":"SUMIF($J$1:$GG$1,Q53,$J$51:$GG$51)","v":800.89282871668536},{"$f":"SUMIF($J$1:$GG$1,R53,$J$51:$GG$51)","v":815.18458765240143},{"$f":"SUMIF($J$1:$GG$1,S53,$J$51:$GG$51)","v":829.34157261993062},{"$f":"SUMIF($J$1:$GG$1,T53,$J$51:$GG$51)","v":843.34303481317454},{"$f":"SUMIF($J$1:$GG$1,U53,$J$51:$GG$51)","v":857.16735792570535},{"$f":"SUMIF($J$1:$GG$1,V53,$J$51:$GG$51)","v":870.8015155521116},{"$f":"SUMIF($J$1:$GG$1,W53,$J$51:$GG$51)","v":884.23546685259839},{"$f":"SUMIF($J$1:$GG$1,X53,$J$51:$GG$51)","v":897.45049305130965},{"$f":"SUMIF($J$1:$GG$1,Y53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,Z53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AA53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AB53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AC53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AD53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AE53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AF53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AG53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AH53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AI53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AJ53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AK53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AL53,$J$51:$GG$51)","v":0},{"$f":"SUMIF($J$1:$GG$1,AM53,$J$51:$GG$51)","v":0},0]

{"sheet":"RECEITA","index":4,"n_rows":41,"n_cols":189,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,null,"ANO ",null,null,null,null,null,null,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,{"$f":"(2025+V3)","v":2027},{"$f":"(2025+W3)","v":2027},{"$f":"(2025+X3)","v":2027},2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,{"$f":"(2025+CI3)","v":2032},2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,{"$f":"(2025+EU3)","v":2037},2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040]
[null,null,"MÊS - ANO",null,null,null,null,null,null,"2026-01-01",{"$f":"EDATE(J2,1)","v":"2026-02-01"},{"$f":"EDATE(K2,1)","v":"2026-03-01"},"2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",{"$f":"EDATE(BW2,1)","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01",{"$f":"EDATE(EI2,1)","v":"2036-11-01"},"2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01"]
[null,null,"ANO OPERAÇÃO",null,null,null,null,null,null,{"$f":"ROUNDUP(J4/12,0)","v":1},{"$f":"ROUNDUP(K4/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(BW4/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(EI4/12,0)","v":11},11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"MÊS",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180]
[]
[null,null,"Demanda"]
[null,null,"Total",null,null,null,null,null,{"$f":"AVERAGE(J7:GG7)","v":625.85888524560676},{"$f":"DEMANDA!J13","v":520.51836191371069},{"$f":"DEMANDA!K13","v":706.63691175319082},{"$f":"DEMANDA!L13","v":501.08840341398479},{"$f":"DEMANDA!M13","v":418.76673713883014},{"$f":"DEMANDA!N13","v":904.5156996319788},{"$f":"DEMANDA!O13","v":641.18863049095614},{"$f":"DEMANDA!P13","v":692.32010022707698},{"$f":"DEMANDA!Q13","v":413.14227546785685},{"$f":"DEMANDA!R13","v":462.73980111189417},{"$f":"DEMANDA!S13","v":459.67191292772685},{"$f":"DEMANDA!T13","v":371.72578498159891},{"$f":"DEMANDA!U13","v":437.68538094119486},{"$f":"DEMANDA!V13","v":532.2641191586107},{"$f":"DEMANDA!W13","v":722.58252718781921},{"$f":"DEMANDA!X13","v":512.39571392479218},{"$f":"DEMANDA!Y13","v":428.21641806571921},{"$f":"DEMANDA!Z13","v":924.92654891118116},{"$f":"DEMANDA!AA13","v":655.65737271600972},{"$f":"DEMANDA!AB13","v":707.9426496471109},{"$f":"DEMANDA!AC13","v":422.46503760329813},{"$f":"DEMANDA!AD13","v":473.18175622646635},{"$f":"DEMANDA!AE13","v":470.0446396106002},{"$f":"DEMANDA!AF13","v":380.1139632891061},{"$f":"DEMANDA!AG13","v":447.56197053022669},{"$f":"DEMANDA!AH13","v":544.17433278171131},{"$f":"DEMANDA!AI13","v":738.75140265650793},{"$f":"DEMANDA!AJ13","v":523.86134197060619},{"$f":"DEMANDA!AK13","v":437.79840721829231},{"$f":"DEMANDA!AL13","v":945.62317749592091},{"$f":"DEMANDA!AM13","v":670.32869676646965},{"$f":"DEMANDA!AN13","v":723.78393574306199},{"$f":"DEMANDA!AO13","v":431.91833093086717},{"$f":"DEMANDA!AP13","v":483.76991273816191},{"$f":"DEMANDA!AQ13","v":480.5625983995663},{"$f":"DEMANDA!AR13","v":388.61958735982728},{"$f":"DEMANDA!AS13","v":457.57684563963153},{"$f":"DEMANDA!AT13","v":556.25641995018907},{"$f":"DEMANDA!AU13","v":755.15360743729002},{"$f":"DEMANDA!AV13","v":535.49242784988724},{"$f":"DEMANDA!AW13","v":447.51867184597722},{"$f":"DEMANDA!AX13","v":966.61847435352115},{"$f":"DEMANDA!AY13","v":685.21173930995781},{"$f":"DEMANDA!AZ13","v":739.85382378443614},{"$f":"DEMANDA!BA13","v":441.50804255378466},{"$f":"DEMANDA!BB13","v":494.51086449402862},{"$f":"DEMANDA!BC13","v":491.23233942555981},{"$f":"DEMANDA!BD13","v":397.24795412945718},{"$f":"DEMANDA!BE13","v":467.73624310153417},{"$f":"DEMANDA!BF13","v":567.24012575047266},{"$f":"DEMANDA!BG13","v":770.06468937834291},{"$f":"DEMANDA!BH13","v":546.06613284426635},{"$f":"DEMANDA!BI13","v":456.35526816270828},{"$f":"DEMANDA!BJ13","v":985.70509081786452},{"$f":"DEMANDA!BK13","v":698.74176590480613},{"$f":"DEMANDA!BL13","v":754.46279986850675},{"$f":"DEMANDA!BM13","v":450.22595442670126},{"$f":"DEMANDA!BN13","v":504.27535737149094},{"$f":"DEMANDA!BO13","v":500.93209533366877},{"$f":"DEMANDA!BP13","v":405.09191691610374},{"$f":"DEMANDA!BQ13","v":476.9720507292775},{"$f":"DEMANDA!BR13","v":578.20555704096989},{"$f":"DEMANDA!BS13","v":784.95096250552092},{"$f":"DEMANDA!BT13","v":556.62224548148379},{"$f":"DEMANDA!BU13","v":465.17716229523995},{"$f":"DEMANDA!BV13","v":1004.7599512823928},{"$f":"DEMANDA!BW13","v":712.24928146304148},{"$f":"DEMANDA!BX13","v":769.04746977747857},{"$f":"DEMANDA!BY13","v":458.92936158065191},{"$f":"DEMANDA!BZ13","v":514.02360424565597},{"$f":"DEMANDA!CA13","v":510.61571294678964},{"$f":"DEMANDA!CB13","v":412.92282904595783},{"$f":"DEMANDA!CC13","v":486.19249197158172},{"$f":"DEMANDA!CD13","v":589.08912640289986},{"$f":"DEMANDA!CE13","v":799.72610283772849},{"$f":"DEMANDA!CF13","v":567.09955193992323},{"$f":"DEMANDA!CG13","v":473.93319697836444},{"$f":"DEMANDA!CH13","v":1023.6725585527799},{"$f":"DEMANDA!CI13","v":725.65595727822836},{"$f":"DEMANDA!CJ13","v":783.5232584965878},{"$f":"DEMANDA!CK13","v":467.56779384434492},{"$f":"DEMANDA!CL13","v":523.69907602615365},{"$f":"DEMANDA!CM13","v":520.22703795305199},{"$f":"DEMANDA!CN13","v":420.69527985747368},{"$f":"DEMANDA!CO13","v":495.34409842915744},{"$f":"DEMANDA!CP13","v":599.88568509122263},{"$f":"DEMANDA!CQ13","v":814.38312062482282},{"$f":"DEMANDA!CR13","v":577.49309566738521},{"$f":"DEMANDA!CS13","v":482.61922995060053},{"$f":"DEMANDA!CT13","v":1042.4339655465353},{"$f":"DEMANDA!CU13","v":738.95545098663388},{"$f":"DEMANDA!CV13","v":797.88331789146901},{"$f":"DEMANDA!CW13","v":476.13716459106871},{"$f":"DEMANDA!CX13","v":533.29719548875892},{"$f":"DEMANDA!CY13","v":529.76152347446873},{"$f":"DEMANDA!CZ13","v":428.40559239815212},{"$f":"DEMANDA!DA13","v":504.42254070538957},{"$f":"DEMANDA!DB13","v":610.59051511704308},{"$f":"DEMANDA!DC13","v":828.91561089563208},{"$f":"DEMANDA!DD13","v":587.79833478850901},{"$f":"DEMANDA!DE13","v":491.23146550182537},{"$f":"DEMANDA!DF13","v":1061.0359737151762},{"$f":"DEMANDA!DG13","v":752.14195084162282},{"$f":"DEMANDA!DH13","v":812.12137275881753},{"$f":"DEMANDA!DI13","v":484.63372909093397},{"$f":"DEMANDA!DJ13","v":542.81376835061303},{"$f":"DEMANDA!DK13","v":539.21500303558116},{"$f":"DEMANDA!DL13","v":436.05039733800618},{"$f":"DEMANDA!DM13","v":513.42385161118739},{"$f":"DEMANDA!DN13","v":621.19439658727742},{"$f":"DEMANDA!DO13","v":843.31105705659854},{"$f":"DEMANDA!DP13","v":598.0063935712493},{"$f":"DEMANDA!DQ13","v":499.76248605597266},{"$f":"DEMANDA!DR13","v":1079.4625614566737},{"$f":"DEMANDA!DS13","v":765.20409952892521},{"$f":"DEMANDA!DT13","v":826.22516009742003},{"$f":"DEMANDA!DU13","v":493.0501693934383},{"$f":"DEMANDA!DV13","v":552.24059814487828},{"$f":"DEMANDA!DW13","v":548.57933451076849},{"$f":"DEMANDA!DX13","v":443.62311033295742},{"$f":"DEMANDA!DY13","v":522.34027846631568},{"$f":"DEMANDA!DZ13","v":631.6817882068674},{"$f":"DEMANDA!EA13","v":857.54836080735822},{"$f":"DEMANDA!EB13","v":608.10231084747545},{"$f":"DEMANDA!EC13","v":508.19978835110442},{"$f":"DEMANDA!ED13","v":1097.6867223359022},{"$f":"DEMANDA!EE13","v":778.12275285993292},{"$f":"DEMANDA!EF13","v":840.17400906885882},{"$f":"DEMANDA!EG13","v":501.37415016812264},{"$f":"DEMANDA!EH13","v":561.56386869078096},{"$f":"DEMANDA!EI13","v":557.84079331824523},{"$f":"DEMANDA!EJ13","v":451.11263263889248},{"$f":"DEMANDA!EK13","v":531.15875314840707},{"$f":"DEMANDA!EL13","v":642.03649890464112},{"$f":"DEMANDA!EM13","v":871.60554173498429},{"$f":"DEMANDA!EN13","v":618.0704999278471},{"$f":"DEMANDA!EO13","v":516.53034636827215},{"$f":"DEMANDA!EP13","v":1115.6803207881242},{"$f":"DEMANDA!EQ13","v":790.87796623420434},{"$f":"DEMANDA!ER13","v":853.94638459418866},{"$f":"DEMANDA!ES13","v":509.59282034867397},{"$f":"DEMANDA!ET13","v":570.76918615785883},{"$f":"DEMANDA!EU13","v":566.98508105625967},{"$f":"DEMANDA!EV13","v":458.50740147708655},{"$f":"DEMANDA!EW13","v":539.86566116146639},{"$f":"DEMANDA!EX13","v":652.24877162715245},{"$f":"DEMANDA!EY13","v":885.46935401642895},{"$f":"DEMANDA!EZ13","v":627.901567971129},{"$f":"DEMANDA!FA13","v":524.7463103758721},{"$f":"DEMANDA!FB13","v":1133.4264017764565},{"$f":"DEMANDA!FC13","v":803.45772064877133},{"$f":"DEMANDA!FD13","v":867.52930921725374},{"$f":"DEMANDA!FE13","v":517.69843563333905},{"$f":"DEMANDA!FF13","v":579.84787654476725},{"$f":"DEMANDA!FG13","v":576.00358123065814},{"$f":"DEMANDA!FH13","v":465.80044889286819},{"$f":"DEMANDA!FI13","v":548.45279814621063},{"$f":"DEMANDA!FJ13","v":662.31108557281209},{"$f":"DEMANDA!FK13","v":899.12958768332646},{"$f":"DEMANDA!FL13","v":637.58827491292323},{"$f":"DEMANDA!FM13","v":532.84162974865728},{"$f":"DEMANDA!FN13","v":1150.9118962458788},{"$f":"DEMANDA!FO13","v":815.85275177633241},{"$f":"DEMANDA!FP13","v":880.91277982867143},{"$f":"DEMANDA!FQ13","v":525.68502666289999},{"$f":"DEMANDA!FR13","v":588.79325387366896},{"$f":"DEMANDA!FS13","v":584.88965219052852},{"$f":"DEMANDA!FT13","v":472.98640394050528},{"$f":"DEMANDA!FU13","v":556.91384012802268},{"$f":"DEMANDA!FV13","v":672.20941998219234},{"$f":"DEMANDA!FW13","v":912.56720865951843},{"$f":"DEMANDA!FX13","v":647.11712336203186},{"$f":"DEMANDA!FY13","v":540.80502452398377},{"$f":"DEMANDA!FZ13","v":1168.1124400279946},{"$f":"DEMANDA!GA13","v":828.04578846529398},{"$f":"DEMANDA!GB13","v":894.07814799203186},{"$f":"DEMANDA!GC13","v":533.54146497604268},{"$f":"DEMANDA!GD13","v":597.59285371697854},{"$f":"DEMANDA!GE13","v":593.63091214537417},{"$f":"DEMANDA!GF13","v":480.05525375938493},{"$f":"DEMANDA!GG13","v":565.23699754887684}]
[null,null,"Camping","Moderada",null,null,null,null,null,{"$f":"IF($D$8=\"Otimista\", DEMANDA!J49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!J50,DEMANDA!J51))","v":47.887689296061382},{"$f":"IF($D$8=\"Otimista\", DEMANDA!K49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!K50,DEMANDA!K51))","v":65.010595881293554},{"$f":"IF($D$8=\"Otimista\", DEMANDA!L49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!L50,DEMANDA!L51))","v":46.100133114086596},{"$f":"IF($D$8=\"Otimista\", DEMANDA!M49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!M50,DEMANDA!M51))","v":38.52653981677237},{"$f":"IF($D$8=\"Otimista\", DEMANDA!N49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!N50,DEMANDA!N51))","v":83.215444366142037},{"$f":"IF($D$8=\"Otimista\", DEMANDA!O49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!O50,DEMANDA!O51))","v":58.989354005167961},{"$f":"IF($D$8=\"Otimista\", DEMANDA!P49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!P50,DEMANDA!P51))","v":63.693449220891083},{"$f":"IF($D$8=\"Otimista\", DEMANDA!Q49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!Q50,DEMANDA!Q51))","v":38.009089343042831},{"$f":"IF($D$8=\"Otimista\", DEMANDA!R49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!R50,DEMANDA!R51))","v":42.572061702294256},{"$f":"IF($D$8=\"Otimista\", DEMANDA!S49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!S50,DEMANDA!S51))","v":42.289815989350863},{"$f":"IF($D$8=\"Otimista\", DEMANDA!T49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!T50,DEMANDA!T51))","v":34.198772218307099},{"$f":"IF($D$8=\"Otimista\", DEMANDA!U49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!U50,DEMANDA!U51))","v":40.267055046589924},{"$f":"IF($D$8=\"Otimista\", DEMANDA!V49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!V50,DEMANDA!V51))","v":56.313543806981009},{"$f":"IF($D$8=\"Otimista\", DEMANDA!W49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!W50,DEMANDA!W51))","v":76.449231376471261},{"$f":"IF($D$8=\"Otimista\", DEMANDA!X49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!X50,DEMANDA!X51))","v":54.211466533243005},{"$f":"IF($D$8=\"Otimista\", DEMANDA!Y49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!Y50,DEMANDA!Y51))","v":45.305297031353085},{"$f":"IF($D$8=\"Otimista\", DEMANDA!Z49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!Z50,DEMANDA!Z51))","v":97.857228874802956},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AA49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AA50,DEMANDA!AA51))","v":69.368550033353813},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AB49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AB50,DEMANDA!AB51))","v":74.90033233266432},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AC49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AC50,DEMANDA!AC51))","v":44.696800978428939},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AD49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AD50,DEMANDA!AD51))","v":50.062629808760128},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AE49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AE50,DEMANDA!AE51))","v":49.730722870801493},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AF49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AF50,DEMANDA!AF51))","v":40.21605731598742},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AG49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AG50,DEMANDA!AG51))","v":47.352056482097979},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AH49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AH50,DEMANDA!AH51))","v":66.2096910695508},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AI49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AI50,DEMANDA!AI51))","v":89.883883161217298},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AJ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AJ50,DEMANDA!AJ51))","v":63.738209477563636},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AK49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AK50,DEMANDA!AK51))","v":53.266932206249614},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AL49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AL50,DEMANDA!AL51))","v":115.05397200592867},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AM49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AM50,DEMANDA!AM51))","v":81.558892535576334},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AN49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AN50,DEMANDA!AN51))","v":88.062791461858325},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AO49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AO50,DEMANDA!AO51))","v":52.551503324358592},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AP49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AP50,DEMANDA!AP51))","v":58.860285282852139},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AQ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AQ50,DEMANDA!AQ51))","v":58.470051347275216},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AR49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AR50,DEMANDA!AR51))","v":47.283345194070172},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AS49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AS50,DEMANDA!AS51))","v":55.673374808973954},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AT49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AT50,DEMANDA!AT51))","v":73.770893290720039},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AU49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AU50,DEMANDA!AU51))","v":100.1486979644156},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AV49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AV50,DEMANDA!AV51))","v":71.017166429180392},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AW49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AW50,DEMANDA!AW51))","v":59.350060515815038},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AX49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AX50,DEMANDA!AX51))","v":128.19323205430626},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AY49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AY50,DEMANDA!AY51))","v":90.872986430808382},{"$f":"IF($D$8=\"Otimista\", DEMANDA!AZ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!AZ50,DEMANDA!AZ51))","v":98.119636066439043},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BA49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BA50,DEMANDA!BA51))","v":58.552929055895675},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BB49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BB50,DEMANDA!BB51))","v":65.582179202457411},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BC49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BC50,DEMANDA!BC51))","v":65.147380224319548},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BD49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BD50,DEMANDA!BD51))","v":52.683142851034845},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BE49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BE50,DEMANDA!BE51))","v":62.031320880998386},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BF49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BF50,DEMANDA!BF51))","v":81.998035657481282},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BG49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BG50,DEMANDA!BG51))","v":111.31756903599127},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BH49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BH50,DEMANDA!BH51))","v":78.937205249834633},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BI49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BI50,DEMANDA!BI51))","v":65.968950101647508},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BJ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BJ50,DEMANDA!BJ51))","v":142.48971029281375},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BK49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BK50,DEMANDA!BK51))","v":101.00740345233942},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BL49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BL50,DEMANDA!BL51))","v":109.06222031456743},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BM49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BM50,DEMANDA!BM51))","v":65.082920246802431},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BN49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BN50,DEMANDA!BN51))","v":72.896092603163623},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BO49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BO50,DEMANDA!BO51))","v":72.41280359142992},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BP49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BP50,DEMANDA!BP51))","v":58.558518588397732},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BQ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BQ50,DEMANDA!BQ51))","v":68.94923234067187},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BR49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BR50,DEMANDA!BR51))","v":91.105639969934984},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BS49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BS50,DEMANDA!BS51))","v":123.68172341694513},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BT49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BT50,DEMANDA!BT51))","v":87.704840049642712},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BU49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BU50,DEMANDA!BU51))","v":73.296187755772849},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BV49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BV50,DEMANDA!BV51))","v":158.31618576307957},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BW49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BW50,DEMANDA!BW51))","v":112.22639736964486},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BX49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BX50,DEMANDA!BX51))","v":121.1758708440982},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BY49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BY50,DEMANDA!BY51))","v":72.311745673582976},{"$f":"IF($D$8=\"Otimista\", DEMANDA!BZ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!BZ50,DEMANDA!BZ51))","v":80.992734943802731},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CA49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CA50,DEMANDA!CA51))","v":80.455766535335499},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CB49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CB50,DEMANDA!CB51))","v":65.062672159275763},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CC49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CC50,DEMANDA!CC51))","v":76.607492941320572},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CD49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CD50,DEMANDA!CD51))","v":101.17436941814962},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CE49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CE50,DEMANDA!CE51))","v":137.35066653819527},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CF49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CF50,DEMANDA!CF51))","v":97.397723015507495},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CG49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CG50,DEMANDA!CG51))","v":81.396668520102693},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CH49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CH50,DEMANDA!CH51))","v":175.81282858615592},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CI49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CI50,DEMANDA!CI51))","v":124.62933128719023},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CJ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CJ50,DEMANDA!CJ51))","v":134.56787445203793},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CK49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CK50,DEMANDA!CK51))","v":80.30342877196945},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CL49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CL50,DEMANDA!CL51))","v":89.943815641871737},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CM49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CM50,DEMANDA!CM51))","v":89.347503051980866},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CN49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CN50,DEMANDA!CN51))","v":72.253208808442807},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CO49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CO50,DEMANDA!CO51))","v":85.073929491096351},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CP49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CP50,DEMANDA!CP51))","v":103.02864743520816},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CQ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CQ50,DEMANDA!CQ51))","v":139.86796734327862},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CR49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CR50,DEMANDA!CR51))","v":99.182784367882093},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CS49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CS50,DEMANDA!CS51))","v":82.88846979315862},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CT49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CT50,DEMANDA!CT51))","v":179.03504647630965},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CU49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CU50,DEMANDA!CU51))","v":126.91348122175934},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CV49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CV50,DEMANDA!CV51))","v":137.0341735041963},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CW49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CW50,DEMANDA!CW51))","v":81.775193642090571},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CX49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CX50,DEMANDA!CX51))","v":91.592265156054395},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CY49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CY50,DEMANDA!CY51))","v":90.985023619108162},{"$f":"IF($D$8=\"Otimista\", DEMANDA!CZ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!CZ50,DEMANDA!CZ51))","v":73.577432893316626},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DA49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DA50,DEMANDA!DA51))","v":86.633125937660282},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DB49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DB50,DEMANDA!DB51))","v":104.8671713173314},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DC49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DC50,DEMANDA!DC51))","v":142.36388090427502},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DD49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DD50,DEMANDA!DD51))","v":100.95267965715595},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DE49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DE50,DEMANDA!DE51))","v":84.367596570623192},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DF49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DF50,DEMANDA!DF51))","v":182.22988807500911},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DG49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DG50,DEMANDA!DG51))","v":129.17822478578938},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DH49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DH50,DEMANDA!DH51))","v":139.47951862835629},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DI49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DI50,DEMANDA!DI51))","v":83.234454247940832},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DJ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DJ50,DEMANDA!DJ51))","v":93.226709275230775},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DK49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DK50,DEMANDA!DK51))","v":92.60863164467672},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DL49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DL50,DEMANDA!DL51))","v":74.890406235461612},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DM49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DM50,DEMANDA!DM51))","v":88.179075292372943},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DN49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DN50,DEMANDA!DN51))","v":106.68835757430197},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DO49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DO50,DEMANDA!DO51))","v":144.83625753210737},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DP49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DP50,DEMANDA!DP51))","v":102.7058845017838},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DQ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DQ50,DEMANDA!DQ51))","v":85.832774905062195},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DR49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DR50,DEMANDA!DR51))","v":185.39460171801591},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DS49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DS50,DEMANDA!DS51))","v":131.42161139309889},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DT49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DT50,DEMANDA!DT51))","v":141.90180368919926},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DU49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DU50,DEMANDA!DU51))","v":84.679953752491144},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DV49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DV50,DEMANDA!DV51))","v":94.845740279708536},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DW49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DW50,DEMANDA!DW51))","v":94.216928741942482},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DX49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DX50,DEMANDA!DX51))","v":76.190997992649827},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DY49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DY50,DEMANDA!DY51))","v":89.710446054619311},{"$f":"IF($D$8=\"Otimista\", DEMANDA!DZ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!DZ50,DEMANDA!DZ51))","v":108.48953703322735},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EA49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EA50,DEMANDA!EA51))","v":147.28147365414557},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EB49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EB50,DEMANDA!EB51))","v":104.43982936401062},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EC49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EC50,DEMANDA!EC51))","v":87.281857397065991},{"$f":"IF($D$8=\"Otimista\", DEMANDA!ED49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!ED50,DEMANDA!ED51))","v":188.52454912748451},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EE49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EE50,DEMANDA!EE51))","v":133.64035308415237},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EF49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EF50,DEMANDA!EF51))","v":144.29747852945954},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EG49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EG50,DEMANDA!EG51))","v":86.109573598082221},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EH49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EH50,DEMANDA!EH51))","v":96.446985280030219},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EI49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EI50,DEMANDA!EI51))","v":95.807557753311755},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EJ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EJ50,DEMANDA!EJ51))","v":77.47730198738337},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EK49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EK50,DEMANDA!EK51))","v":91.224993811829663},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EL49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EL50,DEMANDA!EL51))","v":110.26792892402948},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EM49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EM50,DEMANDA!EM51))","v":149.69575419745453},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EN49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EN50,DEMANDA!EN51))","v":106.151837274606},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EO49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EO50,DEMANDA!EO51))","v":88.712606865206425},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EP49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EP50,DEMANDA!EP51))","v":191.61489810079391},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EQ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EQ50,DEMANDA!EQ51))","v":135.83102443097542},{"$f":"IF($D$8=\"Otimista\", DEMANDA!ER49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!ER50,DEMANDA!ER51))","v":146.66284456103725},{"$f":"IF($D$8=\"Otimista\", DEMANDA!ES49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!ES50,DEMANDA!ES51))","v":87.52110665089964},{"$f":"IF($D$8=\"Otimista\", DEMANDA!ET49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!ET50,DEMANDA!ET51))","v":98.02797217705961},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EU49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EU50,DEMANDA!EU51))","v":97.378062969255879},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EV49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EV50,DEMANDA!EV51))","v":78.747332345549538},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EW49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EW50,DEMANDA!EW51))","v":92.720380313329301},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EX49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EX50,DEMANDA!EX51))","v":112.02185750073792},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EY49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EY50,DEMANDA!EY51))","v":152.07682422988191},{"$f":"IF($D$8=\"Otimista\", DEMANDA!EZ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!EZ50,DEMANDA!EZ51))","v":107.8402950400031},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FA49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FA50,DEMANDA!FA51))","v":90.123675140574022},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FB49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FB50,DEMANDA!FB51))","v":194.66273665894437},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FC49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FC50,DEMANDA!FC51))","v":137.99156120424888},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FD49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FD50,DEMANDA!FD51))","v":148.99567294302466},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FE49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FE50,DEMANDA!FE51))","v":88.913222849308681},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FF49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FF50,DEMANDA!FF51))","v":99.587211235921245},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FG49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FG50,DEMANDA!FG51))","v":98.926964531594663},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FH49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FH50,DEMANDA!FH51))","v":79.999892340900246},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FI49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FI50,DEMANDA!FI51))","v":94.195196483921066},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FJ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FJ50,DEMANDA!FJ51))","v":113.75003108723064},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FK49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FK50,DEMANDA!FK51))","v":154.42293021861764},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FL49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FL50,DEMANDA!FL51))","v":109.50395919988803},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FM49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FM50,DEMANDA!FM51))","v":91.514023045620732},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FN49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FN50,DEMANDA!FN51))","v":197.66582022918567},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FO49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FO50,DEMANDA!FO51))","v":140.12037228230574},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FP49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FP50,DEMANDA!FP51))","v":151.29424567004941},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FQ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FQ50,DEMANDA!FQ51))","v":90.284896972968923},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FR49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FR50,DEMANDA!FR51))","v":101.1235541590803},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FS49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FS50,DEMANDA!FS51))","v":100.45312175581564},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FT49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FT50,DEMANDA!FT51))","v":81.234059528896537},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FU49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FU50,DEMANDA!FU51))","v":95.648356199085868},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FV49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FV50,DEMANDA!FV51))","v":115.4500416582526},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FW49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FW50,DEMANDA!FW51))","v":156.73080311562387},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FX49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FX50,DEMANDA!FX51))","v":111.14051161599956},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FY49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FY50,DEMANDA!FY51))","v":92.881713279085332},{"$f":"IF($D$8=\"Otimista\", DEMANDA!FZ49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!FZ50,DEMANDA!FZ51))","v":200.61996433541151},{"$f":"IF($D$8=\"Otimista\", DEMANDA!GA49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!GA50,DEMANDA!GA51))","v":142.21449139435046},{"$f":"IF($D$8=\"Otimista\", DEMANDA!GB49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!GB50,DEMANDA!GB51))","v":153.55535992659532},{"$f":"IF($D$8=\"Otimista\", DEMANDA!GC49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!GC50,DEMANDA!GC51))","v":91.634217740538404},{"$f":"IF($D$8=\"Otimista\", DEMANDA!GD49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!GD50,DEMANDA!GD51))","v":102.63486021681592},{"$f":"IF($D$8=\"Otimista\", DEMANDA!GE49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!GE50,DEMANDA!GE51))","v":101.95440810488122},{"$f":"IF($D$8=\"Otimista\", DEMANDA!GF49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!GF50,DEMANDA!GF51))","v":82.448114229420085},{"$f":"IF($D$8=\"Otimista\", DEMANDA!GG49,IF(RECEITA!$D$8=\"Moderada\", DEMANDA!GG50,DEMANDA!GG51))","v":97.077834636015922}]
[]
[null,null,"Receita Bruta  "]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J12:J15)","v":12896.362934774097},{"$f":"SUM(K12:K15)","v":17507.636125597055},12414.966282984889,10375.364679351655,22410.28097408191,15886.089509043932,17152.922803226058,10236.013016991623,11464.84131234829,11388.831314697361,9209.8780487040949,10844.092998199045,13760.304914136066,18680.492525870373,13246.658954669298,11070.4221264022,23911.571113071423,16950.316662403369,18302.016555736969,10921.735138135504,12232.884034669098,12151.78204106908,9826.8582245352864,11570.551086935633,14741.824160383081,20012.967573329486,14191.539957932633,11860.072679129415,25617.177740390649,18159.378680864818,19607.495003102838,11700.779883683232,13105.452716254118,13018.565736919834,10527.805662670433,12395.875718357483,15544.242667799492,21102.301932120721,14964.005711634087,12505.633344722772,27011.557248857862,19147.819553458314,20674.758911788322,12337.670015306472,13818.801192886584,13727.184831386778,11100.849135059165,13070.600907304877,16379.272994491859,22235.908917866156,15767.86594754619,13177.430827592172,28462.60700123389,20176.432549207064,21785.39846222198,13000.444577160535,14561.141512785003,14464.603558004104,11697.182187618451,13772.74821540769,17282.657721576001,23462.311366618887,16637.529044346247,13904.220701346505,30032.437632090321,{"$f":"SUM(BW12:BW15)","v":21289.24634858183},22986.953393923282,13717.472926358949,15364.248760340159,15262.386337619668,12342.330219632368,14532.372308122844,18259.56943930671,24788.531399923253,17577.974509352236,14690.164411387226,31730.037660249087,22492.632688497652,24286.303556798903,14492.860615874088,16232.7213581263,16125.101106028224,13039.987212550077,15353.822632658686,18594.222557551759,25242.844375772616,17900.135664440786,14959.399090996942,32311.571418771178,22904.867472661983,24731.411928217167,14758.479200885875,16530.227322774397,16420.634655441088,11733.670724887428,15635.22053955236,18926.03242881181,25693.297462296574,18219.559705535925,15226.346325340735,32888.164407237811,23313.599868104131,25172.73861356698,15021.841063339823,16825.20564643879,16713.657321711013,13515.938679514915,15914.227661161987,19254.713270731638,26139.502691700509,18535.971517993126,15490.776197179972,33459.320015642697,23718.477840370797,25609.903505472139,15282.719374018823,17117.402269167127,17003.91672926104,13750.664585286737,16190.603693267463,19579.783361032598,26580.80609523286,18848.907361308397,15752.301151950587,34024.201145055667,24118.907990898708,26042.265884909757,15540.731783609372,17406.388940800105,{"$f":"SUM(EI12:EI15)","v":17290.987467159433},13982.811889460414,16463.943572734679,19900.740836795987,27016.52636193718,19157.884106149377,16010.51743156769,34581.935697732908,24514.272111338079,26469.158244618622,15795.479956906833,17691.719506188965,17574.42633819213,14212.022188949588,16733.825300881494,20217.283265695442,27446.25292061994,19462.610609412113,16265.181723580125,35131.998130663298,24904.197657349789,26890.178331779593,16046.723849392847,17973.125103589762,17853.966263123966,14438.079503104702,16999.994573119151,20529.177530885485,27869.669300278725,19762.862456058716,16516.106481134786,35673.983351803952,25288.397469283296,27305.016087248474,16294.278433158617,18250.398492584838,18129.401375506921,14660.817352606824,17262.255369781898,20835.989041030283,28286.18551542619,20058.221277219727,16762.94206739077,36207.13616265481,22681.249351172224,27713.093478934199,16537.798767340348,18523.153322330465,18400.347885939318,14879.925376059942,17520.242258469476]
[null,null,"Receita - Camping",null,null,null,null,null,null,{"$f":"J25","v":3591.5766972046035},{"$f":"K25","v":4875.7946910970168},{"$f":"L25","v":3457.5099835564947},2889.4904862579278,6241.1583274606528,4424.2015503875973,4777.0086915668307,2850.6817007282125,3192.9046276720692,3171.7361992013148,2564.9079163730325,3020.0291284942441,4223.5157855235757,5733.6923532353449,4065.8599899932256,3397.8972773514815,7339.2921656102217,5202.6412525015357,5617.5249249498238,3352.2600733821705,3754.6972356570095,3729.8042153101119,3016.2042986990564,3551.4042361573484,4965.7268302163102,6741.2912370912973,4780.3657108172729,3995.0199154687211,8629.0479004446497,6116.9169401682248,6604.7093596393743,3941.3627493268946,4414.5213962139105,4385.2538510456416,3546.2508895552628,4175.5031106730466,5532.8169968040029,7511.1523473311699,5326.2874821885298,4451.2545386861275,9614.4924040729693,6815.4739823106283,7358.972704982928,4391.469679192176,4918.6634401843057,4886.0535168239658,3951.2357138276134,4652.3490660748794,6149.8526743110961,8348.8176776993459,5920.2903937375977,4947.6712576235632,10686.728271961032,7575.5552589254567,8179.6665235925566,4881.2190185101827,5467.2069452372716,5430.9602693572442,4391.8888941298301,5171.19242555039,6832.9229977451241,9276.1292562708841,6577.8630037232033,5497.2140816829633,11873.713932230969,8416.9798027233646,{"$f":"BX25","v":9088.1903133073647},5423.3809255187234,6074.4551207852046,6034.1824901501623,4879.7004119456824,5745.561970599043,7588.0777063612222,10301.299990364645,7304.8292261630622,6104.7501390077023,13185.962143961693,9347.1998465392662,10092.590583902844,6022.7571578977086,6745.78617314038,6701.0627288985652,5418.9906606332106,6380.5447118322263,7727.1485576406121,10490.097550745897,7438.7088275911574,6216.6352344868965,13427.628485723224,9518.51109163195,10277.563012814722,6133.1395231567931,6869.4198867040795,6823.8767714331125,3973,6497.4844453245214,7865.0378487998551,10677.291067820626,7571.4509742866967,6327.5697427967398,13667.241605625684,9688.3668589342033,10460.963897126721,6242.5840685955627,6992.0031956423081,6945.6473733507537,5616.7804676596206,6613.4306469279709,8001.6268180726483,10862.719314908052,7702.9413376337852,6437.4581178796643,13904.595128851193,9856.6208544824167,10642.635276689944,6350.9965314368355,7113.4305209781405,7066.2696556456858,5714.324849448737,6728.2834540964486,8136.7152774920514,11046.110524060918,7832.9872023007965,6546.1393047799493,14139.341184561337,10023.026481311428,10822.310889709466,6458.2180198561664,7233.5238960022662,7185.5668314983814,{"$f":"EJ25","v":5810.797649053753},6841.8745358872247,8270.0946693022106,11227.181564809091,7961.3877955954495,6653.4455148904817,14371.117357559544,10187.326832323157,10999.713342077794,6564.0829988174728,7352.097913279471,7303.354722694191,5906.0499259162152,6954.0285234996973,8401.6393125553441,11405.761817241144,8088.0221280002324,6759.275635543052,14599.705249420827,10349.367090318667,11174.67547072685,6668.4917136981512,7469.040842694093,7419.5223398695998,5999.9919255675186,7064.6397362940797,8531.2523315422986,11581.719766396323,8212.7969399916019,6863.5517284215548,14824.936517188926,10509.02792117293,11347.068425253705,6771.3672729726695,7584.2665619310228,7533.984131686173,6092.5544646672406,7173.6267149314399,8658.7531243689446,11754.810233671791,8335.5383711999675,6966.1284959313998,15046.497325155864,7681,11516.651994494649,6872.5663305403805,7697.6145162611938,7646.5806078660917,6183.6085672065065,7280.8375977011938]
[null,null,"Receita - Alimentação",null,null,null,null,null,null,{"$f":"J31","v":6246.2203429645288},{"$f":"K31","v":8479.6429410382898},{"$f":"L31","v":6013.060840967818},5025.2008456659614,10854.188395583746,7694.2635658914751,8307.8412027249233,4957.7073056142826,5552.87761334273,5516.0629551327229,4460.7094197791876,5252.2245712943386,6387.1694299033288,8670.9903262538301,6148.7485670975066,5138.5970167886308,11099.118586934175,7867.888472592118,8495.3117957653303,5069.580451239578,5678.1810747175959,5640.5356753272026,4561.3675594692741,5370.7436463627209,6530.0919933805362,8865.0168318780961,6286.3361036472743,5253.5808866195075,11347.478129951052,8043.9443611976358,8685.4072289167434,5183.0199711704063,5805.2389528579433,5766.7511807947958,4663.4350483179278,5490.9221476755783,6675.0770394022693,9061.8432892474812,6425.9091341986477,5370.2240621517276,11599.421692242253,8222.540871719495,8878.2458854132346,5298.0965106454159,5934.1303739283439,5894.788073106718,4766.9754495534871,5612.8349172184107,6806.8815090056723,9240.7762725401153,6552.7935941311962,5476.2632179524999,11828.461089814375,8384.901190857674,9053.5535984220824,5402.7114531204161,6051.3042884578917,6011.1851440040255,4861.1030029932454,5723.66460875133,6938.4666844916392,9419.4115500662519,6679.4669457778054,5582.1259475428797,12057.119415388714,8546.9913775564983,{"$f":"BX31","v":9228.5696373297433},5507.1523389678241,6168.2832509478721,6127.3885553614764,4955.0739485514941,5834.3099036589811,7069.0695168347993,9596.7132340527423,6805.1946232790797,5687.1983637403737,12284.07070263336,8707.8714873387398,9402.2791019590532,5610.8135261321395,6284.3889123138442,6242.7244554366243,5048.3433582896841,5944.1291811498904,7198.628221094672,9772.5974474978739,6929.9171480086234,5791.4307594072061,12509.207586558425,8867.4654118396065,9574.599814697629,5713.6459750928252,6399.566345865107,6357.1382816936257,5140.8671087778257,6053.0704884646748,7327.0861814045174,9946.9873307475846,7053.5800174621081,5894.7775860219044,12732.431684582114,9025.7034100994733,9745.4564731058108,5815.6047490912079,6513.7652202073568,6470.5800364269744,5232.604768056075,6161.0862193342491,7454.3327590473291,10119.732684679184,7176.0767228549921,5997.1498326716728,12953.550737480085,9182.4491943471021,9914.7019211690422,5916.6020327212591,6626.8871777385393,6582.9520141292223,5323.4773239954893,6268.0833415957886,7580.1814584824087,10290.580329688299,7297.2277301697059,6098.3974602132539,13172.240668030827,9337.473034319195,10082.088108826305,6016.4898020174724,6738.7664242893716,6694.0895198189437,{"$f":"EJ31","v":5413.3515916667102},6373.9050377808853,7704.4379868556944,10459.266500819813,7416.8459991341651,6198.3641564192658,13388.163849457491,9490.5355948104534,10247.356615130264,6115.1138441840876,6849.2302338943064,6803.8209726751165,5502.088817725039,6478.3879339375972,7826.985259525829,10625.632248197147,7534.818815653548,6296.9557245104661,13601.116821317479,9641.4926477852568,10410.351710607045,6212.381227600069,6958.1745185372074,6912.0429747678982,5589.6053867144192,6581.4335777545275,7947.733026873746,10789.555052199919,7651.0592989550787,6394.0995569838879,13810.942754950545,9790.2330213159894,10570.953357944058,6308.2203199548003,7065.519046484028,7018.6758262863432,5675.8368472860639,6682.9660815362731,8066.5130397863077,10950.806503914222,7765.4054803443832,6489.6602942878053,14017.349280335937,9936.5494615835287,10728.937775904384,6402.4975797125126,7171.1142446037429,7123.57094574449,5760.6630451126193,6782.8439705865221]
[null,null,"Receita - Varejo",null,null,null,null,null,null,{"$f":"J35","v":2602.5918095685538},{"$f":"K35","v":3533.1845587659545},{"$f":"L35","v":2505.4420170699241},2093.833685694151,4522.5784981598945,3205.9431524547813,3461.600501135385,2065.7113773392844,2313.6990055594706,2298.3595646386343,1858.6289249079946,2188.4269047059747,2661.3205957930536,3612.9126359390957,2561.978569623961,2141.0820903285962,4624.6327445559064,3278.2868635800492,3539.7132482355546,2112.3251880164908,2365.9087811323316,2350.2231980530014,1900.5698164455307,2237.809852651134,2720.8716639085565,3693.7570132825399,2619.306709853031,2188.9920360914616,4728.1158874796047,3351.6434838323485,3618.9196787153101,2159.5916546543363,2418.8495636908096,2402.8129919978314,1943.0979367991365,2287.8842281981579,2781.2820997509457,3775.7680371864503,2677.4621392494364,2237.5933592298866,4833.092371767606,3426.0586965497891,3699.269118922181,2207.5402127689235,2472.5543224701432,2456.161697127799,1986.2397706472862,2338.6812155076714,2836.2006287523636,3850.3234468917149,2730.330664221332,2281.7763408135415,4928.5254540893229,3493.708829524031,3772.3139993425343,2251.1297721335063,2521.376786857455,2504.660476668344,2025.4595845805188,2384.8602536463877,2891.0277852048494,3924.7548125276048,2783.1112274074189,2325.8858114761997,5023.7997564119642,3561.2464073152078,{"$f":"BX35","v":3845.2373488873932},2294.6468079032597,2570.1180212282802,2553.0785647339485,2064.6141452297893,2430.9624598579089,2945.4456320144996,3998.6305141886428,2835.4977596996164,2369.6659848918225,5118.3627927639,3628.2797863911419,3917.6162924829391,2337.8389692217247,2618.4953801307684,2601.1351897652603,2103.4763992873686,2476.7204921457874,2999.4284254561135,4071.9156031241141,2887.465478336926,2413.0961497530029,5212.1698277326768,3694.7772549331694,3989.4165894573453,2380.6858229553436,2666.4859774437946,2648.8076173723439,2142.0279619907606,2522.1127035269478,3052.9525755852155,4144.578054478161,2938.9916739425453,2456.1573275091268,5305.1798685758813,3760.7097542081142,4060.606863794088,2423.1686454546702,2714.0688417530655,2696.0750151779062,2180.2519866900311,2567.1192580559373,3105.9719829363871,4216.5552852829933,2990.0319678562469,2498.8124302798633,5397.3128072833688,3826.0204976446262,4131.1258004871006,2465.2508469671916,2761.2029907243914,2742.8966725538426,2218.1155516647873,2611.7013923315785,3158.4089410343372,4287.7418040367911,3040.5115542373774,2540.9989417555225,5488.4336116795112,3890.6137642996646,4200.8700453442943,2506.8707508406133,2807.8193434539048,2789.2039665912266,{"$f":"EJ35","v":2255.5631631944625},2655.7937657420352,3210.1824945232061,4358.027708674922,3090.3524996392357,2582.6517318413607,5578.4016039406215,3954.3898311710223,4269.7319229709437,2547.9641017433701,2853.8459307892945,2834.9254052812985,2292.5370073854328,2699.3283058073321,3261.2438581357624,4427.3467700821448,3139.5078398556452,2623.7315518793607,5667.1320088822822,4017.2886032438569,4337.6465460862692,2588.4921781666953,2899.2393827238361,2880.0179061532908,2329.0022444643414,2742.2639907310531,3311.5554278640607,4495.6479384166332,3187.9413745646161,2664.2081487432865,5754.5594812293939,4079.2637588816624,4404.563899143358,2628.4251333145003,2943.9662693683449,2924.4482609526431,2364.9320197025263,2784.5692006401136,3361.0470999109616,4562.8360432975924,3235.5856168101595,2704.0251226199189,5840.5622001399734,4140.2289423264701,4470.3907399601594,2667.7073248802135,2987.964268584893,2968.1545607268708,2400.2762687969248,2826.1849877443842]
[null,null,"Receita - Internet",null,null,null,null,null,null,{"$f":"J39","v":455.97408503641054},{"$f":"K39","v":619.01393469579523},{"$f":"L39","v":438.95344139065071},366.83966173361523,792.35575287761344,561.68124031007756,606.47240779891945,361.91263330984265,405.36006577401929,402.67259572468873,325.63178764388067,383.4123937044867,488.29910291610952,662.89721044210523,470.07182795460437,392.84574193349079,848.5276159711176,601.50007372966729,649.46658678625954,387.56942549726568,434.09694316216019,431.21895237876464,348.71654992142595,410.59335176443,525.13367287767915,712.90249107755676,505.53143361505465,422.47984094972423,912.53582251533851,646.87389566661091,698.45873583141224,416.8055085315961,466.84280349145359,463.74771308156545,375.0217879981069,441.5662318107008,555.06653184227366,753.53825835562088,534.34695599747351,446.56138465503147,964.55078077503151,683.74600287839985,738.2712024699789,440.56361269995784,493.45305630378948,490.18154432829454,396.39820103077886,466.7357085039157,586.33818242272753,795.99152073497953,564.45129545606369,471.72001120256749,1018.8921853691601,722.26726989990198,779.86434086480631,465.38433339642808,521.2534922323855,517.79766797449111,418.73070591485549,493.03092745958213,620.24025413438687,842.01574775414804,597.08786743781843,498.99486064446251,1077.8045280586744,764.02876098675961,{"$f":"BX39","v":824.95609439878172},492.29285396914014,551.39236737880185,547.73672737408037,442.94171390540203,521.53797400691076,656.97658409618884,891.88766131722298,632.45290021047651,528.54992374732683,1141.6420208901359,809.28156822850769,873.81757845406651,521.45096262251536,584.05089254130746,580.17873192777381,469.17679433981266,552.42824753078355,669.01735336035813,908.2337744047295,644.04421050407745,538.23694734983621,1162.5655187568502,824.11371425725838,889.83251124747039,531.00787968091299,594.75511276141856,590.81198494200567,477.7756541188412,562.55290223621455,680.9558230222201,924.44100925020439,655.53703984457331,547.84166901296487,1183.3112484541332,838.81984486234194,905.71137954035953,540.48360019838287,605.36838883606015,601.35489675537883,486.30145710918862,572.59153684383136,692.78171067527239,940.49540683028135,666.92148964810099,557.35581634877019,1203.8613420280521,853.38729389665184,921.44050712604985,549.86996289353647,615.88157972605268,611.79838693228862,494.74686017772399,582.53550524364732,704.47768402380257,956.37343744685177,678.1808746005172,566.76544520186076,1224.1856807839949,867.79471096841689,936.996841029694,559.15321089512031,626.27927705455932,622.12714925088244,{"$f":"EJ39","v":503.09948554548566},592.37023332453327,716.02568611487322,972.05058763335421,689.29781178052633,576.05602841658254,1244.2528867752562,882.01985303344895,952.35636443962505,568.3190121619034,636.54542822589417,632.32523754152351,511.34643792290058,602.0805376368678,727.41483547850521,987.51208509950311,700.26182590268672,585.21881164724527,1264.044051042707,896.0493160020095,967.50460435942637,577.35872992792952,646.67035963462422,642.38304233317899,519.47994635842167,611.65726833948963,738.63674460537914,1002.7465432658489,711.06484254741804,594.2470469860566,1283.5445984350845,909.87276791271665,982.4304049073512,586.26570691664688,656.6466148014423,652.29315658176415,527.49402095099276,621.09337267407125,749.67577696407318,1017.7327345425828,721.69180886521781,603.12815455164628,1302.7273570230313,923.47094726222781,997.1129685750052,595.02753220724094,666.46029288063505,662.04177160186828,535.37749494389118,630.375702437374]
[]
[null,null,"Ano",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J19:J22)","v":161.78728000000001},{"$f":"SUM(K19:K22)","v":172.62559337763429},184.93893551301801,195.00542545232545,205.48103675113509,216.81416676055707,229.06970659075245,231.72268495195354,237.43060918306051,241.55397169009206,245.63203664415252,249.65850808125887,253.62959193143075,257.54236370033254,258.40628450396775,{"$f":"SUM(Y19:Y21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Receita - Camping",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J17,$J$12:$GG$12)/1000","v":45.057000000000002},{"$f":"SUMIF($J$3:$GG$3, K17,$J$12:$GG$12)/1000","v":52.984793808370902},{"$f":"SUMIF($J$3:$GG$3, L17,$J$12:$GG$12)/1000","v":62.295969890660608},{"$f":"SUMIF($J$3:$GG$3, M17,$J$12:$GG$12)/1000","v":69.410221872479312},{"$f":"SUMIF($J$3:$GG$3, N17,$J$12:$GG$12)/1000","v":77.151049610635567},{"$f":"SUMIF($J$3:$GG$3, O17,$J$12:$GG$12)/1000","v":85.720294306682689},{"$f":"SUMIF($J$3:$GG$3, P17,$J$12:$GG$12)/1000","v":95.193851068702529},{"$f":"SUMIF($J$3:$GG$3, Q17,$J$12:$GG$12)/1000","v":95.393213387252985},{"$f":"SUMIF($J$3:$GG$3, R17,$J$12:$GG$12)/1000","v":98.668367747566748},{"$f":"SUMIF($J$3:$GG$3, S17,$J$12:$GG$12)/1000","v":100.38190186012356},{"$f":"SUMIF($J$3:$GG$3, T17,$J$12:$GG$12)/1000","v":102.07661179651373},{"$f":"SUMIF($J$3:$GG$3, U17,$J$12:$GG$12)/1000","v":103.74988116076479},{"$f":"SUMIF($J$3:$GG$3, V17,$J$12:$GG$12)/1000","v":105.40013326192955},{"$f":"SUMIF($J$3:$GG$3, W17,$J$12:$GG$12)/1000","v":107.02615277615588},{"$f":"SUMIF($J$3:$GG$3, X17,$J$12:$GG$12)/1000","v":105.64058716439799},{"$f":"SUMIF($J$3:$GG$3, Y17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL17,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM17,$J$12:$GG$12)/1000","v":0}]
[null,null,"Receita - Alimentação",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J17,$J$13:$GG$13)/1000","v":78.36},{"$f":"SUMIF($J$3:$GG$3, K17,$J$13:$GG$13)/1000","v":80.128232602451291},{"$f":"SUMIF($J$3:$GG$3, L17,$J$13:$GG$13)/1000","v":81.92122283640748},{"$f":"SUMIF($J$3:$GG$3, M17,$J$13:$GG$13)/1000","v":83.740087298827476},{"$f":"SUMIF($J$3:$GG$3, N17,$J$13:$GG$13)/1000","v":85.393598970050519},{"$f":"SUMIF($J$3:$GG$3, O17,$J$13:$GG$13)/1000","v":87.044359555641194},{"$f":"SUMIF($J$3:$GG$3, P17,$J$13:$GG$13)/1000","v":88.682796463160329},{"$f":"SUMIF($J$3:$GG$3, Q17,$J$13:$GG$13)/1000","v":90.308134588998072},{"$f":"SUMIF($J$3:$GG$3, R17,$J$13:$GG$13)/1000","v":91.919663676539372},{"$f":"SUMIF($J$3:$GG$3, S17,$J$13:$GG$13)/1000","v":93.515995742429709},{"$f":"SUMIF($J$3:$GG$3, T17,$J$13:$GG$13)/1000","v":95.094791165303363},{"$f":"SUMIF($J$3:$GG$3, U17,$J$13:$GG$13)/1000","v":96.653612505043313},{"$f":"SUMIF($J$3:$GG$3, V17,$J$13:$GG$13)/1000","v":98.190990912970918},{"$f":"SUMIF($J$3:$GG$3, W17,$J$13:$GG$13)/1000","v":99.705794190770732},{"$f":"SUMIF($J$3:$GG$3, X17,$J$13:$GG$13)/1000","v":101.19591162191644},{"$f":"SUMIF($J$3:$GG$3, Y17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL17,$J$13:$GG$13)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM17,$J$13:$GG$13)/1000","v":0}]
[null,null,"Receita - Varejo",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J17,$J$14:$GG$14)/1000","v":32.650000000000006},{"$f":"SUMIF($J$3:$GG$3, K17,$J$14:$GG$14)/1000","v":33.386763584354703},{"$f":"SUMIF($J$3:$GG$3, L17,$J$14:$GG$14)/1000","v":34.133842848503122},{"$f":"SUMIF($J$3:$GG$3, M17,$J$14:$GG$14)/1000","v":34.891703041178118},{"$f":"SUMIF($J$3:$GG$3, N17,$J$14:$GG$14)/1000","v":35.580666237521051},{"$f":"SUMIF($J$3:$GG$3, O17,$J$14:$GG$14)/1000","v":36.268483148183826},{"$f":"SUMIF($J$3:$GG$3, P17,$J$14:$GG$14)/1000","v":36.951165192983474},{"$f":"SUMIF($J$3:$GG$3, Q17,$J$14:$GG$14)/1000","v":37.628389412082534},{"$f":"SUMIF($J$3:$GG$3, R17,$J$14:$GG$14)/1000","v":38.29985986522474},{"$f":"SUMIF($J$3:$GG$3, S17,$J$14:$GG$14)/1000","v":38.964998226012369},{"$f":"SUMIF($J$3:$GG$3, T17,$J$14:$GG$14)/1000","v":39.622829652209738},{"$f":"SUMIF($J$3:$GG$3, U17,$J$14:$GG$14)/1000","v":40.272338543768043},{"$f":"SUMIF($J$3:$GG$3, V17,$J$14:$GG$14)/1000","v":40.912912880404541},{"$f":"SUMIF($J$3:$GG$3, W17,$J$14:$GG$14)/1000","v":41.544080912821144},{"$f":"SUMIF($J$3:$GG$3, X17,$J$14:$GG$14)/1000","v":42.164963175798519},{"$f":"SUMIF($J$3:$GG$3, Y17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL17,$J$14:$GG$14)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM17,$J$14:$GG$14)/1000","v":0}]
[null,null,"Receita - Internet",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J17,$J$15:$GG$15)/1000","v":5.7202800000000007},{"$f":"SUMIF($J$3:$GG$3, K17,$J$15:$GG$15)/1000","v":6.1258033824574003},6.5878999374467986,6.9634132398405475,7.3557219329279491,7.7810297500493668,8.2418938659061194,8.3929475636199733,8.5427178937296393,8.6910758615264267,8.837804030125719,8.9826758716827566,9.1255548761257295,9.2663358205847732,9.404822541854795]
[]
[null,null,"Camping"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J26:J26)","v":3591.5766972046035},{"$f":"SUM(K26:K26)","v":4875.7946910970168},{"$f":"SUM(L26:L26)","v":3457.5099835564947},{"$f":"SUM(M26:M26)","v":2889.4904862579278},{"$f":"SUM(N26:N26)","v":6241.1583274606528},{"$f":"SUM(O26:O26)","v":4424.2015503875973},{"$f":"SUM(P26:P26)","v":4777.0086915668307},{"$f":"SUM(Q26:Q26)","v":2850.6817007282125},{"$f":"SUM(R26:R26)","v":3192.9046276720692},{"$f":"SUM(S26:S26)","v":3171.7361992013148},{"$f":"SUM(T26:T26)","v":2564.9079163730325},{"$f":"SUM(U26:U26)","v":3020.0291284942441},{"$f":"SUM(V26:V26)","v":4223.5157855235757},{"$f":"SUM(W26:W26)","v":5733.6923532353449},{"$f":"SUM(X26:X26)","v":4065.8599899932256},{"$f":"SUM(Y26:Y26)","v":3397.8972773514815},{"$f":"SUM(Z26:Z26)","v":7339.2921656102217},{"$f":"SUM(AA26:AA26)","v":5202.6412525015357},{"$f":"SUM(AB26:AB26)","v":5617.5249249498238},{"$f":"SUM(AC26:AC26)","v":3352.2600733821705},{"$f":"SUM(AD26:AD26)","v":3754.6972356570095},{"$f":"SUM(AE26:AE26)","v":3729.8042153101119},{"$f":"SUM(AF26:AF26)","v":3016.2042986990564},{"$f":"SUM(AG26:AG26)","v":3551.4042361573484},{"$f":"SUM(AH26:AH26)","v":4965.7268302163102},{"$f":"SUM(AI26:AI26)","v":6741.2912370912973},{"$f":"SUM(AJ26:AJ26)","v":4780.3657108172729},{"$f":"SUM(AK26:AK26)","v":3995.0199154687211},{"$f":"SUM(AL26:AL26)","v":8629.0479004446497},{"$f":"SUM(AM26:AM26)","v":6116.9169401682248},{"$f":"SUM(AN26:AN26)","v":6604.7093596393743},{"$f":"SUM(AO26:AO26)","v":3941.3627493268946},{"$f":"SUM(AP26:AP26)","v":4414.5213962139105},{"$f":"SUM(AQ26:AQ26)","v":4385.2538510456416},{"$f":"SUM(AR26:AR26)","v":3546.2508895552628},{"$f":"SUM(AS26:AS26)","v":4175.5031106730466},{"$f":"SUM(AT26:AT26)","v":5532.8169968040029},{"$f":"SUM(AU26:AU26)","v":7511.1523473311699},{"$f":"SUM(AV26:AV26)","v":5326.2874821885298},{"$f":"SUM(AW26:AW26)","v":4451.2545386861275},{"$f":"SUM(AX26:AX26)","v":9614.4924040729693},{"$f":"SUM(AY26:AY26)","v":6815.4739823106283},{"$f":"SUM(AZ26:AZ26)","v":7358.972704982928},{"$f":"SUM(BA26:BA26)","v":4391.469679192176},{"$f":"SUM(BB26:BB26)","v":4918.6634401843057},{"$f":"SUM(BC26:BC26)","v":4886.0535168239658},{"$f":"SUM(BD26:BD26)","v":3951.2357138276134},{"$f":"SUM(BE26:BE26)","v":4652.3490660748794},{"$f":"SUM(BF26:BF26)","v":6149.8526743110961},{"$f":"SUM(BG26:BG26)","v":8348.8176776993459},{"$f":"SUM(BH26:BH26)","v":5920.2903937375977},{"$f":"SUM(BI26:BI26)","v":4947.6712576235632},{"$f":"SUM(BJ26:BJ26)","v":10686.728271961032},{"$f":"SUM(BK26:BK26)","v":7575.5552589254567},{"$f":"SUM(BL26:BL26)","v":8179.6665235925566},{"$f":"SUM(BM26:BM26)","v":4881.2190185101827},{"$f":"SUM(BN26:BN26)","v":5467.2069452372716},{"$f":"SUM(BO26:BO26)","v":5430.9602693572442},{"$f":"SUM(BP26:BP26)","v":4391.8888941298301},{"$f":"SUM(BQ26:BQ26)","v":5171.19242555039},{"$f":"SUM(BR26:BR26)","v":6832.9229977451241},{"$f":"SUM(BS26:BS26)","v":9276.1292562708841},{"$f":"SUM(BT26:BT26)","v":6577.8630037232033},{"$f":"SUM(BU26:BU26)","v":5497.2140816829633},{"$f":"SUM(BV26:BV26)","v":11873.713932230969},{"$f":"SUM(BW26:BW26)","v":8416.9798027233646},{"$f":"SUM(BX26:BX26)","v":9088.1903133073647},{"$f":"SUM(BY26:BY26)","v":5423.3809255187234},{"$f":"SUM(BZ26:BZ26)","v":6074.4551207852046},{"$f":"SUM(CA26:CA26)","v":6034.1824901501623},{"$f":"SUM(CB26:CB26)","v":4879.7004119456824},{"$f":"SUM(CC26:CC26)","v":5745.561970599043},{"$f":"SUM(CD26:CD26)","v":7588.0777063612222},{"$f":"SUM(CE26:CE26)","v":10301.299990364645},{"$f":"SUM(CF26:CF26)","v":7304.8292261630622},{"$f":"SUM(CG26:CG26)","v":6104.7501390077023},{"$f":"SUM(CH26:CH26)","v":13185.962143961693},{"$f":"SUM(CI26:CI26)","v":9347.1998465392662},{"$f":"SUM(CJ26:CJ26)","v":10092.590583902844},{"$f":"SUM(CK26:CK26)","v":6022.7571578977086},{"$f":"SUM(CL26:CL26)","v":6745.78617314038},{"$f":"SUM(CM26:CM26)","v":6701.0627288985652},{"$f":"SUM(CN26:CN26)","v":5418.9906606332106},{"$f":"SUM(CO26:CO26)","v":6380.5447118322263},{"$f":"SUM(CP26:CP26)","v":7727.1485576406121},{"$f":"SUM(CQ26:CQ26)","v":10490.097550745897},{"$f":"SUM(CR26:CR26)","v":7438.7088275911574},{"$f":"SUM(CS26:CS26)","v":6216.6352344868965},{"$f":"SUM(CT26:CT26)","v":13427.628485723224},{"$f":"SUM(CU26:CU26)","v":9518.51109163195},{"$f":"SUM(CV26:CV26)","v":10277.563012814722},{"$f":"SUM(CW26:CW26)","v":6133.1395231567931},{"$f":"SUM(CX26:CX26)","v":6869.4198867040795},{"$f":"SUM(CY26:CY26)","v":6823.8767714331125},{"$f":"SUM(CZ26:CZ26)","v":3973},{"$f":"SUM(DA26:DA26)","v":6497.4844453245214},{"$f":"SUM(DB26:DB26)","v":7865.0378487998551},{"$f":"SUM(DC26:DC26)","v":10677.291067820626},{"$f":"SUM(DD26:DD26)","v":7571.4509742866967},{"$f":"SUM(DE26:DE26)","v":6327.5697427967398},{"$f":"SUM(DF26:DF26)","v":13667.241605625684},{"$f":"SUM(DG26:DG26)","v":9688.3668589342033},{"$f":"SUM(DH26:DH26)","v":10460.963897126721},{"$f":"SUM(DI26:DI26)","v":6242.5840685955627},{"$f":"SUM(DJ26:DJ26)","v":6992.0031956423081},{"$f":"SUM(DK26:DK26)","v":6945.6473733507537},{"$f":"SUM(DL26:DL26)","v":5616.7804676596206},{"$f":"SUM(DM26:DM26)","v":6613.4306469279709},{"$f":"SUM(DN26:DN26)","v":8001.6268180726483},{"$f":"SUM(DO26:DO26)","v":10862.719314908052},{"$f":"SUM(DP26:DP26)","v":7702.9413376337852},{"$f":"SUM(DQ26:DQ26)","v":6437.4581178796643},{"$f":"SUM(DR26:DR26)","v":13904.595128851193},{"$f":"SUM(DS26:DS26)","v":9856.6208544824167},{"$f":"SUM(DT26:DT26)","v":10642.635276689944},{"$f":"SUM(DU26:DU26)","v":6350.9965314368355},{"$f":"SUM(DV26:DV26)","v":7113.4305209781405},{"$f":"SUM(DW26:DW26)","v":7066.2696556456858},{"$f":"SUM(DX26:DX26)","v":5714.324849448737},{"$f":"SUM(DY26:DY26)","v":6728.2834540964486},{"$f":"SUM(DZ26:DZ26)","v":8136.7152774920514},{"$f":"SUM(EA26:EA26)","v":11046.110524060918},{"$f":"SUM(EB26:EB26)","v":7832.9872023007965},{"$f":"SUM(EC26:EC26)","v":6546.1393047799493},{"$f":"SUM(ED26:ED26)","v":14139.341184561337},{"$f":"SUM(EE26:EE26)","v":10023.026481311428},{"$f":"SUM(EF26:EF26)","v":10822.310889709466},{"$f":"SUM(EG26:EG26)","v":6458.2180198561664},{"$f":"SUM(EH26:EH26)","v":7233.5238960022662},{"$f":"SUM(EI26:EI26)","v":7185.5668314983814},{"$f":"SUM(EJ26:EJ26)","v":5810.797649053753},{"$f":"SUM(EK26:EK26)","v":6841.8745358872247},{"$f":"SUM(EL26:EL26)","v":8270.0946693022106},{"$f":"SUM(EM26:EM26)","v":11227.181564809091},{"$f":"SUM(EN26:EN26)","v":7961.3877955954495},{"$f":"SUM(EO26:EO26)","v":6653.4455148904817},{"$f":"SUM(EP26:EP26)","v":14371.117357559544},{"$f":"SUM(EQ26:EQ26)","v":10187.326832323157},{"$f":"SUM(ER26:ER26)","v":10999.713342077794},{"$f":"SUM(ES26:ES26)","v":6564.0829988174728},{"$f":"SUM(ET26:ET26)","v":7352.097913279471},{"$f":"SUM(EU26:EU26)","v":7303.354722694191},{"$f":"SUM(EV26:EV26)","v":5906.0499259162152},{"$f":"SUM(EW26:EW26)","v":6954.0285234996973},{"$f":"SUM(EX26:EX26)","v":8401.6393125553441},{"$f":"SUM(EY26:EY26)","v":11405.761817241144},{"$f":"SUM(EZ26:EZ26)","v":8088.0221280002324},{"$f":"SUM(FA26:FA26)","v":6759.275635543052},{"$f":"SUM(FB26:FB26)","v":14599.705249420827},{"$f":"SUM(FC26:FC26)","v":10349.367090318667},{"$f":"SUM(FD26:FD26)","v":11174.67547072685},{"$f":"SUM(FE26:FE26)","v":6668.4917136981512},{"$f":"SUM(FF26:FF26)","v":7469.040842694093},{"$f":"SUM(FG26:FG26)","v":7419.5223398695998},{"$f":"SUM(FH26:FH26)","v":5999.9919255675186},{"$f":"SUM(FI26:FI26)","v":7064.6397362940797},{"$f":"SUM(FJ26:FJ26)","v":8531.2523315422986},{"$f":"SUM(FK26:FK26)","v":11581.719766396323},{"$f":"SUM(FL26:FL26)","v":8212.7969399916019},{"$f":"SUM(FM26:FM26)","v":6863.5517284215548},{"$f":"SUM(FN26:FN26)","v":14824.936517188926},{"$f":"SUM(FO26:FO26)","v":10509.02792117293},{"$f":"SUM(FP26:FP26)","v":11347.068425253705},{"$f":"SUM(FQ26:FQ26)","v":6771.3672729726695},{"$f":"SUM(FR26:FR26)","v":7584.2665619310228},{"$f":"SUM(FS26:FS26)","v":7533.984131686173},{"$f":"SUM(FT26:FT26)","v":6092.5544646672406},{"$f":"SUM(FU26:FU26)","v":7173.6267149314399},{"$f":"SUM(FV26:FV26)","v":8658.7531243689446},{"$f":"SUM(FW26:FW26)","v":11754.810233671791},{"$f":"SUM(FX26:FX26)","v":8335.5383711999675},{"$f":"SUM(FY26:FY26)","v":6966.1284959313998},{"$f":"SUM(FZ26:FZ26)","v":15046.497325155864},{"$f":"SUM(GA26:GA26)","v":7681},{"$f":"SUM(GB26:GB26)","v":11516.651994494649},{"$f":"SUM(GC26:GC26)","v":6872.5663305403805},{"$f":"SUM(GD26:GD26)","v":7697.6145162611938},{"$f":"SUM(GE26:GE26)","v":7646.5806078660917},{"$f":"SUM(GF26:GF26)","v":6183.6085672065065},{"$f":"SUM(GG26:GG26)","v":7280.8375977011938}]
[null,null,null,null,null,null,null,null,null,{"$f":"J8*$D$27","v":3591.5766972046035},{"$f":"K8*$D$27","v":4875.7946910970168},3457.5099835564947,2889.4904862579278,6241.1583274606528,4424.2015503875973,4777.0086915668307,2850.6817007282125,3192.9046276720692,3171.7361992013148,2564.9079163730325,3020.0291284942441,4223.5157855235757,5733.6923532353449,4065.8599899932256,3397.8972773514815,7339.2921656102217,5202.6412525015357,5617.5249249498238,3352.2600733821705,3754.6972356570095,3729.8042153101119,3016.2042986990564,3551.4042361573484,4965.7268302163102,6741.2912370912973,4780.3657108172729,3995.0199154687211,8629.0479004446497,6116.9169401682248,6604.7093596393743,3941.3627493268946,4414.5213962139105,4385.2538510456416,3546.2508895552628,4175.5031106730466,5532.8169968040029,7511.1523473311699,5326.2874821885298,4451.2545386861275,9614.4924040729693,6815.4739823106283,7358.972704982928,4391.469679192176,4918.6634401843057,4886.0535168239658,3951.2357138276134,4652.3490660748794,6149.8526743110961,8348.8176776993459,5920.2903937375977,4947.6712576235632,10686.728271961032,7575.5552589254567,8179.6665235925566,4881.2190185101827,5467.2069452372716,5430.9602693572442,4391.8888941298301,5171.19242555039,6832.9229977451241,9276.1292562708841,6577.8630037232033,5497.2140816829633,11873.713932230969,{"$f":"BW8*$D$27","v":8416.9798027233646},9088.1903133073647,5423.3809255187234,6074.4551207852046,6034.1824901501623,4879.7004119456824,5745.561970599043,7588.0777063612222,10301.299990364645,7304.8292261630622,6104.7501390077023,13185.962143961693,9347.1998465392662,10092.590583902844,6022.7571578977086,6745.78617314038,6701.0627288985652,5418.9906606332106,6380.5447118322263,7727.1485576406121,10490.097550745897,7438.7088275911574,6216.6352344868965,13427.628485723224,9518.51109163195,10277.563012814722,6133.1395231567931,6869.4198867040795,6823.8767714331125,3973,6497.4844453245214,7865.0378487998551,10677.291067820626,7571.4509742866967,6327.5697427967398,13667.241605625684,9688.3668589342033,10460.963897126721,6242.5840685955627,6992.0031956423081,6945.6473733507537,5616.7804676596206,6613.4306469279709,8001.6268180726483,10862.719314908052,7702.9413376337852,6437.4581178796643,13904.595128851193,9856.6208544824167,10642.635276689944,6350.9965314368355,7113.4305209781405,7066.2696556456858,5714.324849448737,6728.2834540964486,8136.7152774920514,11046.110524060918,7832.9872023007965,6546.1393047799493,14139.341184561337,10023.026481311428,10822.310889709466,6458.2180198561664,7233.5238960022662,{"$f":"EI8*$D$27","v":7185.5668314983814},5810.797649053753,6841.8745358872247,8270.0946693022106,11227.181564809091,7961.3877955954495,6653.4455148904817,14371.117357559544,10187.326832323157,10999.713342077794,6564.0829988174728,7352.097913279471,7303.354722694191,5906.0499259162152,6954.0285234996973,8401.6393125553441,11405.761817241144,8088.0221280002324,6759.275635543052,14599.705249420827,10349.367090318667,11174.67547072685,6668.4917136981512,7469.040842694093,7419.5223398695998,5999.9919255675186,7064.6397362940797,8531.2523315422986,11581.719766396323,8212.7969399916019,6863.5517284215548,14824.936517188926,10509.02792117293,11347.068425253705,6771.3672729726695,7584.2665619310228,7533.984131686173,6092.5544646672406,7173.6267149314399,8658.7531243689446,11754.810233671791,8335.5383711999675,6966.1284959313998,15046.497325155864,7681,11516.651994494649,6872.5663305403805,7697.6145162611938,7646.5806078660917,6183.6085672065065,7280.8375977011938]
[null,null,"Preço",75]
[]
[]
[null,null,"Alimentação"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"(J7*$G$32)*$E$32","v":6246.2203429645288},{"$f":"(K7*$G$32)*$E$32","v":8479.6429410382898},6013.060840967818,5025.2008456659614,10854.188395583746,7694.2635658914751,8307.8412027249233,4957.7073056142826,5552.87761334273,5516.0629551327229,4460.7094197791876,5252.2245712943386,6387.1694299033288,8670.9903262538301,6148.7485670975066,5138.5970167886308,11099.118586934175,7867.888472592118,8495.3117957653303,5069.580451239578,5678.1810747175959,5640.5356753272026,4561.3675594692741,5370.7436463627209,6530.0919933805362,8865.0168318780961,6286.3361036472743,5253.5808866195075,11347.478129951052,8043.9443611976358,8685.4072289167434,5183.0199711704063,5805.2389528579433,5766.7511807947958,4663.4350483179278,5490.9221476755783,6675.0770394022693,9061.8432892474812,6425.9091341986477,5370.2240621517276,11599.421692242253,8222.540871719495,8878.2458854132346,5298.0965106454159,5934.1303739283439,5894.788073106718,4766.9754495534871,5612.8349172184107,6806.8815090056723,9240.7762725401153,6552.7935941311962,5476.2632179524999,11828.461089814375,8384.901190857674,9053.5535984220824,5402.7114531204161,6051.3042884578917,6011.1851440040255,4861.1030029932454,5723.66460875133,6938.4666844916392,9419.4115500662519,6679.4669457778054,5582.1259475428797,12057.119415388714,{"$f":"(BW7*$G$32)*$E$32","v":8546.9913775564983},9228.5696373297433,5507.1523389678241,6168.2832509478721,6127.3885553614764,4955.0739485514941,5834.3099036589811,7069.0695168347993,9596.7132340527423,6805.1946232790797,5687.1983637403737,12284.07070263336,8707.8714873387398,9402.2791019590532,5610.8135261321395,6284.3889123138442,6242.7244554366243,5048.3433582896841,5944.1291811498904,7198.628221094672,9772.5974474978739,6929.9171480086234,5791.4307594072061,12509.207586558425,8867.4654118396065,9574.599814697629,5713.6459750928252,6399.566345865107,6357.1382816936257,5140.8671087778257,6053.0704884646748,7327.0861814045174,9946.9873307475846,7053.5800174621081,5894.7775860219044,12732.431684582114,9025.7034100994733,9745.4564731058108,5815.6047490912079,6513.7652202073568,6470.5800364269744,5232.604768056075,6161.0862193342491,7454.3327590473291,10119.732684679184,7176.0767228549921,5997.1498326716728,12953.550737480085,9182.4491943471021,9914.7019211690422,5916.6020327212591,6626.8871777385393,6582.9520141292223,5323.4773239954893,6268.0833415957886,7580.1814584824087,10290.580329688299,7297.2277301697059,6098.3974602132539,13172.240668030827,9337.473034319195,10082.088108826305,6016.4898020174724,6738.7664242893716,{"$f":"(EI7*$G$32)*$E$32","v":6694.0895198189437},5413.3515916667102,6373.9050377808853,7704.4379868556944,10459.266500819813,7416.8459991341651,6198.3641564192658,13388.163849457491,9490.5355948104534,10247.356615130264,6115.1138441840876,6849.2302338943064,6803.8209726751165,5502.088817725039,6478.3879339375972,7826.985259525829,10625.632248197147,7534.818815653548,6296.9557245104661,13601.116821317479,9641.4926477852568,10410.351710607045,6212.381227600069,6958.1745185372074,6912.0429747678982,5589.6053867144192,6581.4335777545275,7947.733026873746,10789.555052199919,7651.0592989550787,6394.0995569838879,13810.942754950545,9790.2330213159894,10570.953357944058,6308.2203199548003,7065.519046484028,7018.6758262863432,5675.8368472860639,6682.9660815362731,8066.5130397863077,10950.806503914222,7765.4054803443832,6489.6602942878053,14017.349280335937,9936.5494615835287,10728.937775904384,6402.4975797125126,7171.1142446037429,7123.57094574449,5760.6630451126193,6782.8439705865221]
[null,null,"Café-restaurante / lanchonete","Ticket médio por visitante",30,"Adesão",0.4]
[]
[null,null,"Varejo"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"(J7*$G$36)*$E$36","v":2602.5918095685538},{"$f":"(K7*$G$36)*$E$36","v":3533.1845587659545},{"$f":"(L7*$G$36)*$E$36","v":2505.4420170699241},{"$f":"(M7*$G$36)*$E$36","v":2093.833685694151},{"$f":"(N7*$G$36)*$E$36","v":4522.5784981598945},{"$f":"(O7*$G$36)*$E$36","v":3205.9431524547813},{"$f":"(P7*$G$36)*$E$36","v":3461.600501135385},{"$f":"(Q7*$G$36)*$E$36","v":2065.7113773392844},{"$f":"(R7*$G$36)*$E$36","v":2313.6990055594706},{"$f":"(S7*$G$36)*$E$36","v":2298.3595646386343},{"$f":"(T7*$G$36)*$E$36","v":1858.6289249079946},{"$f":"(U7*$G$36)*$E$36","v":2188.4269047059747},{"$f":"(V7*$G$36)*$E$36","v":2661.3205957930536},{"$f":"(W7*$G$36)*$E$36","v":3612.9126359390957},{"$f":"(X7*$G$36)*$E$36","v":2561.978569623961},{"$f":"(Y7*$G$36)*$E$36","v":2141.0820903285962},{"$f":"(Z7*$G$36)*$E$36","v":4624.6327445559064},{"$f":"(AA7*$G$36)*$E$36","v":3278.2868635800492},{"$f":"(AB7*$G$36)*$E$36","v":3539.7132482355546},{"$f":"(AC7*$G$36)*$E$36","v":2112.3251880164908},{"$f":"(AD7*$G$36)*$E$36","v":2365.9087811323316},{"$f":"(AE7*$G$36)*$E$36","v":2350.2231980530014},{"$f":"(AF7*$G$36)*$E$36","v":1900.5698164455307},{"$f":"(AG7*$G$36)*$E$36","v":2237.809852651134},{"$f":"(AH7*$G$36)*$E$36","v":2720.8716639085565},{"$f":"(AI7*$G$36)*$E$36","v":3693.7570132825399},{"$f":"(AJ7*$G$36)*$E$36","v":2619.306709853031},{"$f":"(AK7*$G$36)*$E$36","v":2188.9920360914616},{"$f":"(AL7*$G$36)*$E$36","v":4728.1158874796047},{"$f":"(AM7*$G$36)*$E$36","v":3351.6434838323485},{"$f":"(AN7*$G$36)*$E$36","v":3618.9196787153101},{"$f":"(AO7*$G$36)*$E$36","v":2159.5916546543363},{"$f":"(AP7*$G$36)*$E$36","v":2418.8495636908096},{"$f":"(AQ7*$G$36)*$E$36","v":2402.8129919978314},{"$f":"(AR7*$G$36)*$E$36","v":1943.0979367991365},{"$f":"(AS7*$G$36)*$E$36","v":2287.8842281981579},{"$f":"(AT7*$G$36)*$E$36","v":2781.2820997509457},{"$f":"(AU7*$G$36)*$E$36","v":3775.7680371864503},{"$f":"(AV7*$G$36)*$E$36","v":2677.4621392494364},{"$f":"(AW7*$G$36)*$E$36","v":2237.5933592298866},{"$f":"(AX7*$G$36)*$E$36","v":4833.092371767606},{"$f":"(AY7*$G$36)*$E$36","v":3426.0586965497891},{"$f":"(AZ7*$G$36)*$E$36","v":3699.269118922181},{"$f":"(BA7*$G$36)*$E$36","v":2207.5402127689235},{"$f":"(BB7*$G$36)*$E$36","v":2472.5543224701432},{"$f":"(BC7*$G$36)*$E$36","v":2456.161697127799},{"$f":"(BD7*$G$36)*$E$36","v":1986.2397706472862},{"$f":"(BE7*$G$36)*$E$36","v":2338.6812155076714},{"$f":"(BF7*$G$36)*$E$36","v":2836.2006287523636},{"$f":"(BG7*$G$36)*$E$36","v":3850.3234468917149},{"$f":"(BH7*$G$36)*$E$36","v":2730.330664221332},{"$f":"(BI7*$G$36)*$E$36","v":2281.7763408135415},{"$f":"(BJ7*$G$36)*$E$36","v":4928.5254540893229},{"$f":"(BK7*$G$36)*$E$36","v":3493.708829524031},{"$f":"(BL7*$G$36)*$E$36","v":3772.3139993425343},{"$f":"(BM7*$G$36)*$E$36","v":2251.1297721335063},{"$f":"(BN7*$G$36)*$E$36","v":2521.376786857455},{"$f":"(BO7*$G$36)*$E$36","v":2504.660476668344},{"$f":"(BP7*$G$36)*$E$36","v":2025.4595845805188},{"$f":"(BQ7*$G$36)*$E$36","v":2384.8602536463877},{"$f":"(BR7*$G$36)*$E$36","v":2891.0277852048494},{"$f":"(BS7*$G$36)*$E$36","v":3924.7548125276048},{"$f":"(BT7*$G$36)*$E$36","v":2783.1112274074189},{"$f":"(BU7*$G$36)*$E$36","v":2325.8858114761997},{"$f":"(BV7*$G$36)*$E$36","v":5023.7997564119642},{"$f":"(BW7*$G$36)*$E$36","v":3561.2464073152078},{"$f":"(BX7*$G$36)*$E$36","v":3845.2373488873932},{"$f":"(BY7*$G$36)*$E$36","v":2294.6468079032597},{"$f":"(BZ7*$G$36)*$E$36","v":2570.1180212282802},{"$f":"(CA7*$G$36)*$E$36","v":2553.0785647339485},{"$f":"(CB7*$G$36)*$E$36","v":2064.6141452297893},{"$f":"(CC7*$G$36)*$E$36","v":2430.9624598579089},{"$f":"(CD7*$G$36)*$E$36","v":2945.4456320144996},{"$f":"(CE7*$G$36)*$E$36","v":3998.6305141886428},{"$f":"(CF7*$G$36)*$E$36","v":2835.4977596996164},{"$f":"(CG7*$G$36)*$E$36","v":2369.6659848918225},{"$f":"(CH7*$G$36)*$E$36","v":5118.3627927639},{"$f":"(CI7*$G$36)*$E$36","v":3628.2797863911419},{"$f":"(CJ7*$G$36)*$E$36","v":3917.6162924829391},{"$f":"(CK7*$G$36)*$E$36","v":2337.8389692217247},{"$f":"(CL7*$G$36)*$E$36","v":2618.4953801307684},{"$f":"(CM7*$G$36)*$E$36","v":2601.1351897652603},{"$f":"(CN7*$G$36)*$E$36","v":2103.4763992873686},{"$f":"(CO7*$G$36)*$E$36","v":2476.7204921457874},{"$f":"(CP7*$G$36)*$E$36","v":2999.4284254561135},{"$f":"(CQ7*$G$36)*$E$36","v":4071.9156031241141},{"$f":"(CR7*$G$36)*$E$36","v":2887.465478336926},{"$f":"(CS7*$G$36)*$E$36","v":2413.0961497530029},{"$f":"(CT7*$G$36)*$E$36","v":5212.1698277326768},{"$f":"(CU7*$G$36)*$E$36","v":3694.7772549331694},{"$f":"(CV7*$G$36)*$E$36","v":3989.4165894573453},{"$f":"(CW7*$G$36)*$E$36","v":2380.6858229553436},{"$f":"(CX7*$G$36)*$E$36","v":2666.4859774437946},{"$f":"(CY7*$G$36)*$E$36","v":2648.8076173723439},{"$f":"(CZ7*$G$36)*$E$36","v":2142.0279619907606},{"$f":"(DA7*$G$36)*$E$36","v":2522.1127035269478},{"$f":"(DB7*$G$36)*$E$36","v":3052.9525755852155},{"$f":"(DC7*$G$36)*$E$36","v":4144.578054478161},{"$f":"(DD7*$G$36)*$E$36","v":2938.9916739425453},{"$f":"(DE7*$G$36)*$E$36","v":2456.1573275091268},{"$f":"(DF7*$G$36)*$E$36","v":5305.1798685758813},{"$f":"(DG7*$G$36)*$E$36","v":3760.7097542081142},{"$f":"(DH7*$G$36)*$E$36","v":4060.606863794088},{"$f":"(DI7*$G$36)*$E$36","v":2423.1686454546702},{"$f":"(DJ7*$G$36)*$E$36","v":2714.0688417530655},{"$f":"(DK7*$G$36)*$E$36","v":2696.0750151779062},{"$f":"(DL7*$G$36)*$E$36","v":2180.2519866900311},{"$f":"(DM7*$G$36)*$E$36","v":2567.1192580559373},{"$f":"(DN7*$G$36)*$E$36","v":3105.9719829363871},{"$f":"(DO7*$G$36)*$E$36","v":4216.5552852829933},{"$f":"(DP7*$G$36)*$E$36","v":2990.0319678562469},{"$f":"(DQ7*$G$36)*$E$36","v":2498.8124302798633},{"$f":"(DR7*$G$36)*$E$36","v":5397.3128072833688},{"$f":"(DS7*$G$36)*$E$36","v":3826.0204976446262},{"$f":"(DT7*$G$36)*$E$36","v":4131.1258004871006},{"$f":"(DU7*$G$36)*$E$36","v":2465.2508469671916},{"$f":"(DV7*$G$36)*$E$36","v":2761.2029907243914},{"$f":"(DW7*$G$36)*$E$36","v":2742.8966725538426},{"$f":"(DX7*$G$36)*$E$36","v":2218.1155516647873},2611.7013923315785,{"$f":"(DZ7*$G$36)*$E$36","v":3158.4089410343372},{"$f":"(EA7*$G$36)*$E$36","v":4287.7418040367911},{"$f":"(EB7*$G$36)*$E$36","v":3040.5115542373774},{"$f":"(EC7*$G$36)*$E$36","v":2540.9989417555225},{"$f":"(ED7*$G$36)*$E$36","v":5488.4336116795112},{"$f":"(EE7*$G$36)*$E$36","v":3890.6137642996646},{"$f":"(EF7*$G$36)*$E$36","v":4200.8700453442943},{"$f":"(EG7*$G$36)*$E$36","v":2506.8707508406133},{"$f":"(EH7*$G$36)*$E$36","v":2807.8193434539048},{"$f":"(EI7*$G$36)*$E$36","v":2789.2039665912266},{"$f":"(EJ7*$G$36)*$E$36","v":2255.5631631944625},{"$f":"(EK7*$G$36)*$E$36","v":2655.7937657420352},{"$f":"(EL7*$G$36)*$E$36","v":3210.1824945232061},{"$f":"(EM7*$G$36)*$E$36","v":4358.027708674922},{"$f":"(EN7*$G$36)*$E$36","v":3090.3524996392357},{"$f":"(EO7*$G$36)*$E$36","v":2582.6517318413607},{"$f":"(EP7*$G$36)*$E$36","v":5578.4016039406215},{"$f":"(EQ7*$G$36)*$E$36","v":3954.3898311710223},{"$f":"(ER7*$G$36)*$E$36","v":4269.7319229709437},{"$f":"(ES7*$G$36)*$E$36","v":2547.9641017433701},{"$f":"(ET7*$G$36)*$E$36","v":2853.8459307892945},{"$f":"(EU7*$G$36)*$E$36","v":2834.9254052812985},{"$f":"(EV7*$G$36)*$E$36","v":2292.5370073854328},{"$f":"(EW7*$G$36)*$E$36","v":2699.3283058073321},{"$f":"(EX7*$G$36)*$E$36","v":3261.2438581357624},{"$f":"(EY7*$G$36)*$E$36","v":4427.3467700821448},{"$f":"(EZ7*$G$36)*$E$36","v":3139.5078398556452},{"$f":"(FA7*$G$36)*$E$36","v":2623.7315518793607},{"$f":"(FB7*$G$36)*$E$36","v":5667.1320088822822},{"$f":"(FC7*$G$36)*$E$36","v":4017.2886032438569},{"$f":"(FD7*$G$36)*$E$36","v":4337.6465460862692},{"$f":"(FE7*$G$36)*$E$36","v":2588.4921781666953},{"$f":"(FF7*$G$36)*$E$36","v":2899.2393827238361},{"$f":"(FG7*$G$36)*$E$36","v":2880.0179061532908},{"$f":"(FH7*$G$36)*$E$36","v":2329.0022444643414},{"$f":"(FI7*$G$36)*$E$36","v":2742.2639907310531},{"$f":"(FJ7*$G$36)*$E$36","v":3311.5554278640607},{"$f":"(FK7*$G$36)*$E$36","v":4495.6479384166332},{"$f":"(FL7*$G$36)*$E$36","v":3187.9413745646161},{"$f":"(FM7*$G$36)*$E$36","v":2664.2081487432865},{"$f":"(FN7*$G$36)*$E$36","v":5754.5594812293939},{"$f":"(FO7*$G$36)*$E$36","v":4079.2637588816624},{"$f":"(FP7*$G$36)*$E$36","v":4404.563899143358},{"$f":"(FQ7*$G$36)*$E$36","v":2628.4251333145003},{"$f":"(FR7*$G$36)*$E$36","v":2943.9662693683449},{"$f":"(FS7*$G$36)*$E$36","v":2924.4482609526431},{"$f":"(FT7*$G$36)*$E$36","v":2364.9320197025263},{"$f":"(FU7*$G$36)*$E$36","v":2784.5692006401136},{"$f":"(FV7*$G$36)*$E$36","v":3361.0470999109616},{"$f":"(FW7*$G$36)*$E$36","v":4562.8360432975924},{"$f":"(FX7*$G$36)*$E$36","v":3235.5856168101595},{"$f":"(FY7*$G$36)*$E$36","v":2704.0251226199189},{"$f":"(FZ7*$G$36)*$E$36","v":5840.5622001399734},{"$f":"(GA7*$G$36)*$E$36","v":4140.2289423264701},{"$f":"(GB7*$G$36)*$E$36","v":4470.3907399601594},{"$f":"(GC7*$G$36)*$E$36","v":2667.7073248802135},{"$f":"(GD7*$G$36)*$E$36","v":2987.964268584893},{"$f":"(GE7*$G$36)*$E$36","v":2968.1545607268708},{"$f":"(GF7*$G$36)*$E$36","v":2400.2762687969248},{"$f":"(GG7*$G$36)*$E$36","v":2826.1849877443842}]
[null,null,"Loja de souvenir","Ticket médio por visitante",25,"Adesão",0.2]
[]
[null,null,"Internet"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J40:J41)","v":455.97408503641054},{"$f":"SUM(K40:K41)","v":619.01393469579523},438.95344139065071,366.83966173361523,792.35575287761344,561.68124031007756,606.47240779891945,361.91263330984265,405.36006577401929,402.67259572468873,325.63178764388067,383.4123937044867,488.29910291610952,662.89721044210523,470.07182795460437,392.84574193349079,848.5276159711176,601.50007372966729,649.46658678625954,387.56942549726568,434.09694316216019,431.21895237876464,348.71654992142595,410.59335176443,525.13367287767915,712.90249107755676,505.53143361505465,422.47984094972423,912.53582251533851,646.87389566661091,698.45873583141224,416.8055085315961,466.84280349145359,463.74771308156545,375.0217879981069,441.5662318107008,555.06653184227366,753.53825835562088,534.34695599747351,446.56138465503147,964.55078077503151,683.74600287839985,738.2712024699789,440.56361269995784,493.45305630378948,490.18154432829454,396.39820103077886,466.7357085039157,586.33818242272753,795.99152073497953,564.45129545606369,471.72001120256749,1018.8921853691601,722.26726989990198,779.86434086480631,465.38433339642808,521.2534922323855,517.79766797449111,418.73070591485549,493.03092745958213,620.24025413438687,842.01574775414804,597.08786743781843,498.99486064446251,1077.8045280586744,{"$f":"SUM(BW40:BW41)","v":764.02876098675961},824.95609439878172,492.29285396914014,551.39236737880185,547.73672737408037,442.94171390540203,521.53797400691076,656.97658409618884,891.88766131722298,632.45290021047651,528.54992374732683,1141.6420208901359,809.28156822850769,873.81757845406651,521.45096262251536,584.05089254130746,580.17873192777381,469.17679433981266,552.42824753078355,669.01735336035813,908.2337744047295,644.04421050407745,538.23694734983621,1162.5655187568502,824.11371425725838,889.83251124747039,531.00787968091299,594.75511276141856,590.81198494200567,477.7756541188412,562.55290223621455,680.9558230222201,924.44100925020439,655.53703984457331,547.84166901296487,1183.3112484541332,838.81984486234194,905.71137954035953,540.48360019838287,605.36838883606015,601.35489675537883,486.30145710918862,572.59153684383136,692.78171067527239,940.49540683028135,666.92148964810099,557.35581634877019,1203.8613420280521,853.38729389665184,921.44050712604985,549.86996289353647,615.88157972605268,611.79838693228862,494.74686017772399,582.53550524364732,704.47768402380257,956.37343744685177,678.1808746005172,566.76544520186076,1224.1856807839949,867.79471096841689,936.996841029694,559.15321089512031,626.27927705455932,{"$f":"SUM(EI40:EI41)","v":622.12714925088244},503.09948554548566,592.37023332453327,716.02568611487322,972.05058763335421,689.29781178052633,576.05602841658254,1244.2528867752562,882.01985303344895,952.35636443962505,568.3190121619034,636.54542822589417,632.32523754152351,511.34643792290058,602.0805376368678,727.41483547850521,987.51208509950311,700.26182590268672,585.21881164724527,1264.044051042707,896.0493160020095,967.50460435942637,577.35872992792952,646.67035963462422,642.38304233317899,519.47994635842167,611.65726833948963,738.63674460537914,1002.7465432658489,711.06484254741804,594.2470469860566,1283.5445984350845,909.87276791271665,982.4304049073512,586.26570691664688,656.6466148014423,652.29315658176415,527.49402095099276,621.09337267407125,749.67577696407318,1017.7327345425828,721.69180886521781,603.12815455164628,1302.7273570230313,923.47094726222781,997.1129685750052,595.02753220724094,666.46029288063505,662.04177160186828,535.37749494389118,630.375702437374]
[null,null,"Internet por horas de uso","R$/Hora",12,"Adesão",0.05,null,null,{"$f":"J7*$G$40*$E$40","v":312.31101714822643},{"$f":"K7*$G$40*$E$40","v":423.98214705191452},300.65304204839089,251.26004228329811,542.70941977918733,384.71317829457371,415.39206013624619,247.88536528071413,277.6438806671365,275.80314775663612,223.03547098895936,262.61122856471695,319.35847149516644,433.54951631269148,307.43742835487535,256.92985083943154,554.95592934670867,393.39442362960585,424.76558978826654,253.47902256197889,283.90905373587981,282.02678376636015,228.06837797346367,268.53718231813605,326.50459966902679,443.25084159390479,314.31680518236374,262.67904433097539,567.37390649755253,402.19721805988183,434.27036144583724,259.15099855852031,290.26194764289716,288.3375590397398,233.17175241589638,274.54610738377892,333.75385197011349,453.09216446237406,321.29545670993235,268.51120310758637,579.97108461211269,411.12704358597472,443.91229427066173,264.90482553227082,296.70651869641722,294.73940365533588,238.34877247767434,280.64174586092054,340.34407545028364,462.03881362700577,327.63967970655983,273.81316089762498,591.42305449071876,419.24505954288372,452.67767992110407,270.13557265602077,302.5652144228946,300.55925720020127,243.05515014966227,286.18323043756652,346.92333422458194,470.9705775033126,333.9733472888903,279.10629737714396,602.85597076943566,{"$f":"BW7*$G$40*$E$40","v":427.34956887782494},461.42848186648718,275.35761694839118,308.41416254739363,306.36942776807382,247.75369742757471,291.71549518294904,353.45347584173993,479.83566170263714,340.25973116395397,284.35991818701871,614.20353513166799,435.39357436693706,470.11395509795273,280.540676306607,314.21944561569222,312.13622277183123,252.41716791448422,297.2064590574945,359.93141105473359,488.62987237489369,346.49585740043113,289.57153797036034,625.46037932792126,443.37327059198037,478.72999073488143,285.68229875464124,319.97831729325537,317.85691408468125,257.0433554388913,302.65352442323376,366.3543090702259,497.3493665373793,352.67900087310545,294.73887930109527,636.62158422910579,451.28517050497373,487.27282365529055,290.78023745456039,325.68826101036785,323.52900182134874,261.63023840280374,308.05431096671248,372.71663795236645,505.98663423395919,358.80383614274962,299.85749163358361,647.67753687400432,459.12245971735513,495.73509605845209,295.83010163606298,331.34435888692701,329.14760070646111,266.17386619977447,313.40416707978943,{"$f":"DZ7*$G$40*$E$40","v":379.00907292412046},{"$f":"EA7*$G$40*$E$40","v":514.52901648441502},364.86138650848528,304.91987301066268,658.61203340154134,466.8736517159598,504.10440544131529,300.82449010087362,336.9383212144686,334.70447599094717,270.66757958333551,318.69525188904424,385.2218993427847,522.96332504099064,{"$f":"EN7*$G$40*$E$40","v":370.8422999567083},309.91820782096329,669.40819247287459,474.52677974052267,512.36783075651329,305.75569220920443,342.46151169471534,340.19104863375583,275.10444088625195,323.91939669687986,391.34926297629147,531.28161240985742,376.7409407826774,314.84778622552329,680.05584106587389,482.07463238926283,520.51758553035233,310.61906138000347,347.90872592686037,345.60214873839493,279.48026933572095,329.07167888772642,397.38665134368728,539.47775260999595,382.55296494775394,319.70497784919439,690.54713774752736,489.51165106579947,528.54766789720293,315.41101599774004,353.2759523242014,350.93379131431715,283.79184236430319,334.14830407681364,403.32565198931536,547.54032519571115,388.27027401721915,324.48301471439026,700.86746401679682,496.82747307917646,536.44688879521914,320.12487898562563,358.55571223018717,356.17854728722455,288.03315225563097,339.14219852932615]
[null,null,null,"Pacote diário",30,"Adesão",0.1,null,null,{"$f":"J8*$G$41*$E$41","v":143.66306788818414},{"$f":"K8*$G$41*$E$41","v":195.03178764388068},138.30039934225979,115.57961945031713,249.64633309842611,176.9680620155039,191.08034766267326,114.02726802912851,127.71618510688279,126.8694479680526,102.5963166549213,120.80116513976978,168.94063142094305,229.34769412941378,162.63439959972902,135.91589109405925,293.57168662440893,208.10565010006144,224.70099699799297,134.09040293528682,150.18788942628038,149.19216861240449,120.64817194796228,142.05616944629395,198.62907320865241,269.65164948365191,191.21462843269092,159.80079661874885,345.16191601778598,244.67667760672902,264.188374385575,157.65450997307579,176.58085584855644,175.41015404182565,141.85003558221052,167.02012442692188,221.31267987216012,300.44609389324683,213.05149928754119,178.05018154744511,384.57969616291882,272.61895929242519,294.35890819931717,175.65878716768705,196.74653760737226,195.44214067295866,158.04942855310455,186.09396264299517,245.99410697244386,333.95270710797382,236.81161574950391,197.90685030494251,427.46913087844132,303.02221035701831,327.18666094370229,195.24876074040731,218.68827780949087,217.23841077428978,175.67555576519322,206.84769702201561,273.31691990980494,371.04517025083544,263.11452014892819,219.88856326731855,474.94855728923875,{"$f":"BW8*$G$41*$E$41","v":336.67919210893461},363.5276125322946,216.93523702074896,242.97820483140822,241.3672996060065,195.18801647782729,229.82247882396172,303.52310825444891,412.05199961458584,292.19316904652254,244.19000556030812,527.43848575846778,373.88799386157069,403.70362335611384,240.91028631590837,269.83144692561524,268.04250915594258,216.75962642532843,255.22178847328905,309.08594230562449,419.60390202983587,297.54835310364632,248.66540937947585,537.10513942892896,380.74044366527806,411.10252051258891,245.32558092627173,274.77679546816319,272.95507085732447,220.73229867994988,259.89937781298084,314.60151395199421,427.09164271282509,302.85803897146786,253.10278971186958,546.6896642250274,387.5346743573682,418.43855588506892,249.70336274382251,279.68012782569235,277.82589493403015,224.67121870638485,264.53722587711883,320.06507272290594,434.50877259632216,308.11765350535143,257.49832471518658,556.18380515404772,394.26483417929671,425.70541106759777,254.03986125747346,284.53722083912561,282.65078622582746,228.57299397794949,269.13133816385795,{"$f":"DZ8*$G$41*$E$41","v":325.46861109968205},{"$f":"EA8*$G$41*$E$41","v":441.84442096243674},313.31948809203192,261.84557219119802,565.5736473824536,400.92105925245716,432.89243558837865,258.32872079424669,289.34095584009066,287.42267325993527,232.43190596215013,273.67498143548903,330.80378677208847,449.08726259236357,{"$f":"EN8*$G$41*$E$41","v":318.45551182381803},266.13782059561925,574.84469430238175,407.49307329292628,439.98853368311177,262.56331995269892,294.08391653117883,292.13418890776768,236.24199703664863,278.16114093998794,336.0655725022138,456.23047268964575,323.52088512000932,270.37102542172204,583.9882099768331,413.97468361274667,446.98701882907397,266.73966854792604,298.76163370776379,296.780893594784,239.99967702270075,282.58558945176321,341.25009326169192,463.26879065585297,328.5118775996641,274.54206913686221,592.99746068755712,420.36111684691724,453.88273701014822,270.85469091890678,303.3706624772409,301.35936526744695,243.7021785866896,286.9450685972576,346.35012497475782,470.19240934687161,333.42153484799871,278.64513983725601,601.85989300623464,426.64347418305141,460.666079779786,274.90265322161525,307.90458065044783,305.86322431464367,247.34434268826027,291.23350390804779]

{"sheet":"OPEX","index":5,"n_rows":56,"n_cols":189,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,"ANO ",null,null,null,null,null,null,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,{"$f":"(2025+V3)","v":2027},{"$f":"(2025+W3)","v":2027},2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,{"$f":"(2025+CI3)","v":2032},2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,{"$f":"(2025+EU3)","v":2037},2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040]
[null,null,"MÊS - ANO",null,null,null,null,null,null,"2026-01-01",{"$f":"EDATE(J2,1)","v":"2026-02-01"},{"$f":"EDATE(K2,1)","v":"2026-03-01"},"2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",{"$f":"EDATE(BW2,1)","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01",{"$f":"EDATE(EI2,1)","v":"2036-11-01"},"2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01"]
[null,null,"ANO OPERAÇÃO",null,null,null,null,null,null,{"$f":"ROUNDUP(J4/12,0)","v":1},{"$f":"ROUNDUP(K4/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(BW4/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,{"$f":"ROUNDUP(DG4/12,0)","v":9},{"$f":"ROUNDUP(DH4/12,0)","v":9},{"$f":"ROUNDUP(DI4/12,0)","v":9},{"$f":"ROUNDUP(DJ4/12,0)","v":9},{"$f":"ROUNDUP(DK4/12,0)","v":9},{"$f":"ROUNDUP(DL4/12,0)","v":9},{"$f":"ROUNDUP(DM4/12,0)","v":9},{"$f":"ROUNDUP(DN4/12,0)","v":10},{"$f":"ROUNDUP(DO4/12,0)","v":10},{"$f":"ROUNDUP(DP4/12,0)","v":10},{"$f":"ROUNDUP(DQ4/12,0)","v":10},{"$f":"ROUNDUP(DR4/12,0)","v":10},{"$f":"ROUNDUP(DS4/12,0)","v":10},{"$f":"ROUNDUP(DT4/12,0)","v":10},{"$f":"ROUNDUP(DU4/12,0)","v":10},{"$f":"ROUNDUP(DV4/12,0)","v":10},{"$f":"ROUNDUP(DW4/12,0)","v":10},{"$f":"ROUNDUP(DX4/12,0)","v":10},{"$f":"ROUNDUP(DY4/12,0)","v":10},{"$f":"ROUNDUP(DZ4/12,0)","v":11},{"$f":"ROUNDUP(EA4/12,0)","v":11},{"$f":"ROUNDUP(EB4/12,0)","v":11},{"$f":"ROUNDUP(EC4/12,0)","v":11},{"$f":"ROUNDUP(ED4/12,0)","v":11},{"$f":"ROUNDUP(EE4/12,0)","v":11},{"$f":"ROUNDUP(EF4/12,0)","v":11},{"$f":"ROUNDUP(EG4/12,0)","v":11},{"$f":"ROUNDUP(EH4/12,0)","v":11},{"$f":"ROUNDUP(EI4/12,0)","v":11},{"$f":"ROUNDUP(EJ4/12,0)","v":11},{"$f":"ROUNDUP(EK4/12,0)","v":11},{"$f":"ROUNDUP(EL4/12,0)","v":12},{"$f":"ROUNDUP(EM4/12,0)","v":12},{"$f":"ROUNDUP(EN4/12,0)","v":12},{"$f":"ROUNDUP(EO4/12,0)","v":12},{"$f":"ROUNDUP(EP4/12,0)","v":12},{"$f":"ROUNDUP(EQ4/12,0)","v":12},{"$f":"ROUNDUP(ER4/12,0)","v":12},{"$f":"ROUNDUP(ES4/12,0)","v":12},{"$f":"ROUNDUP(ET4/12,0)","v":12},{"$f":"ROUNDUP(EU4/12,0)","v":12},{"$f":"ROUNDUP(EV4/12,0)","v":12},{"$f":"ROUNDUP(EW4/12,0)","v":12},{"$f":"ROUNDUP(EX4/12,0)","v":13},{"$f":"ROUNDUP(EY4/12,0)","v":13},{"$f":"ROUNDUP(EZ4/12,0)","v":13},{"$f":"ROUNDUP(FA4/12,0)","v":13},{"$f":"ROUNDUP(FB4/12,0)","v":13},{"$f":"ROUNDUP(FC4/12,0)","v":13},{"$f":"ROUNDUP(FD4/12,0)","v":13},{"$f":"ROUNDUP(FE4/12,0)","v":13},{"$f":"ROUNDUP(FF4/12,0)","v":13},{"$f":"ROUNDUP(FG4/12,0)","v":13},{"$f":"ROUNDUP(FH4/12,0)","v":13},{"$f":"ROUNDUP(FI4/12,0)","v":13},{"$f":"ROUNDUP(FJ4/12,0)","v":14},{"$f":"ROUNDUP(FK4/12,0)","v":14},{"$f":"ROUNDUP(FL4/12,0)","v":14},{"$f":"ROUNDUP(FM4/12,0)","v":14},{"$f":"ROUNDUP(FN4/12,0)","v":14},{"$f":"ROUNDUP(FO4/12,0)","v":14},{"$f":"ROUNDUP(FP4/12,0)","v":14},{"$f":"ROUNDUP(FQ4/12,0)","v":14},{"$f":"ROUNDUP(FR4/12,0)","v":14},{"$f":"ROUNDUP(FS4/12,0)","v":14},{"$f":"ROUNDUP(FT4/12,0)","v":14},{"$f":"ROUNDUP(FU4/12,0)","v":14},{"$f":"ROUNDUP(FV4/12,0)","v":15},{"$f":"ROUNDUP(FW4/12,0)","v":15},{"$f":"ROUNDUP(FX4/12,0)","v":15},{"$f":"ROUNDUP(FY4/12,0)","v":15},{"$f":"ROUNDUP(FZ4/12,0)","v":15},{"$f":"ROUNDUP(GA4/12,0)","v":15},{"$f":"ROUNDUP(GB4/12,0)","v":15},{"$f":"ROUNDUP(GC4/12,0)","v":15},{"$f":"ROUNDUP(GD4/12,0)","v":15},{"$f":"ROUNDUP(GE4/12,0)","v":15},{"$f":"ROUNDUP(GF4/12,0)","v":15},{"$f":"ROUNDUP(GG4/12,0)","v":15}]
[null,null,"MÊS",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180]
[]
[null,null,"Custos Totais"]
[null,null,"Total",null,null,null,null,null,{"$f":"AVERAGE(J7:GG7)","v":16450.138535535007},{"$f":"SUM(J8:J12)","v":14043.423833090597},{"$f":"SUM(K8:K12)","v":17530.641368694698},{"$f":"SUM(L8:L12)","v":13835.967057395663},12957.005455109231,19643.42484748258,18831.83959793282,17377.778481340538,12896.952177934385,13426.512894839872,13393.756561835409,12454.741682374131,16659.00284197009,14188.887680940734,17728.117830117968,13976.001017015638,13074.033835648785,19896.20043377619,19011.025909528173,17571.25397248895,13012.408748723099,13555.829969795053,13522.216286017407,12558.624017724867,16781.318218944274,14340.080050201999,17933.371125126876,14121.549663259289,13195.670918580978,20158.930592148659,19197.268769109338,17772.348734748037,13132.412122360722,13690.239689030264,13655.734891091941,12666.597350193373,16908.450505867298,14486.689973084338,18132.403456584041,14262.686917114588,13313.621337874334,20413.697737118069,19377.866847001729,17967.348573237912,13248.778347988355,13820.575622437453,13785.206718863279,12771.298149737049,17031.729576581725,14623.666188419353,18318.357414926861,14394.55007136637,13423.821259641896,20651.724185966439,19546.5978627484,18149.53501288782,13357.49817312656,13942.347208761805,13906.170979753435,12869.119081513625,17146.908005193483,16262.855534827075,18507.315840010822,14528.543744725474,13535.801686663432,20893.596439203437,19718.0550733528,{"$f":"SUM(BX8:BX12)","v":18334.665047304381},13467.97458952876,14066.08626426179,14029.089665824697,12968.520510627979,17263.947377025521,16403.815260388183,18698.677667835429,14664.241712357976,13649.206416756309,21138.545117511487,19891.693084996841,18522.149790339488,13579.856179168619,14191.39918335099,14153.57178103043,13069.186247841069,17382.475397733091,16521.442360259207,18858.363966481556,16277.478016752479,13743.839614000284,21342.948201668507,20036.589335722048,18678.600766002914,13673.218356669389,14295.96944404183,14257.448758224977,13099.103336796932,17481.383843204207,16638.070088306609,19016.693554066529,16389.752253969033,13837.668797959836,21545.614656399201,20180.254533139967,18833.722518238847,13765.787319598956,14399.651265144872,14360.443186038938,13236.478251668865,17579.451952446419,16753.597994996799,19173.530063934752,16500.967724063717,13930.613155110392,21746.369928437467,20322.564940791734,18987.381443247221,13857.483339840288,14502.355347222108,14462.466357074776,13318.981972851348,17676.59526101892,16867.856759945513,19328.643632853338,16610.961427059527,14022.536464042607,21944.919786192149,20463.3119852374,19139.35233493735,13948.172025575614,14603.931164784564,14563.368743802566,{"$f":"SUM(EJ8:EJ12)","v":13400.579342318651},17772.671393431592,16980.66998354239,19481.794787088002,16719.563548007405,14113.29680797762,22140.957696352154,20602.278372654378,19289.400571430644,14037.713366112232,14704.221898925209,14662.994566998634,13481.144385103455,17867.532021524839,17091.931363961707,19632.839215122869,16826.6717531262,14202.80866511261,22334.298936000254,20739.333157571691,19437.384765033548,14126.022988291808,16303.133047529809,16261.249951082096,13560.601186247703,17961.087759873499,17201.55896305028,19781.665680683189,16932.207162857834,14291.006114674046,24024.801119485208,20874.375406350737,19583.195933172967,14213.0358567236,16400.591767741163,16358.062536131829,13638.891229997596,18053.269709598269,17309.400026461368,19928.066809989796,17036.022724884224,14377.766262938958,24212.198802367544,20902.738912135563,19726.630903564532,14298.630728271894,16496.462261245128,16453.297424154,13715.905427541664,18143.949425000912]
[null,null,"Custo - Operacional",null,null,null,null,null,null,{"$f":"J23","v":3175.8570198105081},{"$f":"K23","v":4696.3300602928502},{"$f":"L23","v":3173.7197243755381},3164.6643410852712,4718.0967269595176,6689.1307493540062,4694.7552110249781,3164.0456503014639,3169.5013781223083,3169.1639104220499,3159.4898363479761,6666.7453919035306,3177.1490531074469,4698.0840779906594,3174.9635285317272,3165.7038059872293,4720.3419203802296,6690.7223109987608,4696.4736914611822,3165.0711541363626,3170.6499931849112,3170.3049103571657,3160.4125359618015,6667.8318167583257,3178.4591766059884,4699.8626542922157,3176.2247476167668,3166.7578247940119,4722.6185495245518,6692.3361566443109,4698.2162329317362,3166.1110164023953,3171.8146904011978,3171.4618858239519,3161.3481546095809,6668.9334530203596,3179.7882061945206,4701.666896818102,3177.5041670634873,3167.8270539030573,4724.9280321788874,6693.973291324095,4699.9839206162878,3167.165884680916,3172.996195094343,3172.6355573368114,3162.2972749542405,6670.0509867411693,3180.9964138325522,4703.3071158316179,3178.6672746128693,3168.7990794978978,4727.0275599899651,6695.4615942495293,4701.5909079855355,3168.124854986937,3174.0702893108637,3173.7025304867034,3163.1601108607711,6671.0669255802204,4682.2026112745061,4704.9446058756075,3179.828447002963,3169.7694878524762,4729.1235946410634,6696.9474209609343,{"$f":"BX23","v":4703.1952216755226},3169.0822297738714,3175.142596467022,3174.7677284241468,3164.0215111950552,6672.0811741168745,4683.399803904319,4706.5698713121501,3180.9809507133914,3170.7326516676203,4731.2039814408054,6698.4221553006046,4704.7875584346248,3170.0324573228781,3176.2068983628769,3175.8249741748359,3164.8764807843218,6673.0878508272071,4684.5874253600341,4708.1821432687302,4682.1242405234125,3171.6881152945662,4733.2677362101185,6699.8850996085293,4706.3671649680618,3170.9750881050177,3177.2626915037636,3176.8737675821912,3165.7246151637964,6674.0864794775935,4685.7649566628752,4709.7807171985196,4683.2578168267355,3172.635461205201,4735.3139571086695,6701.3356145925791,4707.9333510034703,3171.9097102000023,3178.3095145185671,3177.9136503339141,3166.5655437071805,6675.0766236772306,4686.9313836246001,4711.3642162762262,4684.380703292838,3173.5738734661572,4737.340881760234,6702.7724509481814,4709.4847676107165,3172.8355186332783,3179.3464657959366,3178.9437267961844,3167.3985421366251,6676.0574306312956,4688.0849967027552,4712.9303196888095,4685.4912541932226,3174.5019767186213,4739.3455394569492,6704.1935028145926,4711.0191409975741,3173.7511565184932,3180.3720255559856,3179.962487265007,{"$f":"EJ23","v":3168.222389590278},6677.0274628463249,4689.2240148795099,4714.4766095908481,4686.5877549920633,3175.4183381005096,4741.324835286694,6705.5965762857631,4712.5341023053606,3174.6552102383539,3181.3846104773643,3180.9683589161887,3169.0358141624793,6677.9852227277606,4690.3473648789868,4716.0016289418072,4687.6691724768243,3176.3220941413456,4743.2769041954107,6706.9803492713654,4714.0282240138977,3175.5468279196675,4682.3832664199244,4681.9603939353728,3169.8380493782151,6678.929807796083,4691.4542194130099,4717.5042546451659,4688.7347102404219,3177.2125792723523,6245.2003085870474,6708.3438026953972,4715.5004057811539,3176.4253529329189,4683.3672579261038,4682.9378617409584,3170.6285044334554,6679.8605224140829,4692.5430361980416,4718.9823929525464,4689.7828835698238,3178.0885526976381,6247.0923684030786,6709.6850367311818,4716.9485962791232,3177.2895611473646,4684.3352139088674,4683.8994003359912,3171.4060779135325,6680.7760697303765]
[null,null,"Custo - Pessoal",null,null,null,null,null,null,{"$f":"J39","v":5367.1660000000011},{"$f":"K39","v":5367.1660000000011},{"$f":"L39","v":5367.1660000000011},5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,{"$f":"BX39","v":5367.1660000000011},5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,{"$f":"EJ39","v":5367.1660000000011},5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011,5367.1660000000011]
[null,null,"Custo - Seguros",null,null,null,null,null,null,{"$f":"J44","v":128.96362934774098},{"$f":"K44","v":175.07636125597057},{"$f":"L44","v":124.14966282984889},103.75364679351655,224.10280974081911,158.86089509043933,171.52922803226059,102.36013016991623,114.6484131234829,113.88831314697362,92.098780487040955,108.44092998199045,137.60304914136066,186.80492525870375,132.46658954669297,110.704221264022,239.11571113071423,169.5031666240337,183.02016555736969,109.21735138135504,122.32884034669098,121.5178204106908,98.26858224535286,115.70551086935633,147.41824160383081,200.12967573329487,141.91539957932633,118.60072679129415,256.1717774039065,181.59378680864819,196.07495003102838,117.00779883683232,131.05452716254118,130.18565736919834,105.27805662670433,123.95875718357483,155.44242667799492,211.02301932120722,149.64005711634087,125.05633344722771,270.11557248857861,191.47819553458314,206.74758911788322,123.37670015306472,138.18801192886585,137.27184831386779,111.00849135059165,130.70600907304876,163.79272994491859,222.35908917866158,157.6786594754619,131.77430827592173,284.62607001233891,201.76432549207064,217.8539846222198,130.00444577160536,145.61141512785002,144.64603558004106,116.97182187618452,137.72748215407691,172.82657721576001,234.62311366618889,166.37529044346249,139.04220701346506,300.32437632090324,212.8924634858183,{"$f":"BX44","v":229.86953393923284},137.17472926358948,153.64248760340158,152.62386337619668,123.42330219632368,145.32372308122845,182.59569439306711,247.88531399923252,175.77974509352237,146.90164411387227,317.30037660249087,224.92632688497653,242.86303556798904,144.92860615874088,162.32721358126301,161.25101106028225,130.39987212550076,153.53822632658688,185.9422255755176,252.42844375772617,179.00135664440788,149.59399090996942,323.11571418771177,229.04867472661982,247.31411928217167,147.58479200885876,165.30227322774397,164.20634655441089,117.33670724887429,156.35220539552361,189.26032428811811,256.93297462296573,182.19559705535926,152.26346325340737,328.88164407237809,233.13599868104131,251.7273861356698,150.21841063339824,168.25205646438789,167.13657321711014,135.15938679514915,159.14227661161988,192.54713270731639,261.39502691700511,185.35971517993127,154.90776197179972,334.59320015642697,237.18477840370798,256.09903505472141,152.82719374018822,171.17402269167127,170.03916729261041,137.50664585286736,161.90603693267462,195.79783361032599,265.80806095232862,188.48907361308397,157.52301151950587,340.24201145055667,241.18907990898708,260.42265884909756,155.40731783609371,174.06388940800105,172.90987467159434,{"$f":"EJ44","v":139.82811889460413},164.63943572734681,199.00740836795987,270.16526361937179,191.57884106149376,160.10517431567692,345.81935697732911,245.14272111338079,264.6915824461862,157.95479956906834,176.91719506188966,175.74426338192131,142.12022188949589,167.33825300881495,202.17283265695443,274.46252920619941,194.62610609412113,162.65181723580125,351.319981306633,249.04197657349789,268.90178331779595,160.46723849392848,179.73125103589763,178.53966263123968,144.38079503104703,169.9999457311915,205.29177530885485,278.69669300278724,197.62862456058716,165.16106481134787,356.73983351803952,252.88397469283296,273.05016087248475,162.94278433158618,182.50398492584839,181.29401375506922,146.60817352606824,172.622553697819,208.35989041030282,282.86185515426189,200.58221277219727,167.6294206739077,362.07136162654808,226.81249351172224,277.13093478934201,165.37798767340348,185.23153322330467,184.0034788593932,148.79925376059941,175.20242258469477]
[null,null,"Custo - Comercial",null,null,null,null,null,null,{"$f":"J48","v":322.40907336935248},{"$f":"K48","v":437.69090313992643},{"$f":"L48","v":310.37415707462225},259.38411698379139,560.25702435204778,397.15223772609829,428.82307008065152,255.90032542479059,286.62103280870724,284.72078286743402,230.24695121760237,271.1023249549761,344.0076228534017,467.01231314675937,331.16647386673247,276.760553160055,597.78927782678568,423.75791656008425,457.55041389342426,273.04337845338762,305.82210086672745,303.79455102672705,245.67145561338216,289.26377717339085,368.54560400957712,500.3241893332372,354.78849894831581,296.50181697823535,640.4294435097662,453.9844670216205,490.18737507757101,292.51949709208077,327.63631790635299,325.4641434229959,263.19514156676081,309.89689295893714,388.60606669498736,527.55754830301805,374.1001427908522,312.64083361806928,675.28893122144655,478.69548883645791,516.86897279470816,308.44175038266184,345.47002982216463,343.17962078466945,277.52122837647914,326.76502268262192,409.48182486229649,555.89772294665386,394.1966486886547,329.43577068980431,711.56517503084729,504.41081373017664,544.63496155554947,325.01111442901339,364.02853781962506,361.61508895010263,292.42955469046132,344.31870538519229,432.06644303940004,586.55778416547219,415.93822610865624,347.60551753366263,750.81094080225807,532.23115871454581,{"$f":"BX48","v":574.67383484808204},342.93682315897377,384.10621900850401,381.55965844049177,308.55825549080924,363.30930770307111,456.48923598266776,619.71328499808135,439.44936273380586,367.25411028468068,793.25094150622715,562.31581721244129,607.15758891997257,362.32151539685225,405.81803395315751,403.12752765070564,325.99968031375192,383.84556581646723,464.85556393879398,631.07110939431539,447.50339161101965,373.98497727492355,807.78928546927955,572.62168681654953,618.28529820542917,368.96198002214686,413.25568306935992,410.51586638602726,293.34176812218573,390.88051348880907,473.15081072029528,642.33243655741444,455.4889926383982,380.65865813351843,822.20411018094535,582.83999670260334,629.31846533917462,375.54602658349557,420.63014116096974,417.84143304277535,337.89846698787289,397.85569152904969,481.36783176829101,653.48756729251272,463.39928794982814,387.26940492949927,836.48300039106755,592.96194600926992,640.24758763680359,382.06798435047062,427.9350567291782,425.09791823152597,343.76661463216846,404.76509233168662,489.49458402581496,664.5201523808214,471.22268403270988,393.80752879876474,850.60502862639169,602.97269977246776,651.05664712274404,388.51829459023435,435.15972352000267,432.27468667898586,{"$f":"EJ48","v":349.57029723651033},411.59858931836698,497.51852091989974,675.41315904842941,478.94710265373448,400.26293578919228,864.54839244332277,612.85680278345194,661.72895611546562,394.88699892267084,442.29298765472424,439.36065845480323,355.30055472373971,418.34563252203736,505.43208164238609,686.15632301549851,486.56526523530283,406.62954308950316,878.29995326658252,622.60494143374478,672.25445829448984,401.16809623482118,449.3281275897441,446.34915657809916,360.95198757761756,424.9998643279788,513.22943827213714,696.74173250696822,494.07156140146787,412.90266202836966,891.84958379509885,632.20993673208238,682.62540218121194,407.35696082896538,456.25996231462096,453.23503438767307,366.52043381517063,431.55638424454747,520.8997260257571,707.15463788565478,501.45553193049324,419.07355168476926,905.17840406637038,567.03123377930558,692.82733697335505,413.4449691835087,463.07883305826169,460.00869714848295,371.99813440149859,438.00605646173693]
[null,null,"Custo UGC's",null,null,null,null,null,null,{"$f":"J54","v":5049.0281105629938},{"$f":"K54","v":6854.3780440059509},{"$f":"L54","v":4860.5575131156529},4062.0373502466518,8773.8022864301947,6219.5297157622754,6715.5049722026461,4007.4800720382118,4488.5760707853733,4458.8175553989504,3605.7401143215097,4245.5481951295906,5162.9619558385239,7009.0505137218461,4970.2384250704845,4153.6992552374768,8971.7875244384577,6359.876515345295,6867.0437015769749,4097.9108647519915,4589.8630353967237,4559.4330042228221,3687.1054439043296,4341.3511141431991,5278.4910279825999,7165.8886057681275,5081.4550171148803,4246.644550017435,9172.5448217104331,6502.1883586347558,7020.7041767077008,4189.6078100294117,4692.5681535601707,4661.4572044757933,3769.6099973903251,4438.4954027044259,5395.6872735168345,7324.9899921417136,5194.2765501439062,4340.9311169059802,9376.1992012291539,6646.5538713065916,7176.582090709031,4282.6280127717109,4796.7553855920778,4764.95369242793,3853.3051550557357,4537.0415580848821,5502.229219779585,7469.6274869699264,5296.8414885893835,4426.6461011782703,9561.3393809332865,6777.7951292766193,7318.2891587245158,4367.1917579390029,4891.4709665034625,4859.0413247365868,3929.3915940862066,4626.6288920739917,5608.5939032974084,7614.0243363035534,5399.2357811703923,4512.2184742638274,9746.17152743921,6908.8180301915027,{"$f":"BX54","v":7459.7604568415418},4451.6148073323238,4986.028961182863,4952.9724155838603,4005.3514417457909,4716.0671721243434,5714.1645261081294,7757.3431975259664,5500.8656538172554,4597.1520106901353,9929.623817961965,7038.8627855988143,7600.1756074169007,4535.4076002901456,5079.8810374536906,5046.2022681446051,4080.7442146174949,4804.8377547628279,5818.8911453848596,7899.5162700607816,5601.6830279736369,4681.4065305208251,10111.609465801394,7167.8678745703482,7739.4681835472502,4618.5304965333671,5172.9827962409618,5138.6867777023472,4155.5342462620756,4892.8986448422784,5922.727996635318,8040.4814256876307,5701.6438474485367,4764.9452153677066,10292.048945037208,7295.7769231637403,7877.5773157605299,4700.9471721820601,5265.2935530009472,5230.3855294451378,4229.6888541786611,4980.2113606285184,6025.5856468965912,8180.117253449007,5800.6620176411179,4847.6961147429356,10470.786846129735,7422.4797654305739,8014.3840529449753,4782.5866431163513,5356.7338020053194,5321.2195447544545,4303.144170229687,5066.7007011232627,6127.3133456066134,8318.2190998313745,5898.5924152205116,4929.5379470057142,10647.561206658251,7547.7907027413494,8149.6878879679298,4863.32925663079,5447.1695263005749,5411.0556951869794,{"$f":"EJ54","v":4375.7925365972569},5152.239905539549,6227.7540393750196,8454.5737548293491,5995.2838493001163,5010.3443597722398,10822.099111644806,7671.5162724717829,8283.2799305636308,4943.0503573821379,5536.4611057312304,5499.7552862457196,4447.5217943277403,5236.6969132662243,6326.8130847833781,8589.0527339593609,6090.6452093199514,5090.0392106459594,10994.236097231627,7793.539890293082,8415.0342994073617,5021.6748256433893,5624.5244024842423,5587.2347379373841,4518.2643542608221,5319.9921420182427,6424.4175300562783,8721.557000528268,6184.6062666553553,5168.5638085619757,11163.845393585023,7913.7716922304244,8544.8539643381137,5099.1447586301301,5711.2945625745888,5673.4296262481275,4587.9681182229015,5402.0642492418201,6520.4313738272658,8851.9019239973295,6277.0360966117096,5245.8087378826422,11330.690668271549,8032.0441481133521,8672.5580355227103,5175.3522102676143,5796.6506810546925,5758.2198478101291,4656.5359614660338,5482.7988762241048]
[]
[null,null,"Ano",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J16:J20)","v":183.05104679999999},{"$f":"SUM(K16:K20)","v":184.87591792072112},186.77265441171875,188.61190325762283,190.33029544430605,193.57645177335615,195.34481783930991,198.26638599982431,199.78358837697806,201.23290752858952,202.66630506018083,204.08156800571692,208.47736278895377,211.35266148046674,212.6010697085556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Custo - Operacional",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J14,$J$8:$GG$8)/1000","v":49.641500000000001},{"$f":"SUMIF($J$3:$GG$3, K14,$J$8:$GG$8)/1000","v":49.657708798855808},{"$f":"SUMIF($J$3:$GG$3, L14,$J$8:$GG$8)/1000","v":49.674144542667051},{"$f":"SUMIF($J$3:$GG$3, M14,$J$8:$GG$8)/1000","v":49.690817466905905},{"$f":"SUMIF($J$3:$GG$3, N14,$J$8:$GG$8)/1000","v":49.705974657225461},{"$f":"SUMIF($J$3:$GG$3, O14,$J$8:$GG$8)/1000","v":51.221106629260028},{"$f":"SUMIF($J$3:$GG$3, P14,$J$8:$GG$8)/1000","v":51.236125634245639},{"$f":"SUMIF($J$3:$GG$3, Q14,$J$8:$GG$8)/1000","v":52.751024567065812},{"$f":"SUMIF($J$3:$GG$3, R14,$J$8:$GG$8)/1000","v":52.765796917034955},{"$f":"SUMIF($J$3:$GG$3, S14,$J$8:$GG$8)/1000","v":52.780429960972263},{"$f":"SUMIF($J$3:$GG$3, T14,$J$8:$GG$8)/1000","v":52.794902252348606},{"$f":"SUMIF($J$3:$GG$3, U14,$J$8:$GG$8)/1000","v":52.809191447962888},{"$f":"SUMIF($J$3:$GG$3, V14,$J$8:$GG$8)/1000","v":55.823284083368897},{"$f":"SUMIF($J$3:$GG$3, W14,$J$8:$GG$8)/1000","v":57.337169780082078},{"$f":"SUMIF($J$3:$GG$3, X14,$J$8:$GG$8)/1000","v":57.350829189867568},{"$f":"SUMIF($J$3:$GG$3, Y14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL14,$J$8:$GG$8)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM14,$J$8:$GG$8)/1000","v":0},0]
[null,null,"Custo - Pessoal",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, K14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, L14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, M14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, N14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, O14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, P14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, Q14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, R14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, S14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, T14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, U14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, V14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, W14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, X14,$J$9:$GG$9)/1000","v":64.405991999999998},{"$f":"SUMIF($J$3:$GG$3, Y14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL14,$J$9:$GG$9)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM14,$J$9:$GG$9)/1000","v":0},0]
[null,null,"Custo - Seguros",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J14,$J$10:$GG$10)/1000","v":1.6178728},{"$f":"SUMIF($J$3:$GG$3, K14,$J$10:$GG$10)/1000","v":1.726255933776343},{"$f":"SUMIF($J$3:$GG$3, L14,$J$10:$GG$10)/1000","v":1.8493893551301801},{"$f":"SUMIF($J$3:$GG$3, M14,$J$10:$GG$10)/1000","v":1.9500542545232546},{"$f":"SUMIF($J$3:$GG$3, N14,$J$10:$GG$10)/1000","v":2.0548103675113514},{"$f":"SUMIF($J$3:$GG$3, O14,$J$10:$GG$10)/1000","v":2.1681416676055711},{"$f":"SUMIF($J$3:$GG$3, P14,$J$10:$GG$10)/1000","v":2.2906970659075245},{"$f":"SUMIF($J$3:$GG$3, Q14,$J$10:$GG$10)/1000","v":2.3172268495195358},{"$f":"SUMIF($J$3:$GG$3, R14,$J$10:$GG$10)/1000","v":2.3743060918306047},{"$f":"SUMIF($J$3:$GG$3, S14,$J$10:$GG$10)/1000","v":2.4155397169009203},{"$f":"SUMIF($J$3:$GG$3, T14,$J$10:$GG$10)/1000","v":2.4563203664415258},{"$f":"SUMIF($J$3:$GG$3, U14,$J$10:$GG$10)/1000","v":2.4965850808125887},{"$f":"SUMIF($J$3:$GG$3, V14,$J$10:$GG$10)/1000","v":2.5362959193143073},{"$f":"SUMIF($J$3:$GG$3, W14,$J$10:$GG$10)/1000","v":2.575423637003325},{"$f":"SUMIF($J$3:$GG$3, X14,$J$10:$GG$10)/1000","v":2.5840628450396776},{"$f":"SUMIF($J$3:$GG$3, Y14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL14,$J$10:$GG$10)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM14,$J$10:$GG$10)/1000","v":0},0]
[null,null,"Custo - Comercial",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J14,$J$11:$GG$11)/1000","v":4.0446820000000008},{"$f":"SUMIF($J$3:$GG$3, K14,$J$11:$GG$11)/1000","v":4.3156398344408569},{"$f":"SUMIF($J$3:$GG$3, L14,$J$11:$GG$11)/1000","v":4.6234733878254506},{"$f":"SUMIF($J$3:$GG$3, M14,$J$11:$GG$11)/1000","v":4.8751356363081371},{"$f":"SUMIF($J$3:$GG$3, N14,$J$11:$GG$11)/1000","v":5.1370259187783773},{"$f":"SUMIF($J$3:$GG$3, O14,$J$11:$GG$11)/1000","v":5.4203541690139279},{"$f":"SUMIF($J$3:$GG$3, P14,$J$11:$GG$11)/1000","v":5.7267426647688113},{"$f":"SUMIF($J$3:$GG$3, Q14,$J$11:$GG$11)/1000","v":5.7930671237988403},{"$f":"SUMIF($J$3:$GG$3, R14,$J$11:$GG$11)/1000","v":5.9357652295765142},{"$f":"SUMIF($J$3:$GG$3, S14,$J$11:$GG$11)/1000","v":6.0388492922523023},{"$f":"SUMIF($J$3:$GG$3, T14,$J$11:$GG$11)/1000","v":6.1408009161038146},{"$f":"SUMIF($J$3:$GG$3, U14,$J$11:$GG$11)/1000","v":6.2414627020314724},{"$f":"SUMIF($J$3:$GG$3, V14,$J$11:$GG$11)/1000","v":6.3407397982857692},{"$f":"SUMIF($J$3:$GG$3, W14,$J$11:$GG$11)/1000","v":6.4385590925083136},{"$f":"SUMIF($J$3:$GG$3, X14,$J$11:$GG$11)/1000","v":6.4601571125991937},{"$f":"SUMIF($J$3:$GG$3, Y14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL14,$J$11:$GG$11)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM14,$J$11:$GG$11)/1000","v":0},0]
[null,null,"Custo UGC's",null,null,null,null,null,null,{"$f":"SUMIF($J$3:$GG$3, J14,$J$12:$GG$12)/1000","v":63.341000000000001},{"$f":"SUMIF($J$3:$GG$3, K14,$J$12:$GG$12)/1000","v":64.770321353648114},{"$f":"SUMIF($J$3:$GG$3, L14,$J$12:$GG$12)/1000","v":66.219655126096058},{"$f":"SUMIF($J$3:$GG$3, M14,$J$12:$GG$12)/1000","v":67.68990389988555},{"$f":"SUMIF($J$3:$GG$3, N14,$J$12:$GG$12)/1000","v":69.026492500790852},{"$f":"SUMIF($J$3:$GG$3, O14,$J$12:$GG$12)/1000","v":70.360857307476621},{"$f":"SUMIF($J$3:$GG$3, P14,$J$12:$GG$12)/1000","v":71.685260474387945},{"$f":"SUMIF($J$3:$GG$3, Q14,$J$12:$GG$12)/1000","v":72.999075459440121},{"$f":"SUMIF($J$3:$GG$3, R14,$J$12:$GG$12)/1000","v":74.301728138535978},{"$f":"SUMIF($J$3:$GG$3, S14,$J$12:$GG$12)/1000","v":75.592096558464007},{"$f":"SUMIF($J$3:$GG$3, T14,$J$12:$GG$12)/1000","v":76.868289525286897},{"$f":"SUMIF($J$3:$GG$3, U14,$J$12:$GG$12)/1000","v":78.128336774909982},{"$f":"SUMIF($J$3:$GG$3, V14,$J$12:$GG$12)/1000","v":79.371050987984802},{"$f":"SUMIF($J$3:$GG$3, W14,$J$12:$GG$12)/1000","v":80.595516970873007},{"$f":"SUMIF($J$3:$GG$3, X14,$J$12:$GG$12)/1000","v":81.800028561049132},{"$f":"SUMIF($J$3:$GG$3, Y14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, Z14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AA14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AB14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AC14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AD14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AE14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AF14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AG14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AH14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AI14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AJ14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AK14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AL14,$J$12:$GG$12)/1000","v":0},{"$f":"SUMIF($J$3:$GG$3, AM14,$J$12:$GG$12)/1000","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Operacional"]
[null,null,"Total",null,null,null,null,null,{"$f":"AVERAGE(J23:GG23)","v":4362.4444773770165},{"$f":"J24+J28+J33","v":3175.8570198105081},{"$f":"K24+K28+K33","v":4696.3300602928502},{"$f":"L24+L28+L33","v":3173.7197243755381},3164.6643410852712,4718.0967269595176,6689.1307493540062,4694.7552110249781,3164.0456503014639,3169.5013781223083,3169.1639104220499,3159.4898363479761,6666.7453919035306,3177.1490531074469,4698.0840779906594,3174.9635285317272,3165.7038059872293,4720.3419203802296,6690.7223109987608,4696.4736914611822,3165.0711541363626,3170.6499931849112,3170.3049103571657,3160.4125359618015,6667.8318167583257,3178.4591766059884,4699.8626542922157,3176.2247476167668,3166.7578247940119,4722.6185495245518,6692.3361566443109,4698.2162329317362,3166.1110164023953,3171.8146904011978,3171.4618858239519,3161.3481546095809,6668.9334530203596,3179.7882061945206,4701.666896818102,3177.5041670634873,3167.8270539030573,4724.9280321788874,6693.973291324095,4699.9839206162878,3167.165884680916,3172.996195094343,3172.6355573368114,3162.2972749542405,6670.0509867411693,3180.9964138325522,4703.3071158316179,3178.6672746128693,3168.7990794978978,4727.0275599899651,6695.4615942495293,4701.5909079855355,3168.124854986937,3174.0702893108637,3173.7025304867034,3163.1601108607711,6671.0669255802204,4682.2026112745061,4704.9446058756075,3179.828447002963,3169.7694878524762,4729.1235946410634,6696.9474209609343,{"$f":"BX24+BX28+BX33","v":4703.1952216755226},3169.0822297738714,3175.142596467022,3174.7677284241468,3164.0215111950552,6672.0811741168745,4683.399803904319,4706.5698713121501,3180.9809507133914,3170.7326516676203,4731.2039814408054,6698.4221553006046,4704.7875584346248,3170.0324573228781,3176.2068983628769,3175.8249741748359,3164.8764807843218,6673.0878508272071,4684.5874253600341,4708.1821432687302,4682.1242405234125,3171.6881152945662,4733.2677362101185,6699.8850996085293,4706.3671649680618,3170.9750881050177,3177.2626915037636,3176.8737675821912,3165.7246151637964,6674.0864794775935,4685.7649566628752,4709.7807171985196,4683.2578168267355,3172.635461205201,4735.3139571086695,6701.3356145925791,4707.9333510034703,3171.9097102000023,3178.3095145185671,3177.9136503339141,3166.5655437071805,6675.0766236772306,4686.9313836246001,4711.3642162762262,4684.380703292838,3173.5738734661572,4737.340881760234,6702.7724509481814,4709.4847676107165,3172.8355186332783,3179.3464657959366,3178.9437267961844,3167.3985421366251,6676.0574306312956,4688.0849967027552,4712.9303196888095,4685.4912541932226,3174.5019767186213,4739.3455394569492,6704.1935028145926,4711.0191409975741,3173.7511565184932,3180.3720255559856,3179.962487265007,{"$f":"EJ24+EJ28+EJ33","v":3168.222389590278},6677.0274628463249,4689.2240148795099,4714.4766095908481,4686.5877549920633,3175.4183381005096,4741.324835286694,6705.5965762857631,4712.5341023053606,3174.6552102383539,3181.3846104773643,3180.9683589161887,3169.0358141624793,6677.9852227277606,4690.3473648789868,4716.0016289418072,4687.6691724768243,3176.3220941413456,4743.2769041954107,6706.9803492713654,4714.0282240138977,3175.5468279196675,4682.3832664199244,4681.9603939353728,3169.8380493782151,6678.929807796083,4691.4542194130099,4717.5042546451659,4688.7347102404219,3177.2125792723523,6245.2003085870474,6708.3438026953972,4715.5004057811539,3176.4253529329189,4683.3672579261038,4682.9378617409584,3170.6285044334554,6679.8605224140829,4692.5430361980416,4718.9823929525464,4689.7828835698238,3178.0885526976381,6247.0923684030786,6709.6850367311818,4716.9485962791232,3177.2895611473646,4684.3352139088674,4683.8994003359912,3171.4060779135325,6680.7760697303765]
[null,null,"Manutenção",null,null,null,null,null,{"$f":"AVERAGE(J24:GG24)","v":758.33333333333337},{"$f":"SUM(J25:J27)","v":300},{"$f":"SUM(K25:K27)","v":300},300,300,{"$f":"SUM(N25:N27)","v":300},2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,{"$f":"SUM(BW25:BW27)","v":2300},300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,{"$f":"SUM(EI25:EI27)","v":300},300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800,300,300,300,300,300,2300,300,300,300,300,300,3800]
[null,null,null,"Tratamento de madeira",{"$f":"PREMISSÁRIO!$D$29","v":2000},"Semestral",null,null,{"$f":"AVERAGE(J25:GG25)","v":333.33333333333331},{"$f":"IF(MOD(J$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(K$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(L$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(M$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(N$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(O$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(P$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(Q$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(R$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(S$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(T$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(U$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(V$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(W$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(X$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(Y$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(Z$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AA$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(AB$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AC$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AD$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AE$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AF$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AG$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(AH$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AI$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AJ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AK$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AL$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AM$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(AN$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AO$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AP$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AQ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AR$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AS$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(AT$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AU$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AV$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AW$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AX$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(AY$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(AZ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BA$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BB$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BC$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BD$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BE$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(BF$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BG$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BH$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BI$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BJ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BK$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(BL$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BM$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BN$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BO$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BP$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BQ$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(BR$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BS$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BT$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BU$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BV$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BW$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(BX$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BY$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(BZ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CA$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CB$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CC$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(CD$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CE$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CF$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CG$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CH$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CI$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(CJ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CK$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CL$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CM$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CN$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CO$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(CP$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CQ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CR$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CS$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CT$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CU$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(CV$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CW$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CX$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CY$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(CZ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DA$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(DB$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DC$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DD$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DE$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DF$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DG$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(DH$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DI$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DJ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DK$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DL$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DM$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(DN$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DO$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DP$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DQ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DR$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DS$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(DT$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DU$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DV$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DW$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DX$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(DY$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(DZ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EA$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EB$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EC$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(ED$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EE$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(EF$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EG$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EH$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EI$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EJ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EK$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(EL$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EM$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EN$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EO$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EP$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EQ$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(ER$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(ES$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(ET$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EU$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EV$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EW$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(EX$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EY$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(EZ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FA$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FB$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FC$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(FD$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FE$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FF$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FG$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FH$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FI$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(FJ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FK$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FL$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FM$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FN$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FO$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(FP$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FQ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FR$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FS$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FT$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FU$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(FV$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FW$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FX$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FY$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(FZ$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(GA$4,6)=0, $E$25, 0)","v":2000},{"$f":"IF(MOD(GB$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(GC$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(GD$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(GE$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(GF$4,6)=0, $E$25, 0)","v":0},{"$f":"IF(MOD(GG$4,6)=0, $E$25, 0)","v":2000}]
[null,null,null,"Fossa séptica",{"$f":"PREMISSÁRIO!$D$26","v":300},"Mensal",null,null,{"$f":"AVERAGE(J26:GG26)","v":300},{"$f":"$E$26","v":300},{"$f":"$E$26","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$E$26","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$E$26","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,"Fossa séptica",{"$f":"PREMISSÁRIO!$D$27","v":1500},"Anual",null,null,{"$f":"AVERAGE(J27:GG27)","v":125},{"$f":"IF(MOD(J$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(K$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(L$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(M$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(N$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(O$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(P$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(Q$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(R$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(S$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(T$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(U$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(V$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(W$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(X$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(Y$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(Z$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AA$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AB$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AC$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AD$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AE$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AF$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AG$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(AH$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AI$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AJ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AK$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AL$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AM$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AN$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AO$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AP$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AQ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AR$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AS$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(AT$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AU$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AV$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AW$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AX$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AY$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(AZ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BA$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BB$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BC$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BD$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BE$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(BF$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BG$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BH$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BI$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BJ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BK$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BL$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BM$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BN$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BO$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BP$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BQ$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(BR$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BS$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BT$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BU$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BV$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BW$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BX$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BY$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(BZ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CA$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CB$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CC$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(CD$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CE$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CF$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CG$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CH$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CI$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CJ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CK$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CL$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CM$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CN$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CO$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(CP$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CQ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CR$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CS$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CT$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CU$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CV$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CW$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CX$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CY$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(CZ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DA$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(DB$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DC$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DD$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DE$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DF$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DG$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DH$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DI$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DJ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DK$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DL$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DM$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(DN$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DO$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DP$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DQ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DR$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DS$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DT$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DU$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DV$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DW$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DX$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(DY$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(DZ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EA$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EB$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EC$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(ED$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EE$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EF$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EG$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EH$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EI$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EJ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EK$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(EL$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EM$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EN$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EO$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EP$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EQ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(ER$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(ES$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(ET$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EU$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EV$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EW$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(EX$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EY$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(EZ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FA$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FB$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FC$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FD$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FE$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FF$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FG$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FH$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FI$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(FJ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FK$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FL$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FM$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FN$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FO$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FP$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FQ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FR$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FS$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FT$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FU$4,12)=0, $E$27, 0)","v":1500},{"$f":"IF(MOD(FV$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FW$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FX$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FY$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(FZ$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(GA$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(GB$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(GC$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(GD$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(GE$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(GF$4,12)=0, $E$27, 0)","v":0},{"$f":"IF(MOD(GG$4,12)=0, $E$27, 0)","v":1500}]
[null,null,"Limpeza e conservação",null,null,null,null,null,{"$f":"AVERAGE(J28:GG28)","v":2356.5111440436845},{"$f":"SUM(J29:J32)","v":1628.2570198105082},{"$f":"SUM(K29:K32)","v":3148.7300602928508},{"$f":"SUM(L29:L32)","v":1626.1197243755382},{"$f":"SUM(M29:M32)","v":1617.0643410852713},{"$f":"SUM(N29:N32)","v":3170.4967269595177},{"$f":"SUM(O29:O32)","v":3141.5307493540054},{"$f":"SUM(P29:P32)","v":3147.1552110249786},{"$f":"SUM(Q29:Q32)","v":1616.4456503014642},{"$f":"SUM(R29:R32)","v":1621.9013781223084},{"$f":"SUM(S29:S32)","v":1621.56391042205},{"$f":"SUM(T29:T32)","v":1611.8898363479759},{"$f":"SUM(U29:U32)","v":1619.1453919035314},{"$f":"SUM(V29:V32)","v":1629.5490531074472},{"$f":"SUM(W29:W32)","v":3150.4840779906599},{"$f":"SUM(X29:X32)","v":1627.3635285317271},{"$f":"SUM(Y29:Y32)","v":1618.1038059872292},{"$f":"SUM(Z29:Z32)","v":3172.7419203802301},{"$f":"SUM(AA29:AA32)","v":3143.1223109987609},{"$f":"SUM(AB29:AB32)","v":3148.8736914611823},{"$f":"SUM(AC29:AC32)","v":1617.4711541363629},{"$f":"SUM(AD29:AD32)","v":1623.0499931849113},{"$f":"SUM(AE29:AE32)","v":1622.704910357166},{"$f":"SUM(AF29:AF32)","v":1612.8125359618016},{"$f":"SUM(AG29:AG32)","v":1620.2318167583248},{"$f":"SUM(AH29:AH32)","v":1630.8591766059883},{"$f":"SUM(AI29:AI32)","v":3152.2626542922158},{"$f":"SUM(AJ29:AJ32)","v":1628.6247476167666},{"$f":"SUM(AK29:AK32)","v":1619.1578247940122},{"$f":"SUM(AL29:AL32)","v":3175.0185495245514},{"$f":"SUM(AM29:AM32)","v":3144.7361566443114},{"$f":"SUM(AN29:AN32)","v":3150.6162329317367},{"$f":"SUM(AO29:AO32)","v":1618.5110164023954},{"$f":"SUM(AP29:AP32)","v":1624.2146904011979},{"$f":"SUM(AQ29:AQ32)","v":1623.8618858239522},{"$f":"SUM(AR29:AR32)","v":1613.748154609581},{"$f":"SUM(AS29:AS32)","v":1621.3334530203595},{"$f":"SUM(AT29:AT32)","v":1632.1882061945207},{"$f":"SUM(AU29:AU32)","v":3154.0668968181021},{"$f":"SUM(AV29:AV32)","v":1629.9041670634876},{"$f":"SUM(AW29:AW32)","v":1620.2270539030576},{"$f":"SUM(AX29:AX32)","v":3177.3280321788875},{"$f":"SUM(AY29:AY32)","v":3146.3732913240956},{"$f":"SUM(AZ29:AZ32)","v":3152.3839206162879},{"$f":"SUM(BA29:BA32)","v":1619.5658846809163},{"$f":"SUM(BB29:BB32)","v":1625.3961950943431},{"$f":"SUM(BC29:BC32)","v":1625.0355573368115},{"$f":"SUM(BD29:BD32)","v":1614.6972749542404},{"$f":"SUM(BE29:BE32)","v":1622.4509867411687},{"$f":"SUM(BF29:BF32)","v":1633.3964138325521},{"$f":"SUM(BG29:BG32)","v":3155.7071158316176},{"$f":"SUM(BH29:BH32)","v":1631.0672746128694},{"$f":"SUM(BI29:BI32)","v":1621.1990794978979},{"$f":"SUM(BJ29:BJ32)","v":3179.4275599899652},{"$f":"SUM(BK29:BK32)","v":3147.8615942495285},{"$f":"SUM(BL29:BL32)","v":3153.9909079855356},{"$f":"SUM(BM29:BM32)","v":1620.524854986937},{"$f":"SUM(BN29:BN32)","v":1626.470289310864},{"$f":"SUM(BO29:BO32)","v":1626.1025304867035},{"$f":"SUM(BP29:BP32)","v":1615.5601108607714},{"$f":"SUM(BQ29:BQ32)","v":1623.4669255802205},{"$f":"SUM(BR29:BR32)","v":3134.6026112745067},{"$f":"SUM(BS29:BS32)","v":3157.3446058756072},{"$f":"SUM(BT29:BT32)","v":1632.2284470029633},{"$f":"SUM(BU29:BU32)","v":1622.1694878524763},{"$f":"SUM(BV29:BV32)","v":3181.523594641063},{"$f":"SUM(BW29:BW32)","v":3149.3474209609344},{"$f":"SUM(BX29:BX32)","v":3155.5952216755227},{"$f":"SUM(BY29:BY32)","v":1621.4822297738717},{"$f":"SUM(BZ29:BZ32)","v":1627.5425964670221},{"$f":"SUM(CA29:CA32)","v":1627.1677284241468},{"$f":"SUM(CB29:CB32)","v":1616.4215111950552},{"$f":"SUM(CC29:CC32)","v":1624.4811741168739},{"$f":"SUM(CD29:CD32)","v":3135.7998039043191},{"$f":"SUM(CE29:CE32)","v":3158.9698713121502},{"$f":"SUM(CF29:CF32)","v":1633.3809507133915},{"$f":"SUM(CG29:CG32)","v":1623.1326516676202},{"$f":"SUM(CH29:CH32)","v":3183.6039814408059},{"$f":"SUM(CI29:CI32)","v":3150.8221553006051},{"$f":"SUM(CJ29:CJ32)","v":3157.1875584346249},{"$f":"SUM(CK29:CK32)","v":1622.432457322878},{"$f":"SUM(CL29:CL32)","v":1628.606898362877},{"$f":"SUM(CM29:CM32)","v":1628.2249741748358},{"$f":"SUM(CN29:CN32)","v":1617.2764807843221},{"$f":"SUM(CO29:CO32)","v":1625.4878508272072},{"$f":"SUM(CP29:CP32)","v":3136.9874253600346},{"$f":"SUM(CQ29:CQ32)","v":3160.5821432687303},{"$f":"SUM(CR29:CR32)","v":3134.5242405234126},{"$f":"SUM(CS29:CS32)","v":1624.088115294566},{"$f":"SUM(CT29:CT32)","v":3185.6677362101191},{"$f":"SUM(CU29:CU32)","v":3152.2850996085299},{"$f":"SUM(CV29:CV32)","v":3158.7671649680615},{"$f":"SUM(CW29:CW32)","v":1623.3750881050175},{"$f":"SUM(CX29:CX32)","v":1629.6626915037634},{"$f":"SUM(CY29:CY32)","v":1629.2737675821916},{"$f":"SUM(CZ29:CZ32)","v":1618.1246151637968},{"$f":"SUM(DA29:DA32)","v":1626.4864794775929},{"$f":"SUM(DB29:DB32)","v":3138.1649566628748},{"$f":"SUM(DC29:DC32)","v":3162.1807171985197},{"$f":"SUM(DD29:DD32)","v":3135.6578168267361},{"$f":"SUM(DE29:DE32)","v":1625.0354612052008},{"$f":"SUM(DF29:DF32)","v":3187.7139571086695},{"$f":"SUM(DG29:DG32)","v":3153.7356145925787},{"$f":"SUM(DH29:DH32)","v":3160.3333510034699},{"$f":"SUM(DI29:DI32)","v":1624.3097102000027},{"$f":"SUM(DJ29:DJ32)","v":1630.7095145185674},{"$f":"SUM(DK29:DK32)","v":1630.313650333914},{"$f":"SUM(DL29:DL32)","v":1618.9655437071806},{"$f":"SUM(DM29:DM32)","v":1627.4766236772307},{"$f":"SUM(DN29:DN32)","v":3139.3313836246007},{"$f":"SUM(DO29:DO32)","v":3163.7642162762259},{"$f":"SUM(DP29:DP32)","v":3136.7807032928376},{"$f":"SUM(DQ29:DQ32)","v":1625.9738734661571},{"$f":"SUM(DR29:DR32)","v":3189.7408817602341},{"$f":"SUM(DS29:DS32)","v":3155.1724509481819},{"$f":"SUM(DT29:DT32)","v":3161.8847676107162},{"$f":"SUM(DU29:DU32)","v":1625.2355186332782},{"$f":"SUM(DV29:DV32)","v":1631.7464657959365},{"$f":"SUM(DW29:DW32)","v":1631.3437267961845},{"$f":"SUM(DX29:DX32)","v":1619.7985421366252},{"$f":"SUM(DY29:DY32)","v":1628.4574306312948},{"$f":"SUM(DZ29:DZ32)","v":3140.4849967027553},{"$f":"SUM(EA29:EA32)","v":3165.3303196888096},{"$f":"SUM(EB29:EB32)","v":3137.8912541932223},{"$f":"SUM(EC29:EC32)","v":1626.9019767186214},{"$f":"SUM(ED29:ED32)","v":3191.7455394569492},{"$f":"SUM(EE29:EE32)","v":3156.5935028145927},{"$f":"SUM(EF29:EF32)","v":3163.4191409975747},{"$f":"SUM(EG29:EG32)","v":1626.1511565184935},{"$f":"SUM(EH29:EH32)","v":1632.7720255559859},{"$f":"SUM(EI29:EI32)","v":1632.3624872650071},{"$f":"SUM(EJ29:EJ32)","v":1620.6223895902781},{"$f":"SUM(EK29:EK32)","v":1629.4274628463247},{"$f":"SUM(EL29:EL32)","v":3141.6240148795105},{"$f":"SUM(EM29:EM32)","v":3166.8766095908481},{"$f":"SUM(EN29:EN32)","v":3138.9877549920634},{"$f":"SUM(EO29:EO32)","v":1627.8183381005099},{"$f":"SUM(EP29:EP32)","v":3193.7248352866936},{"$f":"SUM(EQ29:EQ32)","v":3157.9965762857623},{"$f":"SUM(ER29:ER32)","v":3164.9341023053607},{"$f":"SUM(ES29:ES32)","v":1627.0552102383542},{"$f":"SUM(ET29:ET32)","v":1633.7846104773644},{"$f":"SUM(EU29:EU32)","v":1633.3683589161885},{"$f":"SUM(EV29:EV32)","v":1621.4358141624796},{"$f":"SUM(EW29:EW32)","v":1630.3852227277614},{"$f":"SUM(EX29:EX32)","v":3142.7473648789869},{"$f":"SUM(EY29:EY32)","v":3168.4016289418073},{"$f":"SUM(EZ29:EZ32)","v":3140.0691724768244},{"$f":"SUM(FA29:FA32)","v":1628.7220941413459},{"$f":"SUM(FB29:FB32)","v":3195.6769041954103},{"$f":"SUM(FC29:FC32)","v":3159.380349271365},{"$f":"SUM(FD29:FD32)","v":3166.4282240138978},{"$f":"SUM(FE29:FE32)","v":1627.9468279196674},{"$f":"SUM(FF29:FF32)","v":3134.7832664199245},{"$f":"SUM(FG29:FG32)","v":3134.3603939353725},{"$f":"SUM(FH29:FH32)","v":1622.2380493782155},{"$f":"SUM(FI29:FI32)","v":1631.3298077960831},{"$f":"SUM(FJ29:FJ32)","v":3143.8542194130096},{"$f":"SUM(FK29:FK32)","v":3169.904254645166},{"$f":"SUM(FL29:FL32)","v":3141.1347102404216},{"$f":"SUM(FM29:FM32)","v":1629.6125792723524},{"$f":"SUM(FN29:FN32)","v":4697.600308587047},{"$f":"SUM(FO29:FO32)","v":3160.7438026953964},{"$f":"SUM(FP29:FP32)","v":3167.9004057811539},{"$f":"SUM(FQ29:FQ32)","v":1628.825352932919},{"$f":"SUM(FR29:FR32)","v":3135.7672579261034},{"$f":"SUM(FS29:FS32)","v":3135.337861740958},{"$f":"SUM(FT29:FT32)","v":1623.0285044334555},{"$f":"SUM(FU29:FU32)","v":1632.2605224140825},{"$f":"SUM(FV29:FV32)","v":3144.9430361980412},{"$f":"SUM(FW29:FW32)","v":3171.382392952547},{"$f":"SUM(FX29:FX32)","v":3142.1828835698234},{"$f":"SUM(FY29:FY32)","v":1630.4885526976382},{"$f":"SUM(FZ29:FZ32)","v":4699.4923684030791},{"$f":"SUM(GA29:GA32)","v":3162.0850367311823},{"$f":"SUM(GB29:GB32)","v":3169.3485962791233},{"$f":"SUM(GC29:GC32)","v":1629.6895611473647},{"$f":"SUM(GD29:GD32)","v":3136.7352139088675},{"$f":"SUM(GE29:GE32)","v":3136.2994003359913},{"$f":"SUM(GF29:GF32)","v":1623.8060779135324},{"$f":"SUM(GG29:GG32)","v":1633.1760697303764}]
[null,null,null,"Abastecimento de água",{"$f":"PREMISSÁRIO!D28","v":1500},"30L por visitante","20.000 Litros por caminhão ",null,{"$f":"AVERAGE(J29:GG29)","v":2216.6666666666665},{"$f":"ROUNDUP(DEMANDA!J13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!K13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!L13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!M13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!N13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!O13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!P13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!Q13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!R13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!S13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!T13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!U13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!V13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!W13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!X13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!Y13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!Z13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AA13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AB13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AC13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AD13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AE13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AF13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AG13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AH13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AI13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AJ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AK13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AL13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AM13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AN13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AO13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AP13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AQ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AR13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AS13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AT13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AU13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AV13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AW13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!AX13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AY13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!AZ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BA13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BB13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BC13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BD13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BE13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BF13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BG13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BH13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BI13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BJ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BK13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BL13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BM13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BN13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BO13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BP13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BQ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BR13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BS13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BT13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BU13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BV13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BW13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BX13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!BY13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!BZ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CA13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CB13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CC13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CD13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CE13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CF13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CG13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CH13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CI13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CJ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CK13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CL13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CM13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CN13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CO13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CP13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CQ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CR13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CS13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CT13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CU13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CV13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!CW13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CX13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CY13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!CZ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DA13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DB13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DC13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DD13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DE13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DF13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DG13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DH13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DI13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DJ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DK13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DL13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DM13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DN13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DO13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DP13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DQ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DR13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DS13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DT13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!DU13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DV13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DW13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DX13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DY13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!DZ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EA13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EB13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EC13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!ED13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EE13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EF13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EG13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EH13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EI13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EJ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EK13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EL13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EM13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EN13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EO13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EP13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EQ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!ER13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!ES13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!ET13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EU13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EV13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EW13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!EX13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EY13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!EZ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FA13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FB13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FC13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FD13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FE13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FF13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FG13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FH13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FI13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FJ13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FK13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FL13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FM13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FN13 * 35 / 20000, 0) * $E$29","v":4500},{"$f":"ROUNDUP(DEMANDA!FO13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FP13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FQ13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FR13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FS13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FT13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FU13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FV13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FW13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FX13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!FY13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!FZ13 * 35 / 20000, 0) * $E$29","v":4500},{"$f":"ROUNDUP(DEMANDA!GA13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!GB13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!GC13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!GD13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!GE13 * 35 / 20000, 0) * $E$29","v":3000},{"$f":"ROUNDUP(DEMANDA!GF13 * 35 / 20000, 0) * $E$29","v":1500},{"$f":"ROUNDUP(DEMANDA!GG13 * 35 / 20000, 0) * $E$29","v":1500}]
[null,null,null,"Material e insumos - sanitários ",{"$f":"PREMISSÁRIO!D33","v":50},"Mensal",null,null,{"$f":"AVERAGE(J30:GG30)","v":50},{"$f":"$E$30","v":50},{"$f":"$E$30","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"$E$30","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"$E$30","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,null,"Material e insumos - áreas verdes ",{"$f":"PREMISSÁRIO!$D$35","v":0.3},"por m²/mês",null,null,{"$f":"AVERAGE(J31:GG31)","v":21},{"$f":"$E$31*70","v":21},{"$f":"$E$31*70","v":21},21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,{"$f":"$E$31*70","v":21},21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,{"$f":"$E$31*70","v":21},21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21]
[null,null,null,"Saponáceos e descartáveis ",{"$f":"PREMISSÁRIO!D34","v":0.11},"por visitante/mês",null,null,{"$f":"AVERAGE(J32:GG32)","v":68.84447737701673},{"$f":"($E$32*DEMANDA!J13)","v":57.257019810508176},{"$f":"($E$32*DEMANDA!K13)","v":77.730060292850993},{"$f":"($E$32*DEMANDA!L13)","v":55.119724375538325},{"$f":"($E$32*DEMANDA!M13)","v":46.064341085271316},{"$f":"($E$32*DEMANDA!N13)","v":99.496726959517673},{"$f":"($E$32*DEMANDA!O13)","v":70.530749354005181},{"$f":"($E$32*DEMANDA!P13)","v":76.15521102497847},{"$f":"($E$32*DEMANDA!Q13)","v":45.445650301464255},{"$f":"($E$32*DEMANDA!R13)","v":50.901378122308358},{"$f":"($E$32*DEMANDA!S13)","v":50.56391042204995},{"$f":"($E$32*DEMANDA!T13)","v":40.88983634797588},{"$f":"($E$32*DEMANDA!U13)","v":48.145391903531433},{"$f":"($E$32*DEMANDA!V13)","v":58.549053107447179},{"$f":"($E$32*DEMANDA!W13)","v":79.484077990660111},{"$f":"($E$32*DEMANDA!X13)","v":56.363528531727141},{"$f":"($E$32*DEMANDA!Y13)","v":47.103805987229116},{"$f":"($E$32*DEMANDA!Z13)","v":101.74192038022993},{"$f":"($E$32*DEMANDA!AA13)","v":72.122310998761066},{"$f":"($E$32*DEMANDA!AB13)","v":77.873691461182204},{"$f":"($E$32*DEMANDA!AC13)","v":46.471154136362792},{"$f":"($E$32*DEMANDA!AD13)","v":52.049993184911301},{"$f":"($E$32*DEMANDA!AE13)","v":51.704910357166021},{"$f":"($E$32*DEMANDA!AF13)","v":41.812535961801672},{"$f":"($E$32*DEMANDA!AG13)","v":49.231816758324939},{"$f":"($E$32*DEMANDA!AH13)","v":59.859176605988246},{"$f":"($E$32*DEMANDA!AI13)","v":81.262654292215871},{"$f":"($E$32*DEMANDA!AJ13)","v":57.624747616766683},{"$f":"($E$32*DEMANDA!AK13)","v":48.157824794012157},{"$f":"($E$32*DEMANDA!AL13)","v":104.0185495245513},{"$f":"($E$32*DEMANDA!AM13)","v":73.736156644311663},{"$f":"($E$32*DEMANDA!AN13)","v":79.616232931736818},{"$f":"($E$32*DEMANDA!AO13)","v":47.511016402395391},{"$f":"($E$32*DEMANDA!AP13)","v":53.214690401197807},{"$f":"($E$32*DEMANDA!AQ13)","v":52.861885823952292},{"$f":"($E$32*DEMANDA!AR13)","v":42.748154609581},{"$f":"($E$32*DEMANDA!AS13)","v":50.333453020359471},{"$f":"($E$32*DEMANDA!AT13)","v":61.188206194520795},{"$f":"($E$32*DEMANDA!AU13)","v":83.06689681810191},{"$f":"($E$32*DEMANDA!AV13)","v":58.904167063487598},{"$f":"($E$32*DEMANDA!AW13)","v":49.227053903057495},{"$f":"($E$32*DEMANDA!AX13)","v":106.32803217888733},{"$f":"($E$32*DEMANDA!AY13)","v":75.373291324095362},{"$f":"($E$32*DEMANDA!AZ13)","v":81.38392061628798},{"$f":"($E$32*DEMANDA!BA13)","v":48.565884680916312},{"$f":"($E$32*DEMANDA!BB13)","v":54.396195094343149},{"$f":"($E$32*DEMANDA!BC13)","v":54.035557336811578},{"$f":"($E$32*DEMANDA!BD13)","v":43.697274954240292},{"$f":"($E$32*DEMANDA!BE13)","v":51.450986741168762},{"$f":"($E$32*DEMANDA!BF13)","v":62.396413832551993},{"$f":"($E$32*DEMANDA!BG13)","v":84.707115831617713},{"$f":"($E$32*DEMANDA!BH13)","v":60.067274612869298},{"$f":"($E$32*DEMANDA!BI13)","v":50.199079497897912},{"$f":"($E$32*DEMANDA!BJ13)","v":108.4275599899651},{"$f":"($E$32*DEMANDA!BK13)","v":76.861594249528679},{"$f":"($E$32*DEMANDA!BL13)","v":82.990907985535742},{"$f":"($E$32*DEMANDA!BM13)","v":49.524854986937136},{"$f":"($E$32*DEMANDA!BN13)","v":55.470289310864004},{"$f":"($E$32*DEMANDA!BO13)","v":55.102530486703564},{"$f":"($E$32*DEMANDA!BP13)","v":44.56011086077141},{"$f":"($E$32*DEMANDA!BQ13)","v":52.466925580220526},{"$f":"($E$32*DEMANDA!BR13)","v":63.602611274506685},{"$f":"($E$32*DEMANDA!BS13)","v":86.3446058756073},{"$f":"($E$32*DEMANDA!BT13)","v":61.228447002963215},{"$f":"($E$32*DEMANDA!BU13)","v":51.169487852476394},{"$f":"($E$32*DEMANDA!BV13)","v":110.5235946410632},{"$f":"($E$32*DEMANDA!BW13)","v":78.347420960934571},{"$f":"($E$32*DEMANDA!BX13)","v":84.595221675522637},{"$f":"($E$32*DEMANDA!BY13)","v":50.482229773871708},{"$f":"($E$32*DEMANDA!BZ13)","v":56.542596467022157},{"$f":"($E$32*DEMANDA!CA13)","v":56.167728424146858},{"$f":"($E$32*DEMANDA!CB13)","v":45.421511195055359},{"$f":"($E$32*DEMANDA!CC13)","v":53.481174116873987},{"$f":"($E$32*DEMANDA!CD13)","v":64.799803904318992},{"$f":"($E$32*DEMANDA!CE13)","v":87.969871312150133},{"$f":"($E$32*DEMANDA!CF13)","v":62.380950713391556},{"$f":"($E$32*DEMANDA!CG13)","v":52.132651667620088},{"$f":"($E$32*DEMANDA!CH13)","v":112.6039814408058},{"$f":"($E$32*DEMANDA!CI13)","v":79.822155300605118},{"$f":"($E$32*DEMANDA!CJ13)","v":86.187558434624663},{"$f":"($E$32*DEMANDA!CK13)","v":51.432457322877944},{"$f":"($E$32*DEMANDA!CL13)","v":57.606898362876905},{"$f":"($E$32*DEMANDA!CM13)","v":57.224974174835722},{"$f":"($E$32*DEMANDA!CN13)","v":46.276480784322104},{"$f":"($E$32*DEMANDA!CO13)","v":54.487850827207318},{"$f":"($E$32*DEMANDA!CP13)","v":65.987425360034493},{"$f":"($E$32*DEMANDA!CQ13)","v":89.582143268730505},{"$f":"($E$32*DEMANDA!CR13)","v":63.524240523412374},{"$f":"($E$32*DEMANDA!CS13)","v":53.088115294566059},{"$f":"($E$32*DEMANDA!CT13)","v":114.66773621011889},{"$f":"($E$32*DEMANDA!CU13)","v":81.285099608529734},{"$f":"($E$32*DEMANDA!CV13)","v":87.767164968061593},{"$f":"($E$32*DEMANDA!CW13)","v":52.375088105017561},{"$f":"($E$32*DEMANDA!CX13)","v":58.662691503763483},{"$f":"($E$32*DEMANDA!CY13)","v":58.27376758219156},{"$f":"($E$32*DEMANDA!CZ13)","v":47.124615163796733},{"$f":"($E$32*DEMANDA!DA13)","v":55.486479477592852},{"$f":"($E$32*DEMANDA!DB13)","v":67.164956662874744},{"$f":"($E$32*DEMANDA!DC13)","v":91.180717198519531},{"$f":"($E$32*DEMANDA!DD13)","v":64.657816826735996},{"$f":"($E$32*DEMANDA!DE13)","v":54.035461205200789},{"$f":"($E$32*DEMANDA!DF13)","v":116.71395710866938},{"$f":"($E$32*DEMANDA!DG13)","v":82.735614592578514},{"$f":"($E$32*DEMANDA!DH13)","v":89.333351003469929},{"$f":"($E$32*DEMANDA!DI13)","v":53.309710200002733},{"$f":"($E$32*DEMANDA!DJ13)","v":59.709514518567431},{"$f":"($E$32*DEMANDA!DK13)","v":59.313650333913927},{"$f":"($E$32*DEMANDA!DL13)","v":47.965543707180679},{"$f":"($E$32*DEMANDA!DM13)","v":56.476623677230613},{"$f":"($E$32*DEMANDA!DN13)","v":68.33138362460052},{"$f":"($E$32*DEMANDA!DO13)","v":92.764216276225838},{"$f":"($E$32*DEMANDA!DP13)","v":65.78070329283743},{"$f":"($E$32*DEMANDA!DQ13)","v":54.973873466156995},{"$f":"($E$32*DEMANDA!DR13)","v":118.7408817602341},{"$f":"($E$32*DEMANDA!DS13)","v":84.172450948181776},{"$f":"($E$32*DEMANDA!DT13)","v":90.88476761071621},{"$f":"($E$32*DEMANDA!DU13)","v":54.235518633278211},{"$f":"($E$32*DEMANDA!DV13)","v":60.746465795936608},{"$f":"($E$32*DEMANDA!DW13)","v":60.343726796184534},{"$f":"($E$32*DEMANDA!DX13)","v":48.798542136625315},{"$f":"($E$32*DEMANDA!DY13)","v":57.457430631294727},{"$f":"($E$32*DEMANDA!DZ13)","v":69.48499670275541},{"$f":"($E$32*DEMANDA!EA13)","v":94.330319688809411},{"$f":"($E$32*DEMANDA!EB13)","v":66.891254193222295},{"$f":"($E$32*DEMANDA!EC13)","v":55.901976718621484},{"$f":"($E$32*DEMANDA!ED13)","v":120.74553945694925},{"$f":"($E$32*DEMANDA!EE13)","v":85.593502814592625},{"$f":"($E$32*DEMANDA!EF13)","v":92.419140997574473},{"$f":"($E$32*DEMANDA!EG13)","v":55.151156518493494},{"$f":"($E$32*DEMANDA!EH13)","v":61.772025555985905},{"$f":"($E$32*DEMANDA!EI13)","v":61.362487265006976},{"$f":"($E$32*DEMANDA!EJ13)","v":49.622389590278175},{"$f":"($E$32*DEMANDA!EK13)","v":58.427462846324779},{"$f":"($E$32*DEMANDA!EL13)","v":70.624014879510526},{"$f":"($E$32*DEMANDA!EM13)","v":95.876609590848275},{"$f":"($E$32*DEMANDA!EN13)","v":67.987754992063188},{"$f":"($E$32*DEMANDA!EO13)","v":56.818338100509933},{"$f":"($E$32*DEMANDA!EP13)","v":122.72483528669366},{"$f":"($E$32*DEMANDA!EQ13)","v":86.996576285762472},{"$f":"($E$32*DEMANDA!ER13)","v":93.934102305360753},{"$f":"($E$32*DEMANDA!ES13)","v":56.055210238354135},{"$f":"($E$32*DEMANDA!ET13)","v":62.784610477364474},{"$f":"($E$32*DEMANDA!EU13)","v":62.368358916188562},{"$f":"($E$32*DEMANDA!EV13)","v":50.435814162479524},{"$f":"($E$32*DEMANDA!EW13)","v":59.385222727761303},{"$f":"($E$32*DEMANDA!EX13)","v":71.747364878986772},{"$f":"($E$32*DEMANDA!EY13)","v":97.401628941807189},{"$f":"($E$32*DEMANDA!EZ13)","v":69.069172476824193},{"$f":"($E$32*DEMANDA!FA13)","v":57.722094141345934},{"$f":"($E$32*DEMANDA!FB13)","v":124.67690419541022},{"$f":"($E$32*DEMANDA!FC13)","v":88.38034927136485},{"$f":"($E$32*DEMANDA!FD13)","v":95.428224013897918},{"$f":"($E$32*DEMANDA!FE13)","v":56.946827919667292},{"$f":"($E$32*DEMANDA!FF13)","v":63.783266419924395},{"$f":"($E$32*DEMANDA!FG13)","v":63.360393935372393},{"$f":"($E$32*DEMANDA!FH13)","v":51.2380493782155},{"$f":"($E$32*DEMANDA!FI13)","v":60.329807796083166},{"$f":"($E$32*DEMANDA!FJ13)","v":72.854219413009332},{"$f":"($E$32*DEMANDA!FK13)","v":98.904254645165906},{"$f":"($E$32*DEMANDA!FL13)","v":70.134710240421555},{"$f":"($E$32*DEMANDA!FM13)","v":58.612579272352299},{"$f":"($E$32*DEMANDA!FN13)","v":126.60030858704667},{"$f":"($E$32*DEMANDA!FO13)","v":89.743802695396568},{"$f":"($E$32*DEMANDA!FP13)","v":96.900405781153864},{"$f":"($E$32*DEMANDA!FQ13)","v":57.825352932918996},{"$f":"($E$32*DEMANDA!FR13)","v":64.767257926103582},{"$f":"($E$32*DEMANDA!FS13)","v":64.337861740958132},{"$f":"($E$32*DEMANDA!FT13)","v":52.028504433455581},{"$f":"($E$32*DEMANDA!FU13)","v":61.260522414082494},{"$f":"($E$32*DEMANDA!FV13)","v":73.943036198041156},{"$f":"($E$32*DEMANDA!FW13)","v":100.38239295254702},{"$f":"($E$32*DEMANDA!FX13)","v":71.182883569823503},{"$f":"($E$32*DEMANDA!FY13)","v":59.488552697638212},{"$f":"($E$32*DEMANDA!FZ13)","v":128.49236840307941},{"$f":"($E$32*DEMANDA!GA13)","v":91.085036731182342},{"$f":"($E$32*DEMANDA!GB13)","v":98.348596279123498},{"$f":"($E$32*DEMANDA!GC13)","v":58.689561147364692},{"$f":"($E$32*DEMANDA!GD13)","v":65.735213908867635},{"$f":"($E$32*DEMANDA!GE13)","v":65.299400335991166},{"$f":"($E$32*DEMANDA!GF13)","v":52.806077913532341},{"$f":"($E$32*DEMANDA!GG13)","v":62.176069730376454}]
[null,null,"Segurança e conectividade",null,null,null,null,null,{"$f":"AVERAGE(J33:GG33)","v":1247.6000000000038},{"$f":"SUM(J34:J36)","v":1247.5999999999999},{"$f":"SUM(K34:K36)","v":1247.5999999999999},{"$f":"SUM(L34:L36)","v":1247.5999999999999},{"$f":"SUM(M34:M36)","v":1247.5999999999999},{"$f":"SUM(N34:N36)","v":1247.5999999999999},{"$f":"SUM(O34:O36)","v":1247.5999999999999},{"$f":"SUM(P34:P36)","v":1247.5999999999999},{"$f":"SUM(Q34:Q36)","v":1247.5999999999999},{"$f":"SUM(R34:R36)","v":1247.5999999999999},{"$f":"SUM(S34:S36)","v":1247.5999999999999},{"$f":"SUM(T34:T36)","v":1247.5999999999999},{"$f":"SUM(U34:U36)","v":1247.5999999999999},{"$f":"SUM(V34:V36)","v":1247.5999999999999},{"$f":"SUM(W34:W36)","v":1247.5999999999999},{"$f":"SUM(X34:X36)","v":1247.5999999999999},{"$f":"SUM(Y34:Y36)","v":1247.5999999999999},{"$f":"SUM(Z34:Z36)","v":1247.5999999999999},{"$f":"SUM(AA34:AA36)","v":1247.5999999999999},{"$f":"SUM(AB34:AB36)","v":1247.5999999999999},{"$f":"SUM(AC34:AC36)","v":1247.5999999999999},{"$f":"SUM(AD34:AD36)","v":1247.5999999999999},{"$f":"SUM(AE34:AE36)","v":1247.5999999999999},{"$f":"SUM(AF34:AF36)","v":1247.5999999999999},{"$f":"SUM(AG34:AG36)","v":1247.5999999999999},{"$f":"SUM(AH34:AH36)","v":1247.5999999999999},{"$f":"SUM(AI34:AI36)","v":1247.5999999999999},{"$f":"SUM(AJ34:AJ36)","v":1247.5999999999999},{"$f":"SUM(AK34:AK36)","v":1247.5999999999999},{"$f":"SUM(AL34:AL36)","v":1247.5999999999999},{"$f":"SUM(AM34:AM36)","v":1247.5999999999999},{"$f":"SUM(AN34:AN36)","v":1247.5999999999999},{"$f":"SUM(AO34:AO36)","v":1247.5999999999999},{"$f":"SUM(AP34:AP36)","v":1247.5999999999999},{"$f":"SUM(AQ34:AQ36)","v":1247.5999999999999},{"$f":"SUM(AR34:AR36)","v":1247.5999999999999},{"$f":"SUM(AS34:AS36)","v":1247.5999999999999},{"$f":"SUM(AT34:AT36)","v":1247.5999999999999},{"$f":"SUM(AU34:AU36)","v":1247.5999999999999},{"$f":"SUM(AV34:AV36)","v":1247.5999999999999},{"$f":"SUM(AW34:AW36)","v":1247.5999999999999},{"$f":"SUM(AX34:AX36)","v":1247.5999999999999},{"$f":"SUM(AY34:AY36)","v":1247.5999999999999},{"$f":"SUM(AZ34:AZ36)","v":1247.5999999999999},{"$f":"SUM(BA34:BA36)","v":1247.5999999999999},{"$f":"SUM(BB34:BB36)","v":1247.5999999999999},{"$f":"SUM(BC34:BC36)","v":1247.5999999999999},{"$f":"SUM(BD34:BD36)","v":1247.5999999999999},{"$f":"SUM(BE34:BE36)","v":1247.5999999999999},{"$f":"SUM(BF34:BF36)","v":1247.5999999999999},{"$f":"SUM(BG34:BG36)","v":1247.5999999999999},{"$f":"SUM(BH34:BH36)","v":1247.5999999999999},{"$f":"SUM(BI34:BI36)","v":1247.5999999999999},{"$f":"SUM(BJ34:BJ36)","v":1247.5999999999999},{"$f":"SUM(BK34:BK36)","v":1247.5999999999999},{"$f":"SUM(BL34:BL36)","v":1247.5999999999999},{"$f":"SUM(BM34:BM36)","v":1247.5999999999999},{"$f":"SUM(BN34:BN36)","v":1247.5999999999999},{"$f":"SUM(BO34:BO36)","v":1247.5999999999999},{"$f":"SUM(BP34:BP36)","v":1247.5999999999999},{"$f":"SUM(BQ34:BQ36)","v":1247.5999999999999},{"$f":"SUM(BR34:BR36)","v":1247.5999999999999},{"$f":"SUM(BS34:BS36)","v":1247.5999999999999},{"$f":"SUM(BT34:BT36)","v":1247.5999999999999},{"$f":"SUM(BU34:BU36)","v":1247.5999999999999},{"$f":"SUM(BV34:BV36)","v":1247.5999999999999},{"$f":"SUM(BW34:BW36)","v":1247.5999999999999},{"$f":"SUM(BX34:BX36)","v":1247.5999999999999},{"$f":"SUM(BY34:BY36)","v":1247.5999999999999},{"$f":"SUM(BZ34:BZ36)","v":1247.5999999999999},{"$f":"SUM(CA34:CA36)","v":1247.5999999999999},{"$f":"SUM(CB34:CB36)","v":1247.5999999999999},{"$f":"SUM(CC34:CC36)","v":1247.5999999999999},{"$f":"SUM(CD34:CD36)","v":1247.5999999999999},{"$f":"SUM(CE34:CE36)","v":1247.5999999999999},{"$f":"SUM(CF34:CF36)","v":1247.5999999999999},{"$f":"SUM(CG34:CG36)","v":1247.5999999999999},{"$f":"SUM(CH34:CH36)","v":1247.5999999999999},{"$f":"SUM(CI34:CI36)","v":1247.5999999999999},{"$f":"SUM(CJ34:CJ36)","v":1247.5999999999999},{"$f":"SUM(CK34:CK36)","v":1247.5999999999999},{"$f":"SUM(CL34:CL36)","v":1247.5999999999999},{"$f":"SUM(CM34:CM36)","v":1247.5999999999999},{"$f":"SUM(CN34:CN36)","v":1247.5999999999999},{"$f":"SUM(CO34:CO36)","v":1247.5999999999999},{"$f":"SUM(CP34:CP36)","v":1247.5999999999999},{"$f":"SUM(CQ34:CQ36)","v":1247.5999999999999},{"$f":"SUM(CR34:CR36)","v":1247.5999999999999},{"$f":"SUM(CS34:CS36)","v":1247.5999999999999},{"$f":"SUM(CT34:CT36)","v":1247.5999999999999},{"$f":"SUM(CU34:CU36)","v":1247.5999999999999},{"$f":"SUM(CV34:CV36)","v":1247.5999999999999},{"$f":"SUM(CW34:CW36)","v":1247.5999999999999},{"$f":"SUM(CX34:CX36)","v":1247.5999999999999},{"$f":"SUM(CY34:CY36)","v":1247.5999999999999},{"$f":"SUM(CZ34:CZ36)","v":1247.5999999999999},{"$f":"SUM(DA34:DA36)","v":1247.5999999999999},{"$f":"SUM(DB34:DB36)","v":1247.5999999999999},{"$f":"SUM(DC34:DC36)","v":1247.5999999999999},{"$f":"SUM(DD34:DD36)","v":1247.5999999999999},{"$f":"SUM(DE34:DE36)","v":1247.5999999999999},{"$f":"SUM(DF34:DF36)","v":1247.5999999999999},{"$f":"SUM(DG34:DG36)","v":1247.5999999999999},{"$f":"SUM(DH34:DH36)","v":1247.5999999999999},{"$f":"SUM(DI34:DI36)","v":1247.5999999999999},{"$f":"SUM(DJ34:DJ36)","v":1247.5999999999999},{"$f":"SUM(DK34:DK36)","v":1247.5999999999999},{"$f":"SUM(DL34:DL36)","v":1247.5999999999999},{"$f":"SUM(DM34:DM36)","v":1247.5999999999999},{"$f":"SUM(DN34:DN36)","v":1247.5999999999999},{"$f":"SUM(DO34:DO36)","v":1247.5999999999999},{"$f":"SUM(DP34:DP36)","v":1247.5999999999999},{"$f":"SUM(DQ34:DQ36)","v":1247.5999999999999},{"$f":"SUM(DR34:DR36)","v":1247.5999999999999},{"$f":"SUM(DS34:DS36)","v":1247.5999999999999},{"$f":"SUM(DT34:DT36)","v":1247.5999999999999},{"$f":"SUM(DU34:DU36)","v":1247.5999999999999},{"$f":"SUM(DV34:DV36)","v":1247.5999999999999},{"$f":"SUM(DW34:DW36)","v":1247.5999999999999},{"$f":"SUM(DX34:DX36)","v":1247.5999999999999},{"$f":"SUM(DY34:DY36)","v":1247.5999999999999},{"$f":"SUM(DZ34:DZ36)","v":1247.5999999999999},{"$f":"SUM(EA34:EA36)","v":1247.5999999999999},{"$f":"SUM(EB34:EB36)","v":1247.5999999999999},{"$f":"SUM(EC34:EC36)","v":1247.5999999999999},{"$f":"SUM(ED34:ED36)","v":1247.5999999999999},{"$f":"SUM(EE34:EE36)","v":1247.5999999999999},{"$f":"SUM(EF34:EF36)","v":1247.5999999999999},{"$f":"SUM(EG34:EG36)","v":1247.5999999999999},{"$f":"SUM(EH34:EH36)","v":1247.5999999999999},{"$f":"SUM(EI34:EI36)","v":1247.5999999999999},{"$f":"SUM(EJ34:EJ36)","v":1247.5999999999999},{"$f":"SUM(EK34:EK36)","v":1247.5999999999999},{"$f":"SUM(EL34:EL36)","v":1247.5999999999999},{"$f":"SUM(EM34:EM36)","v":1247.5999999999999},{"$f":"SUM(EN34:EN36)","v":1247.5999999999999},{"$f":"SUM(EO34:EO36)","v":1247.5999999999999},{"$f":"SUM(EP34:EP36)","v":1247.5999999999999},{"$f":"SUM(EQ34:EQ36)","v":1247.5999999999999},{"$f":"SUM(ER34:ER36)","v":1247.5999999999999},{"$f":"SUM(ES34:ES36)","v":1247.5999999999999},{"$f":"SUM(ET34:ET36)","v":1247.5999999999999},{"$f":"SUM(EU34:EU36)","v":1247.5999999999999},{"$f":"SUM(EV34:EV36)","v":1247.5999999999999},{"$f":"SUM(EW34:EW36)","v":1247.5999999999999},{"$f":"SUM(EX34:EX36)","v":1247.5999999999999},{"$f":"SUM(EY34:EY36)","v":1247.5999999999999},{"$f":"SUM(EZ34:EZ36)","v":1247.5999999999999},{"$f":"SUM(FA34:FA36)","v":1247.5999999999999},{"$f":"SUM(FB34:FB36)","v":1247.5999999999999},{"$f":"SUM(FC34:FC36)","v":1247.5999999999999},{"$f":"SUM(FD34:FD36)","v":1247.5999999999999},{"$f":"SUM(FE34:FE36)","v":1247.5999999999999},{"$f":"SUM(FF34:FF36)","v":1247.5999999999999},{"$f":"SUM(FG34:FG36)","v":1247.5999999999999},{"$f":"SUM(FH34:FH36)","v":1247.5999999999999},{"$f":"SUM(FI34:FI36)","v":1247.5999999999999},{"$f":"SUM(FJ34:FJ36)","v":1247.5999999999999},{"$f":"SUM(FK34:FK36)","v":1247.5999999999999},{"$f":"SUM(FL34:FL36)","v":1247.5999999999999},{"$f":"SUM(FM34:FM36)","v":1247.5999999999999},{"$f":"SUM(FN34:FN36)","v":1247.5999999999999},{"$f":"SUM(FO34:FO36)","v":1247.5999999999999},{"$f":"SUM(FP34:FP36)","v":1247.5999999999999},{"$f":"SUM(FQ34:FQ36)","v":1247.5999999999999},{"$f":"SUM(FR34:FR36)","v":1247.5999999999999},{"$f":"SUM(FS34:FS36)","v":1247.5999999999999},{"$f":"SUM(FT34:FT36)","v":1247.5999999999999},{"$f":"SUM(FU34:FU36)","v":1247.5999999999999},{"$f":"SUM(FV34:FV36)","v":1247.5999999999999},{"$f":"SUM(FW34:FW36)","v":1247.5999999999999},{"$f":"SUM(FX34:FX36)","v":1247.5999999999999},{"$f":"SUM(FY34:FY36)","v":1247.5999999999999},{"$f":"SUM(FZ34:FZ36)","v":1247.5999999999999},{"$f":"SUM(GA34:GA36)","v":1247.5999999999999},{"$f":"SUM(GB34:GB36)","v":1247.5999999999999},{"$f":"SUM(GC34:GC36)","v":1247.5999999999999},{"$f":"SUM(GD34:GD36)","v":1247.5999999999999},{"$f":"SUM(GE34:GE36)","v":1247.5999999999999},{"$f":"SUM(GF34:GF36)","v":1247.5999999999999},{"$f":"SUM(GG34:GG36)","v":1247.5999999999999}]
[null,null,null,"Internet",{"$f":"PREMISSÁRIO!D30","v":579},"Mensal",null,null,{"$f":"AVERAGE(J34:GG34)","v":579},{"$f":"$E$34","v":579},{"$f":"$E$34","v":579},579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,{"$f":"$E$34","v":579},579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,{"$f":"$E$34","v":579},579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579,579]
[null,null,null,"CFTV",646,"Mensal",null,null,{"$f":"AVERAGE(J35:GG35)","v":646},{"$f":"$E$35","v":646},{"$f":"$E$35","v":646},646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,{"$f":"$E$35","v":646},646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,{"$f":"$E$35","v":646},646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646]
[null,null,null,"CFTV - câmera (LocaçãoIP 4k ou superior)",22.6,"Mensal",null,null,22.599999999999937,{"$f":"$E$36","v":22.6},{"$f":"$E$36","v":22.6},22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,{"$f":"$E$36","v":22.6},22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,{"$f":"$E$36","v":22.6},22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6,22.6]
[]
[null,null,"Pessoal"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J40:J41)","v":5367.1660000000011},{"$f":"SUM(K40:K41)","v":5367.1660000000011},{"$f":"SUM(L40:L41)","v":5367.1660000000011},{"$f":"SUM(M40:M41)","v":5367.1660000000011},{"$f":"SUM(N40:N41)","v":5367.1660000000011},{"$f":"SUM(O40:O41)","v":5367.1660000000011},{"$f":"SUM(P40:P41)","v":5367.1660000000011},{"$f":"SUM(Q40:Q41)","v":5367.1660000000011},{"$f":"SUM(R40:R41)","v":5367.1660000000011},{"$f":"SUM(S40:S41)","v":5367.1660000000011},{"$f":"SUM(T40:T41)","v":5367.1660000000011},{"$f":"SUM(U40:U41)","v":5367.1660000000011},{"$f":"SUM(V40:V41)","v":5367.1660000000011},{"$f":"SUM(W40:W41)","v":5367.1660000000011},{"$f":"SUM(X40:X41)","v":5367.1660000000011},{"$f":"SUM(Y40:Y41)","v":5367.1660000000011},{"$f":"SUM(Z40:Z41)","v":5367.1660000000011},{"$f":"SUM(AA40:AA41)","v":5367.1660000000011},{"$f":"SUM(AB40:AB41)","v":5367.1660000000011},{"$f":"SUM(AC40:AC41)","v":5367.1660000000011},{"$f":"SUM(AD40:AD41)","v":5367.1660000000011},{"$f":"SUM(AE40:AE41)","v":5367.1660000000011},{"$f":"SUM(AF40:AF41)","v":5367.1660000000011},{"$f":"SUM(AG40:AG41)","v":5367.1660000000011},{"$f":"SUM(AH40:AH41)","v":5367.1660000000011},{"$f":"SUM(AI40:AI41)","v":5367.1660000000011},{"$f":"SUM(AJ40:AJ41)","v":5367.1660000000011},{"$f":"SUM(AK40:AK41)","v":5367.1660000000011},{"$f":"SUM(AL40:AL41)","v":5367.1660000000011},{"$f":"SUM(AM40:AM41)","v":5367.1660000000011},{"$f":"SUM(AN40:AN41)","v":5367.1660000000011},{"$f":"SUM(AO40:AO41)","v":5367.1660000000011},{"$f":"SUM(AP40:AP41)","v":5367.1660000000011},{"$f":"SUM(AQ40:AQ41)","v":5367.1660000000011},{"$f":"SUM(AR40:AR41)","v":5367.1660000000011},{"$f":"SUM(AS40:AS41)","v":5367.1660000000011},{"$f":"SUM(AT40:AT41)","v":5367.1660000000011},{"$f":"SUM(AU40:AU41)","v":5367.1660000000011},{"$f":"SUM(AV40:AV41)","v":5367.1660000000011},{"$f":"SUM(AW40:AW41)","v":5367.1660000000011},{"$f":"SUM(AX40:AX41)","v":5367.1660000000011},{"$f":"SUM(AY40:AY41)","v":5367.1660000000011},{"$f":"SUM(AZ40:AZ41)","v":5367.1660000000011},{"$f":"SUM(BA40:BA41)","v":5367.1660000000011},{"$f":"SUM(BB40:BB41)","v":5367.1660000000011},{"$f":"SUM(BC40:BC41)","v":5367.1660000000011},{"$f":"SUM(BD40:BD41)","v":5367.1660000000011},{"$f":"SUM(BE40:BE41)","v":5367.1660000000011},{"$f":"SUM(BF40:BF41)","v":5367.1660000000011},{"$f":"SUM(BG40:BG41)","v":5367.1660000000011},{"$f":"SUM(BH40:BH41)","v":5367.1660000000011},{"$f":"SUM(BI40:BI41)","v":5367.1660000000011},{"$f":"SUM(BJ40:BJ41)","v":5367.1660000000011},{"$f":"SUM(BK40:BK41)","v":5367.1660000000011},{"$f":"SUM(BL40:BL41)","v":5367.1660000000011},{"$f":"SUM(BM40:BM41)","v":5367.1660000000011},{"$f":"SUM(BN40:BN41)","v":5367.1660000000011},{"$f":"SUM(BO40:BO41)","v":5367.1660000000011},{"$f":"SUM(BP40:BP41)","v":5367.1660000000011},{"$f":"SUM(BQ40:BQ41)","v":5367.1660000000011},{"$f":"SUM(BR40:BR41)","v":5367.1660000000011},{"$f":"SUM(BS40:BS41)","v":5367.1660000000011},{"$f":"SUM(BT40:BT41)","v":5367.1660000000011},{"$f":"SUM(BU40:BU41)","v":5367.1660000000011},{"$f":"SUM(BV40:BV41)","v":5367.1660000000011},{"$f":"SUM(BW40:BW41)","v":5367.1660000000011},{"$f":"SUM(BX40:BX41)","v":5367.1660000000011},{"$f":"SUM(BY40:BY41)","v":5367.1660000000011},{"$f":"SUM(BZ40:BZ41)","v":5367.1660000000011},{"$f":"SUM(CA40:CA41)","v":5367.1660000000011},{"$f":"SUM(CB40:CB41)","v":5367.1660000000011},{"$f":"SUM(CC40:CC41)","v":5367.1660000000011},{"$f":"SUM(CD40:CD41)","v":5367.1660000000011},{"$f":"SUM(CE40:CE41)","v":5367.1660000000011},{"$f":"SUM(CF40:CF41)","v":5367.1660000000011},{"$f":"SUM(CG40:CG41)","v":5367.1660000000011},{"$f":"SUM(CH40:CH41)","v":5367.1660000000011},{"$f":"SUM(CI40:CI41)","v":5367.1660000000011},{"$f":"SUM(CJ40:CJ41)","v":5367.1660000000011},{"$f":"SUM(CK40:CK41)","v":5367.1660000000011},{"$f":"SUM(CL40:CL41)","v":5367.1660000000011},{"$f":"SUM(CM40:CM41)","v":5367.1660000000011},{"$f":"SUM(CN40:CN41)","v":5367.1660000000011},{"$f":"SUM(CO40:CO41)","v":5367.1660000000011},{"$f":"SUM(CP40:CP41)","v":5367.1660000000011},{"$f":"SUM(CQ40:CQ41)","v":5367.1660000000011},{"$f":"SUM(CR40:CR41)","v":5367.1660000000011},{"$f":"SUM(CS40:CS41)","v":5367.1660000000011},{"$f":"SUM(CT40:CT41)","v":5367.1660000000011},{"$f":"SUM(CU40:CU41)","v":5367.1660000000011},{"$f":"SUM(CV40:CV41)","v":5367.1660000000011},{"$f":"SUM(CW40:CW41)","v":5367.1660000000011},{"$f":"SUM(CX40:CX41)","v":5367.1660000000011},{"$f":"SUM(CY40:CY41)","v":5367.1660000000011},{"$f":"SUM(CZ40:CZ41)","v":5367.1660000000011},{"$f":"SUM(DA40:DA41)","v":5367.1660000000011},{"$f":"SUM(DB40:DB41)","v":5367.1660000000011},{"$f":"SUM(DC40:DC41)","v":5367.1660000000011},{"$f":"SUM(DD40:DD41)","v":5367.1660000000011},{"$f":"SUM(DE40:DE41)","v":5367.1660000000011},{"$f":"SUM(DF40:DF41)","v":5367.1660000000011},{"$f":"SUM(DG40:DG41)","v":5367.1660000000011},{"$f":"SUM(DH40:DH41)","v":5367.1660000000011},{"$f":"SUM(DI40:DI41)","v":5367.1660000000011},{"$f":"SUM(DJ40:DJ41)","v":5367.1660000000011},{"$f":"SUM(DK40:DK41)","v":5367.1660000000011},{"$f":"SUM(DL40:DL41)","v":5367.1660000000011},{"$f":"SUM(DM40:DM41)","v":5367.1660000000011},{"$f":"SUM(DN40:DN41)","v":5367.1660000000011},{"$f":"SUM(DO40:DO41)","v":5367.1660000000011},{"$f":"SUM(DP40:DP41)","v":5367.1660000000011},{"$f":"SUM(DQ40:DQ41)","v":5367.1660000000011},{"$f":"SUM(DR40:DR41)","v":5367.1660000000011},{"$f":"SUM(DS40:DS41)","v":5367.1660000000011},{"$f":"SUM(DT40:DT41)","v":5367.1660000000011},{"$f":"SUM(DU40:DU41)","v":5367.1660000000011},{"$f":"SUM(DV40:DV41)","v":5367.1660000000011},{"$f":"SUM(DW40:DW41)","v":5367.1660000000011},{"$f":"SUM(DX40:DX41)","v":5367.1660000000011},{"$f":"SUM(DY40:DY41)","v":5367.1660000000011},{"$f":"SUM(DZ40:DZ41)","v":5367.1660000000011},{"$f":"SUM(EA40:EA41)","v":5367.1660000000011},{"$f":"SUM(EB40:EB41)","v":5367.1660000000011},{"$f":"SUM(EC40:EC41)","v":5367.1660000000011},{"$f":"SUM(ED40:ED41)","v":5367.1660000000011},{"$f":"SUM(EE40:EE41)","v":5367.1660000000011},{"$f":"SUM(EF40:EF41)","v":5367.1660000000011},{"$f":"SUM(EG40:EG41)","v":5367.1660000000011},{"$f":"SUM(EH40:EH41)","v":5367.1660000000011},{"$f":"SUM(EI40:EI41)","v":5367.1660000000011},{"$f":"SUM(EJ40:EJ41)","v":5367.1660000000011},{"$f":"SUM(EK40:EK41)","v":5367.1660000000011},{"$f":"SUM(EL40:EL41)","v":5367.1660000000011},{"$f":"SUM(EM40:EM41)","v":5367.1660000000011},{"$f":"SUM(EN40:EN41)","v":5367.1660000000011},{"$f":"SUM(EO40:EO41)","v":5367.1660000000011},{"$f":"SUM(EP40:EP41)","v":5367.1660000000011},{"$f":"SUM(EQ40:EQ41)","v":5367.1660000000011},{"$f":"SUM(ER40:ER41)","v":5367.1660000000011},{"$f":"SUM(ES40:ES41)","v":5367.1660000000011},{"$f":"SUM(ET40:ET41)","v":5367.1660000000011},{"$f":"SUM(EU40:EU41)","v":5367.1660000000011},{"$f":"SUM(EV40:EV41)","v":5367.1660000000011},{"$f":"SUM(EW40:EW41)","v":5367.1660000000011},{"$f":"SUM(EX40:EX41)","v":5367.1660000000011},{"$f":"SUM(EY40:EY41)","v":5367.1660000000011},{"$f":"SUM(EZ40:EZ41)","v":5367.1660000000011},{"$f":"SUM(FA40:FA41)","v":5367.1660000000011},{"$f":"SUM(FB40:FB41)","v":5367.1660000000011},{"$f":"SUM(FC40:FC41)","v":5367.1660000000011},{"$f":"SUM(FD40:FD41)","v":5367.1660000000011},{"$f":"SUM(FE40:FE41)","v":5367.1660000000011},{"$f":"SUM(FF40:FF41)","v":5367.1660000000011},{"$f":"SUM(FG40:FG41)","v":5367.1660000000011},{"$f":"SUM(FH40:FH41)","v":5367.1660000000011},{"$f":"SUM(FI40:FI41)","v":5367.1660000000011},{"$f":"SUM(FJ40:FJ41)","v":5367.1660000000011},{"$f":"SUM(FK40:FK41)","v":5367.1660000000011},{"$f":"SUM(FL40:FL41)","v":5367.1660000000011},{"$f":"SUM(FM40:FM41)","v":5367.1660000000011},{"$f":"SUM(FN40:FN41)","v":5367.1660000000011},{"$f":"SUM(FO40:FO41)","v":5367.1660000000011},{"$f":"SUM(FP40:FP41)","v":5367.1660000000011},{"$f":"SUM(FQ40:FQ41)","v":5367.1660000000011},{"$f":"SUM(FR40:FR41)","v":5367.1660000000011},{"$f":"SUM(FS40:FS41)","v":5367.1660000000011},{"$f":"SUM(FT40:FT41)","v":5367.1660000000011},{"$f":"SUM(FU40:FU41)","v":5367.1660000000011},{"$f":"SUM(FV40:FV41)","v":5367.1660000000011},{"$f":"SUM(FW40:FW41)","v":5367.1660000000011},{"$f":"SUM(FX40:FX41)","v":5367.1660000000011},{"$f":"SUM(FY40:FY41)","v":5367.1660000000011},{"$f":"SUM(FZ40:FZ41)","v":5367.1660000000011},{"$f":"SUM(GA40:GA41)","v":5367.1660000000011},{"$f":"SUM(GB40:GB41)","v":5367.1660000000011},{"$f":"SUM(GC40:GC41)","v":5367.1660000000011},{"$f":"SUM(GD40:GD41)","v":5367.1660000000011},{"$f":"SUM(GE40:GE41)","v":5367.1660000000011},{"$f":"SUM(GF40:GF41)","v":5367.1660000000011},{"$f":"SUM(GG40:GG41)","v":5367.1660000000011}]
[null,null,null,"Auxiliar de escritório",{"$f":"PREMISSÁRIO!$H$20","v":2847.2860000000005},"Mensal",null,null,{"$f":"AVERAGE(J40:GG40)","v":2847.2860000000101},{"$f":"$E$40","v":2847.2860000000005},{"$f":"$E$40","v":2847.2860000000005},2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,{"$f":"$E$40","v":2847.2860000000005},2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,{"$f":"$E$40","v":2847.2860000000005},2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005,2847.2860000000005]
[null,null,null,"Zelador",{"$f":"PREMISSÁRIO!$H$21","v":2519.88},"Mensal",null,null,{"$f":"AVERAGE(J41:GG41)","v":2519.8800000000037},{"$f":"$E$41","v":2519.88},{"$f":"$E$41","v":2519.88},2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,{"$f":"$E$41","v":2519.88},2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,{"$f":"$E$41","v":2519.88},2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88,2519.88]
[]
[null,null,"Seguros e Garantias"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J45:J46)","v":128.96362934774098},{"$f":"SUM(K45:K46)","v":175.07636125597057},{"$f":"SUM(L45:L46)","v":124.14966282984889},{"$f":"SUM(M45:M46)","v":103.75364679351655},{"$f":"SUM(N45:N46)","v":224.10280974081911},{"$f":"SUM(O45:O46)","v":158.86089509043933},{"$f":"SUM(P45:P46)","v":171.52922803226059},{"$f":"SUM(Q45:Q46)","v":102.36013016991623},{"$f":"SUM(R45:R46)","v":114.6484131234829},{"$f":"SUM(S45:S46)","v":113.88831314697362},{"$f":"SUM(T45:T46)","v":92.098780487040955},{"$f":"SUM(U45:U46)","v":108.44092998199045},{"$f":"SUM(V45:V46)","v":137.60304914136066},{"$f":"SUM(W45:W46)","v":186.80492525870375},{"$f":"SUM(X45:X46)","v":132.46658954669297},{"$f":"SUM(Y45:Y46)","v":110.704221264022},{"$f":"SUM(Z45:Z46)","v":239.11571113071423},{"$f":"SUM(AA45:AA46)","v":169.5031666240337},{"$f":"SUM(AB45:AB46)","v":183.02016555736969},{"$f":"SUM(AC45:AC46)","v":109.21735138135504},{"$f":"SUM(AD45:AD46)","v":122.32884034669098},{"$f":"SUM(AE45:AE46)","v":121.5178204106908},{"$f":"SUM(AF45:AF46)","v":98.26858224535286},{"$f":"SUM(AG45:AG46)","v":115.70551086935633},{"$f":"SUM(AH45:AH46)","v":147.41824160383081},{"$f":"SUM(AI45:AI46)","v":200.12967573329487},{"$f":"SUM(AJ45:AJ46)","v":141.91539957932633},{"$f":"SUM(AK45:AK46)","v":118.60072679129415},{"$f":"SUM(AL45:AL46)","v":256.1717774039065},{"$f":"SUM(AM45:AM46)","v":181.59378680864819},{"$f":"SUM(AN45:AN46)","v":196.07495003102838},{"$f":"SUM(AO45:AO46)","v":117.00779883683232},{"$f":"SUM(AP45:AP46)","v":131.05452716254118},{"$f":"SUM(AQ45:AQ46)","v":130.18565736919834},{"$f":"SUM(AR45:AR46)","v":105.27805662670433},{"$f":"SUM(AS45:AS46)","v":123.95875718357483},{"$f":"SUM(AT45:AT46)","v":155.44242667799492},{"$f":"SUM(AU45:AU46)","v":211.02301932120722},{"$f":"SUM(AV45:AV46)","v":149.64005711634087},{"$f":"SUM(AW45:AW46)","v":125.05633344722771},{"$f":"SUM(AX45:AX46)","v":270.11557248857861},{"$f":"SUM(AY45:AY46)","v":191.47819553458314},{"$f":"SUM(AZ45:AZ46)","v":206.74758911788322},{"$f":"SUM(BA45:BA46)","v":123.37670015306472},{"$f":"SUM(BB45:BB46)","v":138.18801192886585},{"$f":"SUM(BC45:BC46)","v":137.27184831386779},{"$f":"SUM(BD45:BD46)","v":111.00849135059165},{"$f":"SUM(BE45:BE46)","v":130.70600907304876},{"$f":"SUM(BF45:BF46)","v":163.79272994491859},{"$f":"SUM(BG45:BG46)","v":222.35908917866158},{"$f":"SUM(BH45:BH46)","v":157.6786594754619},{"$f":"SUM(BI45:BI46)","v":131.77430827592173},{"$f":"SUM(BJ45:BJ46)","v":284.62607001233891},{"$f":"SUM(BK45:BK46)","v":201.76432549207064},{"$f":"SUM(BL45:BL46)","v":217.8539846222198},{"$f":"SUM(BM45:BM46)","v":130.00444577160536},{"$f":"SUM(BN45:BN46)","v":145.61141512785002},{"$f":"SUM(BO45:BO46)","v":144.64603558004106},{"$f":"SUM(BP45:BP46)","v":116.97182187618452},{"$f":"SUM(BQ45:BQ46)","v":137.72748215407691},{"$f":"SUM(BR45:BR46)","v":172.82657721576001},{"$f":"SUM(BS45:BS46)","v":234.62311366618889},{"$f":"SUM(BT45:BT46)","v":166.37529044346249},{"$f":"SUM(BU45:BU46)","v":139.04220701346506},{"$f":"SUM(BV45:BV46)","v":300.32437632090324},{"$f":"SUM(BW45:BW46)","v":212.8924634858183},{"$f":"SUM(BX45:BX46)","v":229.86953393923284},{"$f":"SUM(BY45:BY46)","v":137.17472926358948},{"$f":"SUM(BZ45:BZ46)","v":153.64248760340158},{"$f":"SUM(CA45:CA46)","v":152.62386337619668},{"$f":"SUM(CB45:CB46)","v":123.42330219632368},{"$f":"SUM(CC45:CC46)","v":145.32372308122845},{"$f":"SUM(CD45:CD46)","v":182.59569439306711},{"$f":"SUM(CE45:CE46)","v":247.88531399923252},{"$f":"SUM(CF45:CF46)","v":175.77974509352237},{"$f":"SUM(CG45:CG46)","v":146.90164411387227},{"$f":"SUM(CH45:CH46)","v":317.30037660249087},{"$f":"SUM(CI45:CI46)","v":224.92632688497653},{"$f":"SUM(CJ45:CJ46)","v":242.86303556798904},{"$f":"SUM(CK45:CK46)","v":144.92860615874088},{"$f":"SUM(CL45:CL46)","v":162.32721358126301},{"$f":"SUM(CM45:CM46)","v":161.25101106028225},{"$f":"SUM(CN45:CN46)","v":130.39987212550076},{"$f":"SUM(CO45:CO46)","v":153.53822632658688},{"$f":"SUM(CP45:CP46)","v":185.9422255755176},{"$f":"SUM(CQ45:CQ46)","v":252.42844375772617},{"$f":"SUM(CR45:CR46)","v":179.00135664440788},{"$f":"SUM(CS45:CS46)","v":149.59399090996942},{"$f":"SUM(CT45:CT46)","v":323.11571418771177},{"$f":"SUM(CU45:CU46)","v":229.04867472661982},{"$f":"SUM(CV45:CV46)","v":247.31411928217167},{"$f":"SUM(CW45:CW46)","v":147.58479200885876},{"$f":"SUM(CX45:CX46)","v":165.30227322774397},{"$f":"SUM(CY45:CY46)","v":164.20634655441089},{"$f":"SUM(CZ45:CZ46)","v":117.33670724887429},{"$f":"SUM(DA45:DA46)","v":156.35220539552361},{"$f":"SUM(DB45:DB46)","v":189.26032428811811},{"$f":"SUM(DC45:DC46)","v":256.93297462296573},{"$f":"SUM(DD45:DD46)","v":182.19559705535926},{"$f":"SUM(DE45:DE46)","v":152.26346325340737},{"$f":"SUM(DF45:DF46)","v":328.88164407237809},{"$f":"SUM(DG45:DG46)","v":233.13599868104131},{"$f":"SUM(DH45:DH46)","v":251.7273861356698},{"$f":"SUM(DI45:DI46)","v":150.21841063339824},{"$f":"SUM(DJ45:DJ46)","v":168.25205646438789},{"$f":"SUM(DK45:DK46)","v":167.13657321711014},{"$f":"SUM(DL45:DL46)","v":135.15938679514915},{"$f":"SUM(DM45:DM46)","v":159.14227661161988},{"$f":"SUM(DN45:DN46)","v":192.54713270731639},{"$f":"SUM(DO45:DO46)","v":261.39502691700511},{"$f":"SUM(DP45:DP46)","v":185.35971517993127},{"$f":"SUM(DQ45:DQ46)","v":154.90776197179972},{"$f":"SUM(DR45:DR46)","v":334.59320015642697},{"$f":"SUM(DS45:DS46)","v":237.18477840370798},{"$f":"SUM(DT45:DT46)","v":256.09903505472141},{"$f":"SUM(DU45:DU46)","v":152.82719374018822},{"$f":"SUM(DV45:DV46)","v":171.17402269167127},{"$f":"SUM(DW45:DW46)","v":170.03916729261041},{"$f":"SUM(DX45:DX46)","v":137.50664585286736},{"$f":"SUM(DY45:DY46)","v":161.90603693267462},{"$f":"SUM(DZ45:DZ46)","v":195.79783361032599},{"$f":"SUM(EA45:EA46)","v":265.80806095232862},{"$f":"SUM(EB45:EB46)","v":188.48907361308397},{"$f":"SUM(EC45:EC46)","v":157.52301151950587},{"$f":"SUM(ED45:ED46)","v":340.24201145055667},{"$f":"SUM(EE45:EE46)","v":241.18907990898708},{"$f":"SUM(EF45:EF46)","v":260.42265884909756},{"$f":"SUM(EG45:EG46)","v":155.40731783609371},{"$f":"SUM(EH45:EH46)","v":174.06388940800105},{"$f":"SUM(EI45:EI46)","v":172.90987467159434},{"$f":"SUM(EJ45:EJ46)","v":139.82811889460413},{"$f":"SUM(EK45:EK46)","v":164.63943572734681},{"$f":"SUM(EL45:EL46)","v":199.00740836795987},{"$f":"SUM(EM45:EM46)","v":270.16526361937179},{"$f":"SUM(EN45:EN46)","v":191.57884106149376},{"$f":"SUM(EO45:EO46)","v":160.10517431567692},{"$f":"SUM(EP45:EP46)","v":345.81935697732911},{"$f":"SUM(EQ45:EQ46)","v":245.14272111338079},{"$f":"SUM(ER45:ER46)","v":264.6915824461862},{"$f":"SUM(ES45:ES46)","v":157.95479956906834},{"$f":"SUM(ET45:ET46)","v":176.91719506188966},{"$f":"SUM(EU45:EU46)","v":175.74426338192131},{"$f":"SUM(EV45:EV46)","v":142.12022188949589},{"$f":"SUM(EW45:EW46)","v":167.33825300881495},{"$f":"SUM(EX45:EX46)","v":202.17283265695443},{"$f":"SUM(EY45:EY46)","v":274.46252920619941},{"$f":"SUM(EZ45:EZ46)","v":194.62610609412113},{"$f":"SUM(FA45:FA46)","v":162.65181723580125},{"$f":"SUM(FB45:FB46)","v":351.319981306633},{"$f":"SUM(FC45:FC46)","v":249.04197657349789},{"$f":"SUM(FD45:FD46)","v":268.90178331779595},{"$f":"SUM(FE45:FE46)","v":160.46723849392848},{"$f":"SUM(FF45:FF46)","v":179.73125103589763},{"$f":"SUM(FG45:FG46)","v":178.53966263123968},{"$f":"SUM(FH45:FH46)","v":144.38079503104703},{"$f":"SUM(FI45:FI46)","v":169.9999457311915},{"$f":"SUM(FJ45:FJ46)","v":205.29177530885485},{"$f":"SUM(FK45:FK46)","v":278.69669300278724},{"$f":"SUM(FL45:FL46)","v":197.62862456058716},{"$f":"SUM(FM45:FM46)","v":165.16106481134787},{"$f":"SUM(FN45:FN46)","v":356.73983351803952},{"$f":"SUM(FO45:FO46)","v":252.88397469283296},{"$f":"SUM(FP45:FP46)","v":273.05016087248475},{"$f":"SUM(FQ45:FQ46)","v":162.94278433158618},{"$f":"SUM(FR45:FR46)","v":182.50398492584839},{"$f":"SUM(FS45:FS46)","v":181.29401375506922},{"$f":"SUM(FT45:FT46)","v":146.60817352606824},{"$f":"SUM(FU45:FU46)","v":172.622553697819},{"$f":"SUM(FV45:FV46)","v":208.35989041030282},{"$f":"SUM(FW45:FW46)","v":282.86185515426189},{"$f":"SUM(FX45:FX46)","v":200.58221277219727},{"$f":"SUM(FY45:FY46)","v":167.6294206739077},{"$f":"SUM(FZ45:FZ46)","v":362.07136162654808},{"$f":"SUM(GA45:GA46)","v":226.81249351172224},{"$f":"SUM(GB45:GB46)","v":277.13093478934201},{"$f":"SUM(GC45:GC46)","v":165.37798767340348},{"$f":"SUM(GD45:GD46)","v":185.23153322330467},{"$f":"SUM(GE45:GE46)","v":184.0034788593932},{"$f":"SUM(GF45:GF46)","v":148.79925376059941},{"$f":"SUM(GG45:GG46)","v":175.20242258469477}]
[null,null,null,"Seguro - Riscos Operacionais",0.01,"receita bruta/mês",null,null,{"$f":"AVERAGE(J45:GG45)","v":185.62767750731518},{"$f":"$E$45*RECEITA!J11","v":128.96362934774098},{"$f":"$E$45*RECEITA!K11","v":175.07636125597057},{"$f":"$E$45*RECEITA!L11","v":124.14966282984889},{"$f":"$E$45*RECEITA!M11","v":103.75364679351655},{"$f":"$E$45*RECEITA!N11","v":224.10280974081911},{"$f":"$E$45*RECEITA!O11","v":158.86089509043933},{"$f":"$E$45*RECEITA!P11","v":171.52922803226059},{"$f":"$E$45*RECEITA!Q11","v":102.36013016991623},{"$f":"$E$45*RECEITA!R11","v":114.6484131234829},{"$f":"$E$45*RECEITA!S11","v":113.88831314697362},{"$f":"$E$45*RECEITA!T11","v":92.098780487040955},{"$f":"$E$45*RECEITA!U11","v":108.44092998199045},{"$f":"$E$45*RECEITA!V11","v":137.60304914136066},{"$f":"$E$45*RECEITA!W11","v":186.80492525870375},{"$f":"$E$45*RECEITA!X11","v":132.46658954669297},{"$f":"$E$45*RECEITA!Y11","v":110.704221264022},{"$f":"$E$45*RECEITA!Z11","v":239.11571113071423},{"$f":"$E$45*RECEITA!AA11","v":169.5031666240337},{"$f":"$E$45*RECEITA!AB11","v":183.02016555736969},{"$f":"$E$45*RECEITA!AC11","v":109.21735138135504},{"$f":"$E$45*RECEITA!AD11","v":122.32884034669098},{"$f":"$E$45*RECEITA!AE11","v":121.5178204106908},{"$f":"$E$45*RECEITA!AF11","v":98.26858224535286},{"$f":"$E$45*RECEITA!AG11","v":115.70551086935633},{"$f":"$E$45*RECEITA!AH11","v":147.41824160383081},{"$f":"$E$45*RECEITA!AI11","v":200.12967573329487},{"$f":"$E$45*RECEITA!AJ11","v":141.91539957932633},{"$f":"$E$45*RECEITA!AK11","v":118.60072679129415},{"$f":"$E$45*RECEITA!AL11","v":256.1717774039065},{"$f":"$E$45*RECEITA!AM11","v":181.59378680864819},{"$f":"$E$45*RECEITA!AN11","v":196.07495003102838},{"$f":"$E$45*RECEITA!AO11","v":117.00779883683232},{"$f":"$E$45*RECEITA!AP11","v":131.05452716254118},{"$f":"$E$45*RECEITA!AQ11","v":130.18565736919834},{"$f":"$E$45*RECEITA!AR11","v":105.27805662670433},{"$f":"$E$45*RECEITA!AS11","v":123.95875718357483},{"$f":"$E$45*RECEITA!AT11","v":155.44242667799492},{"$f":"$E$45*RECEITA!AU11","v":211.02301932120722},{"$f":"$E$45*RECEITA!AV11","v":149.64005711634087},{"$f":"$E$45*RECEITA!AW11","v":125.05633344722771},{"$f":"$E$45*RECEITA!AX11","v":270.11557248857861},{"$f":"$E$45*RECEITA!AY11","v":191.47819553458314},{"$f":"$E$45*RECEITA!AZ11","v":206.74758911788322},{"$f":"$E$45*RECEITA!BA11","v":123.37670015306472},{"$f":"$E$45*RECEITA!BB11","v":138.18801192886585},{"$f":"$E$45*RECEITA!BC11","v":137.27184831386779},{"$f":"$E$45*RECEITA!BD11","v":111.00849135059165},{"$f":"$E$45*RECEITA!BE11","v":130.70600907304876},{"$f":"$E$45*RECEITA!BF11","v":163.79272994491859},{"$f":"$E$45*RECEITA!BG11","v":222.35908917866158},{"$f":"$E$45*RECEITA!BH11","v":157.6786594754619},{"$f":"$E$45*RECEITA!BI11","v":131.77430827592173},{"$f":"$E$45*RECEITA!BJ11","v":284.62607001233891},{"$f":"$E$45*RECEITA!BK11","v":201.76432549207064},{"$f":"$E$45*RECEITA!BL11","v":217.8539846222198},{"$f":"$E$45*RECEITA!BM11","v":130.00444577160536},{"$f":"$E$45*RECEITA!BN11","v":145.61141512785002},{"$f":"$E$45*RECEITA!BO11","v":144.64603558004106},{"$f":"$E$45*RECEITA!BP11","v":116.97182187618452},{"$f":"$E$45*RECEITA!BQ11","v":137.72748215407691},{"$f":"$E$45*RECEITA!BR11","v":172.82657721576001},{"$f":"$E$45*RECEITA!BS11","v":234.62311366618889},{"$f":"$E$45*RECEITA!BT11","v":166.37529044346249},{"$f":"$E$45*RECEITA!BU11","v":139.04220701346506},{"$f":"$E$45*RECEITA!BV11","v":300.32437632090324},{"$f":"$E$45*RECEITA!BW11","v":212.8924634858183},{"$f":"$E$45*RECEITA!BX11","v":229.86953393923284},{"$f":"$E$45*RECEITA!BY11","v":137.17472926358948},{"$f":"$E$45*RECEITA!BZ11","v":153.64248760340158},{"$f":"$E$45*RECEITA!CA11","v":152.62386337619668},{"$f":"$E$45*RECEITA!CB11","v":123.42330219632368},{"$f":"$E$45*RECEITA!CC11","v":145.32372308122845},{"$f":"$E$45*RECEITA!CD11","v":182.59569439306711},{"$f":"$E$45*RECEITA!CE11","v":247.88531399923252},{"$f":"$E$45*RECEITA!CF11","v":175.77974509352237},{"$f":"$E$45*RECEITA!CG11","v":146.90164411387227},{"$f":"$E$45*RECEITA!CH11","v":317.30037660249087},{"$f":"$E$45*RECEITA!CI11","v":224.92632688497653},{"$f":"$E$45*RECEITA!CJ11","v":242.86303556798904},{"$f":"$E$45*RECEITA!CK11","v":144.92860615874088},{"$f":"$E$45*RECEITA!CL11","v":162.32721358126301},{"$f":"$E$45*RECEITA!CM11","v":161.25101106028225},{"$f":"$E$45*RECEITA!CN11","v":130.39987212550076},{"$f":"$E$45*RECEITA!CO11","v":153.53822632658688},{"$f":"$E$45*RECEITA!CP11","v":185.9422255755176},{"$f":"$E$45*RECEITA!CQ11","v":252.42844375772617},{"$f":"$E$45*RECEITA!CR11","v":179.00135664440788},{"$f":"$E$45*RECEITA!CS11","v":149.59399090996942},{"$f":"$E$45*RECEITA!CT11","v":323.11571418771177},{"$f":"$E$45*RECEITA!CU11","v":229.04867472661982},{"$f":"$E$45*RECEITA!CV11","v":247.31411928217167},{"$f":"$E$45*RECEITA!CW11","v":147.58479200885876},{"$f":"$E$45*RECEITA!CX11","v":165.30227322774397},{"$f":"$E$45*RECEITA!CY11","v":164.20634655441089},{"$f":"$E$45*RECEITA!CZ11","v":117.33670724887429},{"$f":"$E$45*RECEITA!DA11","v":156.35220539552361},{"$f":"$E$45*RECEITA!DB11","v":189.26032428811811},{"$f":"$E$45*RECEITA!DC11","v":256.93297462296573},{"$f":"$E$45*RECEITA!DD11","v":182.19559705535926},{"$f":"$E$45*RECEITA!DE11","v":152.26346325340737},{"$f":"$E$45*RECEITA!DF11","v":328.88164407237809},{"$f":"$E$45*RECEITA!DG11","v":233.13599868104131},{"$f":"$E$45*RECEITA!DH11","v":251.7273861356698},{"$f":"$E$45*RECEITA!DI11","v":150.21841063339824},{"$f":"$E$45*RECEITA!DJ11","v":168.25205646438789},{"$f":"$E$45*RECEITA!DK11","v":167.13657321711014},{"$f":"$E$45*RECEITA!DL11","v":135.15938679514915},{"$f":"$E$45*RECEITA!DM11","v":159.14227661161988},{"$f":"$E$45*RECEITA!DN11","v":192.54713270731639},{"$f":"$E$45*RECEITA!DO11","v":261.39502691700511},{"$f":"$E$45*RECEITA!DP11","v":185.35971517993127},{"$f":"$E$45*RECEITA!DQ11","v":154.90776197179972},{"$f":"$E$45*RECEITA!DR11","v":334.59320015642697},{"$f":"$E$45*RECEITA!DS11","v":237.18477840370798},{"$f":"$E$45*RECEITA!DT11","v":256.09903505472141},{"$f":"$E$45*RECEITA!DU11","v":152.82719374018822},{"$f":"$E$45*RECEITA!DV11","v":171.17402269167127},{"$f":"$E$45*RECEITA!DW11","v":170.03916729261041},{"$f":"$E$45*RECEITA!DX11","v":137.50664585286736},{"$f":"$E$45*RECEITA!DY11","v":161.90603693267462},{"$f":"$E$45*RECEITA!DZ11","v":195.79783361032599},{"$f":"$E$45*RECEITA!EA11","v":265.80806095232862},{"$f":"$E$45*RECEITA!EB11","v":188.48907361308397},{"$f":"$E$45*RECEITA!EC11","v":157.52301151950587},{"$f":"$E$45*RECEITA!ED11","v":340.24201145055667},{"$f":"$E$45*RECEITA!EE11","v":241.18907990898708},{"$f":"$E$45*RECEITA!EF11","v":260.42265884909756},{"$f":"$E$45*RECEITA!EG11","v":155.40731783609371},{"$f":"$E$45*RECEITA!EH11","v":174.06388940800105},{"$f":"$E$45*RECEITA!EI11","v":172.90987467159434},{"$f":"$E$45*RECEITA!EJ11","v":139.82811889460413},{"$f":"$E$45*RECEITA!EK11","v":164.63943572734681},{"$f":"$E$45*RECEITA!EL11","v":199.00740836795987},{"$f":"$E$45*RECEITA!EM11","v":270.16526361937179},{"$f":"$E$45*RECEITA!EN11","v":191.57884106149376},{"$f":"$E$45*RECEITA!EO11","v":160.10517431567692},{"$f":"$E$45*RECEITA!EP11","v":345.81935697732911},{"$f":"$E$45*RECEITA!EQ11","v":245.14272111338079},{"$f":"$E$45*RECEITA!ER11","v":264.6915824461862},{"$f":"$E$45*RECEITA!ES11","v":157.95479956906834},{"$f":"$E$45*RECEITA!ET11","v":176.91719506188966},{"$f":"$E$45*RECEITA!EU11","v":175.74426338192131},{"$f":"$E$45*RECEITA!EV11","v":142.12022188949589},{"$f":"$E$45*RECEITA!EW11","v":167.33825300881495},{"$f":"$E$45*RECEITA!EX11","v":202.17283265695443},{"$f":"$E$45*RECEITA!EY11","v":274.46252920619941},{"$f":"$E$45*RECEITA!EZ11","v":194.62610609412113},{"$f":"$E$45*RECEITA!FA11","v":162.65181723580125},{"$f":"$E$45*RECEITA!FB11","v":351.319981306633},{"$f":"$E$45*RECEITA!FC11","v":249.04197657349789},{"$f":"$E$45*RECEITA!FD11","v":268.90178331779595},{"$f":"$E$45*RECEITA!FE11","v":160.46723849392848},{"$f":"$E$45*RECEITA!FF11","v":179.73125103589763},{"$f":"$E$45*RECEITA!FG11","v":178.53966263123968},{"$f":"$E$45*RECEITA!FH11","v":144.38079503104703},{"$f":"$E$45*RECEITA!FI11","v":169.9999457311915},{"$f":"$E$45*RECEITA!FJ11","v":205.29177530885485},{"$f":"$E$45*RECEITA!FK11","v":278.69669300278724},{"$f":"$E$45*RECEITA!FL11","v":197.62862456058716},{"$f":"$E$45*RECEITA!FM11","v":165.16106481134787},{"$f":"$E$45*RECEITA!FN11","v":356.73983351803952},{"$f":"$E$45*RECEITA!FO11","v":252.88397469283296},{"$f":"$E$45*RECEITA!FP11","v":273.05016087248475},{"$f":"$E$45*RECEITA!FQ11","v":162.94278433158618},{"$f":"$E$45*RECEITA!FR11","v":182.50398492584839},{"$f":"$E$45*RECEITA!FS11","v":181.29401375506922},{"$f":"$E$45*RECEITA!FT11","v":146.60817352606824},{"$f":"$E$45*RECEITA!FU11","v":172.622553697819},{"$f":"$E$45*RECEITA!FV11","v":208.35989041030282},{"$f":"$E$45*RECEITA!FW11","v":282.86185515426189},{"$f":"$E$45*RECEITA!FX11","v":200.58221277219727},{"$f":"$E$45*RECEITA!FY11","v":167.6294206739077},{"$f":"$E$45*RECEITA!FZ11","v":362.07136162654808},{"$f":"$E$45*RECEITA!GA11","v":226.81249351172224},{"$f":"$E$45*RECEITA!GB11","v":277.13093478934201},{"$f":"$E$45*RECEITA!GC11","v":165.37798767340348},{"$f":"$E$45*RECEITA!GD11","v":185.23153322330467},{"$f":"$E$45*RECEITA!GE11","v":184.0034788593932},{"$f":"$E$45*RECEITA!GF11","v":148.79925376059941},{"$f":"$E$45*RECEITA!GG11","v":175.20242258469477}]
[]
[null,null,"Comercial"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J49:J51)","v":322.40907336935248},{"$f":"SUM(K49:K51)","v":437.69090313992643},{"$f":"SUM(L49:L51)","v":310.37415707462225},{"$f":"SUM(M49:M51)","v":259.38411698379139},{"$f":"SUM(N49:N51)","v":560.25702435204778},{"$f":"SUM(O49:O51)","v":397.15223772609829},{"$f":"SUM(P49:P51)","v":428.82307008065152},{"$f":"SUM(Q49:Q51)","v":255.90032542479059},{"$f":"SUM(R49:R51)","v":286.62103280870724},{"$f":"SUM(S49:S51)","v":284.72078286743402},{"$f":"SUM(T49:T51)","v":230.24695121760237},{"$f":"SUM(U49:U51)","v":271.1023249549761},{"$f":"SUM(V49:V51)","v":344.0076228534017},{"$f":"SUM(W49:W51)","v":467.01231314675937},{"$f":"SUM(X49:X51)","v":331.16647386673247},{"$f":"SUM(Y49:Y51)","v":276.760553160055},{"$f":"SUM(Z49:Z51)","v":597.78927782678568},{"$f":"SUM(AA49:AA51)","v":423.75791656008425},{"$f":"SUM(AB49:AB51)","v":457.55041389342426},{"$f":"SUM(AC49:AC51)","v":273.04337845338762},{"$f":"SUM(AD49:AD51)","v":305.82210086672745},{"$f":"SUM(AE49:AE51)","v":303.79455102672705},{"$f":"SUM(AF49:AF51)","v":245.67145561338216},{"$f":"SUM(AG49:AG51)","v":289.26377717339085},{"$f":"SUM(AH49:AH51)","v":368.54560400957712},{"$f":"SUM(AI49:AI51)","v":500.3241893332372},{"$f":"SUM(AJ49:AJ51)","v":354.78849894831581},{"$f":"SUM(AK49:AK51)","v":296.50181697823535},{"$f":"SUM(AL49:AL51)","v":640.4294435097662},{"$f":"SUM(AM49:AM51)","v":453.9844670216205},{"$f":"SUM(AN49:AN51)","v":490.18737507757101},{"$f":"SUM(AO49:AO51)","v":292.51949709208077},{"$f":"SUM(AP49:AP51)","v":327.63631790635299},{"$f":"SUM(AQ49:AQ51)","v":325.4641434229959},{"$f":"SUM(AR49:AR51)","v":263.19514156676081},{"$f":"SUM(AS49:AS51)","v":309.89689295893714},{"$f":"SUM(AT49:AT51)","v":388.60606669498736},{"$f":"SUM(AU49:AU51)","v":527.55754830301805},{"$f":"SUM(AV49:AV51)","v":374.1001427908522},{"$f":"SUM(AW49:AW51)","v":312.64083361806928},{"$f":"SUM(AX49:AX51)","v":675.28893122144655},{"$f":"SUM(AY49:AY51)","v":478.69548883645791},{"$f":"SUM(AZ49:AZ51)","v":516.86897279470816},{"$f":"SUM(BA49:BA51)","v":308.44175038266184},{"$f":"SUM(BB49:BB51)","v":345.47002982216463},{"$f":"SUM(BC49:BC51)","v":343.17962078466945},{"$f":"SUM(BD49:BD51)","v":277.52122837647914},{"$f":"SUM(BE49:BE51)","v":326.76502268262192},{"$f":"SUM(BF49:BF51)","v":409.48182486229649},{"$f":"SUM(BG49:BG51)","v":555.89772294665386},{"$f":"SUM(BH49:BH51)","v":394.1966486886547},{"$f":"SUM(BI49:BI51)","v":329.43577068980431},{"$f":"SUM(BJ49:BJ51)","v":711.56517503084729},{"$f":"SUM(BK49:BK51)","v":504.41081373017664},{"$f":"SUM(BL49:BL51)","v":544.63496155554947},{"$f":"SUM(BM49:BM51)","v":325.01111442901339},{"$f":"SUM(BN49:BN51)","v":364.02853781962506},{"$f":"SUM(BO49:BO51)","v":361.61508895010263},{"$f":"SUM(BP49:BP51)","v":292.42955469046132},{"$f":"SUM(BQ49:BQ51)","v":344.31870538519229},{"$f":"SUM(BR49:BR51)","v":432.06644303940004},{"$f":"SUM(BS49:BS51)","v":586.55778416547219},{"$f":"SUM(BT49:BT51)","v":415.93822610865624},{"$f":"SUM(BU49:BU51)","v":347.60551753366263},{"$f":"SUM(BV49:BV51)","v":750.81094080225807},{"$f":"SUM(BW49:BW51)","v":532.23115871454581},{"$f":"SUM(BX49:BX51)","v":574.67383484808204},{"$f":"SUM(BY49:BY51)","v":342.93682315897377},{"$f":"SUM(BZ49:BZ51)","v":384.10621900850401},{"$f":"SUM(CA49:CA51)","v":381.55965844049177},{"$f":"SUM(CB49:CB51)","v":308.55825549080924},{"$f":"SUM(CC49:CC51)","v":363.30930770307111},{"$f":"SUM(CD49:CD51)","v":456.48923598266776},{"$f":"SUM(CE49:CE51)","v":619.71328499808135},{"$f":"SUM(CF49:CF51)","v":439.44936273380586},{"$f":"SUM(CG49:CG51)","v":367.25411028468068},{"$f":"SUM(CH49:CH51)","v":793.25094150622715},{"$f":"SUM(CI49:CI51)","v":562.31581721244129},{"$f":"SUM(CJ49:CJ51)","v":607.15758891997257},{"$f":"SUM(CK49:CK51)","v":362.32151539685225},{"$f":"SUM(CL49:CL51)","v":405.81803395315751},{"$f":"SUM(CM49:CM51)","v":403.12752765070564},{"$f":"SUM(CN49:CN51)","v":325.99968031375192},{"$f":"SUM(CO49:CO51)","v":383.84556581646723},{"$f":"SUM(CP49:CP51)","v":464.85556393879398},{"$f":"SUM(CQ49:CQ51)","v":631.07110939431539},{"$f":"SUM(CR49:CR51)","v":447.50339161101965},{"$f":"SUM(CS49:CS51)","v":373.98497727492355},{"$f":"SUM(CT49:CT51)","v":807.78928546927955},{"$f":"SUM(CU49:CU51)","v":572.62168681654953},{"$f":"SUM(CV49:CV51)","v":618.28529820542917},{"$f":"SUM(CW49:CW51)","v":368.96198002214686},{"$f":"SUM(CX49:CX51)","v":413.25568306935992},{"$f":"SUM(CY49:CY51)","v":410.51586638602726},{"$f":"SUM(CZ49:CZ51)","v":293.34176812218573},{"$f":"SUM(DA49:DA51)","v":390.88051348880907},{"$f":"SUM(DB49:DB51)","v":473.15081072029528},{"$f":"SUM(DC49:DC51)","v":642.33243655741444},{"$f":"SUM(DD49:DD51)","v":455.4889926383982},{"$f":"SUM(DE49:DE51)","v":380.65865813351843},{"$f":"SUM(DF49:DF51)","v":822.20411018094535},{"$f":"SUM(DG49:DG51)","v":582.83999670260334},{"$f":"SUM(DH49:DH51)","v":629.31846533917462},{"$f":"SUM(DI49:DI51)","v":375.54602658349557},{"$f":"SUM(DJ49:DJ51)","v":420.63014116096974},{"$f":"SUM(DK49:DK51)","v":417.84143304277535},{"$f":"SUM(DL49:DL51)","v":337.89846698787289},{"$f":"SUM(DM49:DM51)","v":397.85569152904969},{"$f":"SUM(DN49:DN51)","v":481.36783176829101},{"$f":"SUM(DO49:DO51)","v":653.48756729251272},{"$f":"SUM(DP49:DP51)","v":463.39928794982814},{"$f":"SUM(DQ49:DQ51)","v":387.26940492949927},{"$f":"SUM(DR49:DR51)","v":836.48300039106755},{"$f":"SUM(DS49:DS51)","v":592.96194600926992},{"$f":"SUM(DT49:DT51)","v":640.24758763680359},{"$f":"SUM(DU49:DU51)","v":382.06798435047062},{"$f":"SUM(DV49:DV51)","v":427.9350567291782},{"$f":"SUM(DW49:DW51)","v":425.09791823152597},{"$f":"SUM(DX49:DX51)","v":343.76661463216846},{"$f":"SUM(DY49:DY51)","v":404.76509233168662},{"$f":"SUM(DZ49:DZ51)","v":489.49458402581496},{"$f":"SUM(EA49:EA51)","v":664.5201523808214},{"$f":"SUM(EB49:EB51)","v":471.22268403270988},{"$f":"SUM(EC49:EC51)","v":393.80752879876474},{"$f":"SUM(ED49:ED51)","v":850.60502862639169},{"$f":"SUM(EE49:EE51)","v":602.97269977246776},{"$f":"SUM(EF49:EF51)","v":651.05664712274404},{"$f":"SUM(EG49:EG51)","v":388.51829459023435},{"$f":"SUM(EH49:EH51)","v":435.15972352000267},{"$f":"SUM(EI49:EI51)","v":432.27468667898586},{"$f":"SUM(EJ49:EJ51)","v":349.57029723651033},{"$f":"SUM(EK49:EK51)","v":411.59858931836698},{"$f":"SUM(EL49:EL51)","v":497.51852091989974},{"$f":"SUM(EM49:EM51)","v":675.41315904842941},{"$f":"SUM(EN49:EN51)","v":478.94710265373448},{"$f":"SUM(EO49:EO51)","v":400.26293578919228},{"$f":"SUM(EP49:EP51)","v":864.54839244332277},{"$f":"SUM(EQ49:EQ51)","v":612.85680278345194},{"$f":"SUM(ER49:ER51)","v":661.72895611546562},{"$f":"SUM(ES49:ES51)","v":394.88699892267084},{"$f":"SUM(ET49:ET51)","v":442.29298765472424},{"$f":"SUM(EU49:EU51)","v":439.36065845480323},{"$f":"SUM(EV49:EV51)","v":355.30055472373971},{"$f":"SUM(EW49:EW51)","v":418.34563252203736},{"$f":"SUM(EX49:EX51)","v":505.43208164238609},{"$f":"SUM(EY49:EY51)","v":686.15632301549851},{"$f":"SUM(EZ49:EZ51)","v":486.56526523530283},{"$f":"SUM(FA49:FA51)","v":406.62954308950316},{"$f":"SUM(FB49:FB51)","v":878.29995326658252},{"$f":"SUM(FC49:FC51)","v":622.60494143374478},{"$f":"SUM(FD49:FD51)","v":672.25445829448984},{"$f":"SUM(FE49:FE51)","v":401.16809623482118},{"$f":"SUM(FF49:FF51)","v":449.3281275897441},{"$f":"SUM(FG49:FG51)","v":446.34915657809916},{"$f":"SUM(FH49:FH51)","v":360.95198757761756},{"$f":"SUM(FI49:FI51)","v":424.9998643279788},{"$f":"SUM(FJ49:FJ51)","v":513.22943827213714},{"$f":"SUM(FK49:FK51)","v":696.74173250696822},{"$f":"SUM(FL49:FL51)","v":494.07156140146787},{"$f":"SUM(FM49:FM51)","v":412.90266202836966},{"$f":"SUM(FN49:FN51)","v":891.84958379509885},{"$f":"SUM(FO49:FO51)","v":632.20993673208238},{"$f":"SUM(FP49:FP51)","v":682.62540218121194},{"$f":"SUM(FQ49:FQ51)","v":407.35696082896538},{"$f":"SUM(FR49:FR51)","v":456.25996231462096},{"$f":"SUM(FS49:FS51)","v":453.23503438767307},{"$f":"SUM(FT49:FT51)","v":366.52043381517063},{"$f":"SUM(FU49:FU51)","v":431.55638424454747},{"$f":"SUM(FV49:FV51)","v":520.8997260257571},{"$f":"SUM(FW49:FW51)","v":707.15463788565478},{"$f":"SUM(FX49:FX51)","v":501.45553193049324},{"$f":"SUM(FY49:FY51)","v":419.07355168476926},{"$f":"SUM(FZ49:FZ51)","v":905.17840406637038},{"$f":"SUM(GA49:GA51)","v":567.03123377930558},{"$f":"SUM(GB49:GB51)","v":692.82733697335505},{"$f":"SUM(GC49:GC51)","v":413.4449691835087},{"$f":"SUM(GD49:GD51)","v":463.07883305826169},{"$f":"SUM(GE49:GE51)","v":460.00869714848295},{"$f":"SUM(GF49:GF51)","v":371.99813440149859},{"$f":"SUM(GG49:GG51)","v":438.00605646173693}]
[null,null,null,"Cartões de crédito",1.7000000000000001E-2,"receita bruta/mês",null,null,{"$f":"AVERAGE(J49:GG49)","v":315.56705176243565},{"$f":"$E$49*RECEITA!J11","v":219.23816989115966},{"$f":"$E$49*RECEITA!K11","v":297.62981413514996},{"$f":"$E$49*RECEITA!L11","v":211.05442681074314},{"$f":"$E$49*RECEITA!M11","v":176.38119954897815},{"$f":"$E$49*RECEITA!N11","v":380.97477655939252},{"$f":"$E$49*RECEITA!O11","v":270.06352165374688},{"$f":"$E$49*RECEITA!P11","v":291.59968765484302},{"$f":"$E$49*RECEITA!Q11","v":174.0122212888576},{"$f":"$E$49*RECEITA!R11","v":194.90230230992094},{"$f":"$E$49*RECEITA!S11","v":193.61013234985515},{"$f":"$E$49*RECEITA!T11","v":156.56792682796961},{"$f":"$E$49*RECEITA!U11","v":184.34958096938377},{"$f":"$E$49*RECEITA!V11","v":233.92518354031313},{"$f":"$E$49*RECEITA!W11","v":317.56837293979635},{"$f":"$E$49*RECEITA!X11","v":225.19320222937807},{"$f":"$E$49*RECEITA!Y11","v":188.1971761488374},{"$f":"$E$49*RECEITA!Z11","v":406.49670892221422},{"$f":"$E$49*RECEITA!AA11","v":288.15538326085732},{"$f":"$E$49*RECEITA!AB11","v":311.13428144752851},{"$f":"$E$49*RECEITA!AC11","v":185.66949734830357},{"$f":"$E$49*RECEITA!AD11","v":207.95902858937467},{"$f":"$E$49*RECEITA!AE11","v":206.58029469817438},{"$f":"$E$49*RECEITA!AF11","v":167.05658981709988},{"$f":"$E$49*RECEITA!AG11","v":196.69936847790578},{"$f":"$E$49*RECEITA!AH11","v":250.6110107265124},{"$f":"$E$49*RECEITA!AI11","v":340.22044874660128},{"$f":"$E$49*RECEITA!AJ11","v":241.25617928485477},{"$f":"$E$49*RECEITA!AK11","v":201.62123554520005},{"$f":"$E$49*RECEITA!AL11","v":435.49202158664104},{"$f":"$E$49*RECEITA!AM11","v":308.70943757470195},{"$f":"$E$49*RECEITA!AN11","v":333.32741505274828},{"$f":"$E$49*RECEITA!AO11","v":198.91325802261494},{"$f":"$E$49*RECEITA!AP11","v":222.79269617632002},{"$f":"$E$49*RECEITA!AQ11","v":221.31561752763719},{"$f":"$E$49*RECEITA!AR11","v":178.97269626539736},{"$f":"$E$49*RECEITA!AS11","v":210.72988721207724},{"$f":"$E$49*RECEITA!AT11","v":264.25212535259141},{"$f":"$E$49*RECEITA!AU11","v":358.73913284605231},{"$f":"$E$49*RECEITA!AV11","v":254.38809709777951},{"$f":"$E$49*RECEITA!AW11","v":212.59576686028714},{"$f":"$E$49*RECEITA!AX11","v":459.19647323058371},{"$f":"$E$49*RECEITA!AY11","v":325.51293240879136},{"$f":"$E$49*RECEITA!AZ11","v":351.47090150040151},{"$f":"$E$49*RECEITA!BA11","v":209.74039026021003},{"$f":"$E$49*RECEITA!BB11","v":234.91962027907195},{"$f":"$E$49*RECEITA!BC11","v":233.36214213357525},{"$f":"$E$49*RECEITA!BD11","v":188.7144352960058},{"$f":"$E$49*RECEITA!BE11","v":222.20021542418291},{"$f":"$E$49*RECEITA!BF11","v":278.44764090636164},{"$f":"$E$49*RECEITA!BG11","v":378.01045160372468},{"$f":"$E$49*RECEITA!BH11","v":268.05372110828523},{"$f":"$E$49*RECEITA!BI11","v":224.01632406906694},{"$f":"$E$49*RECEITA!BJ11","v":483.86431902097615},{"$f":"$E$49*RECEITA!BK11","v":342.99935333652013},{"$f":"$E$49*RECEITA!BL11","v":370.35177385777365},{"$f":"$E$49*RECEITA!BM11","v":221.0075578117291},{"$f":"$E$49*RECEITA!BN11","v":247.53940571734506},{"$f":"$E$49*RECEITA!BO11","v":245.8982604860698},{"$f":"$E$49*RECEITA!BP11","v":198.8520971895137},{"$f":"$E$49*RECEITA!BQ11","v":234.13671966193075},{"$f":"$E$49*RECEITA!BR11","v":293.80518126679203},{"$f":"$E$49*RECEITA!BS11","v":398.85929323252111},{"$f":"$E$49*RECEITA!BT11","v":282.83799375388622},{"$f":"$E$49*RECEITA!BU11","v":236.37175192289061},{"$f":"$E$49*RECEITA!BV11","v":510.5514397455355},{"$f":"$E$49*RECEITA!BW11","v":361.91718792589114},{"$f":"$E$49*RECEITA!BX11","v":390.7782076966958},{"$f":"$E$49*RECEITA!BY11","v":233.19703974810216},{"$f":"$E$49*RECEITA!BZ11","v":261.19222892578273},{"$f":"$E$49*RECEITA!CA11","v":259.46056773953438},{"$f":"$E$49*RECEITA!CB11","v":209.81961373375026},{"$f":"$E$49*RECEITA!CC11","v":247.05032923808835},{"$f":"$E$49*RECEITA!CD11","v":310.41268046821409},{"$f":"$E$49*RECEITA!CE11","v":421.40503379869534},{"$f":"$E$49*RECEITA!CF11","v":298.82556665898801},{"$f":"$E$49*RECEITA!CG11","v":249.73279499358287},{"$f":"$E$49*RECEITA!CH11","v":539.4106402242345},{"$f":"$E$49*RECEITA!CI11","v":382.37475570446009},{"$f":"$E$49*RECEITA!CJ11","v":412.86716046558138},{"$f":"$E$49*RECEITA!CK11","v":246.3786304698595},{"$f":"$E$49*RECEITA!CL11","v":275.95626308814713},{"$f":"$E$49*RECEITA!CM11","v":274.12671880247984},{"$f":"$E$49*RECEITA!CN11","v":221.67978261335134},{"$f":"$E$49*RECEITA!CO11","v":261.0149847551977},{"$f":"$E$49*RECEITA!CP11","v":316.1017834783799},{"$f":"$E$49*RECEITA!CQ11","v":429.12835438813448},{"$f":"$E$49*RECEITA!CR11","v":304.30230629549339},{"$f":"$E$49*RECEITA!CS11","v":254.30978454694804},{"$f":"$E$49*RECEITA!CT11","v":549.29671411911011},{"$f":"$E$49*RECEITA!CU11","v":389.38274703525371},{"$f":"$E$49*RECEITA!CV11","v":420.43400277969187},{"$f":"$E$49*RECEITA!CW11","v":250.89414641505988},{"$f":"$E$49*RECEITA!CX11","v":281.01386448716477},{"$f":"$E$49*RECEITA!CY11","v":279.15078914249852},{"$f":"$E$49*RECEITA!CZ11","v":199.4724023230863},{"$f":"$E$49*RECEITA!DA11","v":265.79874917239016},{"$f":"$E$49*RECEITA!DB11","v":321.74255128980082},{"$f":"$E$49*RECEITA!DC11","v":436.78605685904176},{"$f":"$E$49*RECEITA!DD11","v":309.73251499411077},{"$f":"$E$49*RECEITA!DE11","v":258.84788753079255},{"$f":"$E$49*RECEITA!DF11","v":559.09879492304287},{"$f":"$E$49*RECEITA!DG11","v":396.33119775777027},{"$f":"$E$49*RECEITA!DH11","v":427.93655643063869},{"$f":"$E$49*RECEITA!DI11","v":255.37129807677701},{"$f":"$E$49*RECEITA!DJ11","v":286.02849598945943},{"$f":"$E$49*RECEITA!DK11","v":284.13217446908726},{"$f":"$E$49*RECEITA!DL11","v":229.77095755175358},{"$f":"$E$49*RECEITA!DM11","v":270.54187023975379},{"$f":"$E$49*RECEITA!DN11","v":327.33012560243787},{"$f":"$E$49*RECEITA!DO11","v":444.37154575890867},{"$f":"$E$49*RECEITA!DP11","v":315.11151580588319},{"$f":"$E$49*RECEITA!DQ11","v":263.34319535205952},{"$f":"$E$49*RECEITA!DR11","v":568.80844026592592},{"$f":"$E$49*RECEITA!DS11","v":403.21412328630356},{"$f":"$E$49*RECEITA!DT11","v":435.36835959302641},{"$f":"$E$49*RECEITA!DU11","v":259.80622935832002},{"$f":"$E$49*RECEITA!DV11","v":290.99583857584116},{"$f":"$E$49*RECEITA!DW11","v":289.06658439743768},{"$f":"$E$49*RECEITA!DX11","v":233.76129794987455},{"$f":"$E$49*RECEITA!DY11","v":275.24026278554692},{"$f":"$E$49*RECEITA!DZ11","v":332.85631713755419},{"$f":"$E$49*RECEITA!EA11","v":451.87370361895864},{"$f":"$E$49*RECEITA!EB11","v":320.43142514224274},{"$f":"$E$49*RECEITA!EC11","v":267.78911958316002},{"$f":"$E$49*RECEITA!ED11","v":578.41141946594644},{"$f":"$E$49*RECEITA!EE11","v":410.02143584527806},{"$f":"$E$49*RECEITA!EF11","v":442.7185200434659},{"$f":"$E$49*RECEITA!EG11","v":264.19244032135936},{"$f":"$E$49*RECEITA!EH11","v":295.90861199360182},{"$f":"$E$49*RECEITA!EI11","v":293.9467869417104},{"$f":"$E$49*RECEITA!EJ11","v":237.70780212082707},{"$f":"$E$49*RECEITA!EK11","v":279.88704073648955},{"$f":"$E$49*RECEITA!EL11","v":338.31259422553183},{"$f":"$E$49*RECEITA!EM11","v":459.28094815293207},{"$f":"$E$49*RECEITA!EN11","v":325.68402980453942},{"$f":"$E$49*RECEITA!EO11","v":272.17879633665075},{"$f":"$E$49*RECEITA!EP11","v":587.89290686145944},{"$f":"$E$49*RECEITA!EQ11","v":416.74262589274736},{"$f":"$E$49*RECEITA!ER11","v":449.97569015851661},{"$f":"$E$49*RECEITA!ES11","v":268.52315926741619},{"$f":"$E$49*RECEITA!ET11","v":300.75923160521245},{"$f":"$E$49*RECEITA!EU11","v":298.76524774926622},{"$f":"$E$49*RECEITA!EV11","v":241.60437721214302},{"$f":"$E$49*RECEITA!EW11","v":284.47503011498543},{"$f":"$E$49*RECEITA!EX11","v":343.69381551682255},{"$f":"$E$49*RECEITA!EY11","v":466.58629965053899},{"$f":"$E$49*RECEITA!EZ11","v":330.86438036000595},{"$f":"$E$49*RECEITA!FA11","v":276.50808930086214},{"$f":"$E$49*RECEITA!FB11","v":597.24396822127608},{"$f":"$E$49*RECEITA!FC11","v":423.37136017494646},{"$f":"$E$49*RECEITA!FD11","v":457.13303164025308},{"$f":"$E$49*RECEITA!FE11","v":272.7943054396784},{"$f":"$E$49*RECEITA!FF11","v":305.54312676102597},{"$f":"$E$49*RECEITA!FG11","v":303.51742647310743},{"$f":"$E$49*RECEITA!FH11","v":245.44735155277996},{"$f":"$E$49*RECEITA!FI11","v":288.99990774302557},{"$f":"$E$49*RECEITA!FJ11","v":348.99601802505327},{"$f":"$E$49*RECEITA!FK11","v":473.78437810473838},{"$f":"$E$49*RECEITA!FL11","v":335.96866175299817},{"$f":"$E$49*RECEITA!FM11","v":280.77381017929139},{"$f":"$E$49*RECEITA!FN11","v":606.45771698066721},{"$f":"$E$49*RECEITA!FO11","v":429.90275697781607},{"$f":"$E$49*RECEITA!FP11","v":464.18527348322408},{"$f":"$E$49*RECEITA!FQ11","v":277.00273336369651},{"$f":"$E$49*RECEITA!FR11","v":310.25677437394228},{"$f":"$E$49*RECEITA!FS11","v":308.19982338361768},{"$f":"$E$49*RECEITA!FT11","v":249.23389499431602},{"$f":"$E$49*RECEITA!FU11","v":293.4583412862923},{"$f":"$E$49*RECEITA!FV11","v":354.21181369751486},{"$f":"$E$49*RECEITA!FW11","v":480.86515376224526},{"$f":"$E$49*RECEITA!FX11","v":340.9897617127354},{"$f":"$E$49*RECEITA!FY11","v":284.97001514564312},{"$f":"$E$49*RECEITA!FZ11","v":615.52131476513182},{"$f":"$E$49*RECEITA!GA11","v":385.58123896992782},{"$f":"$E$49*RECEITA!GB11","v":471.12258914188141},{"$f":"$E$49*RECEITA!GC11","v":281.14257904478592},{"$f":"$E$49*RECEITA!GD11","v":314.89360647961792},{"$f":"$E$49*RECEITA!GE11","v":312.80591406096841},{"$f":"$E$49*RECEITA!GF11","v":252.95873139301904},{"$f":"$E$49*RECEITA!GG11","v":297.84411839398109}]
[null,null,null,"Cartão de débito",4.0000000000000001E-3,"receita bruta/mês",null,null,{"$f":"AVERAGE(J50:GG50)","v":74.251071002926025},{"$f":"$E$50*RECEITA!J11","v":51.585451739096392},{"$f":"$E$50*RECEITA!K11","v":70.030544502388224},{"$f":"$E$50*RECEITA!L11","v":49.659865131939561},{"$f":"$E$50*RECEITA!M11","v":41.501458717406621},{"$f":"$E$50*RECEITA!N11","v":89.641123896327642},{"$f":"$E$50*RECEITA!O11","v":63.54435803617573},{"$f":"$E$50*RECEITA!P11","v":68.611691212904233},{"$f":"$E$50*RECEITA!Q11","v":40.944052067966496},{"$f":"$E$50*RECEITA!R11","v":45.859365249393157},{"$f":"$E$50*RECEITA!S11","v":45.555325258789445},{"$f":"$E$50*RECEITA!T11","v":36.839512194816379},{"$f":"$E$50*RECEITA!U11","v":43.37637199279618},{"$f":"$E$50*RECEITA!V11","v":55.041219656544264},{"$f":"$E$50*RECEITA!W11","v":74.721970103481496},{"$f":"$E$50*RECEITA!X11","v":52.986635818677193},{"$f":"$E$50*RECEITA!Y11","v":44.281688505608798},{"$f":"$E$50*RECEITA!Z11","v":95.646284452285698},{"$f":"$E$50*RECEITA!AA11","v":67.801266649613481},{"$f":"$E$50*RECEITA!AB11","v":73.208066222947878},{"$f":"$E$50*RECEITA!AC11","v":43.686940552542019},{"$f":"$E$50*RECEITA!AD11","v":48.931536138676393},{"$f":"$E$50*RECEITA!AE11","v":48.607128164276318},{"$f":"$E$50*RECEITA!AF11","v":39.307432898141144},{"$f":"$E$50*RECEITA!AG11","v":46.282204347742535},{"$f":"$E$50*RECEITA!AH11","v":58.967296641532329},{"$f":"$E$50*RECEITA!AI11","v":80.051870293317947},{"$f":"$E$50*RECEITA!AJ11","v":56.766159831730533},{"$f":"$E$50*RECEITA!AK11","v":47.440290716517659},{"$f":"$E$50*RECEITA!AL11","v":102.46871096156259},{"$f":"$E$50*RECEITA!AM11","v":72.637514723459276},{"$f":"$E$50*RECEITA!AN11","v":78.429980012411349},{"$f":"$E$50*RECEITA!AO11","v":46.803119534732929},{"$f":"$E$50*RECEITA!AP11","v":52.421810865016475},{"$f":"$E$50*RECEITA!AQ11","v":52.074262947679337},{"$f":"$E$50*RECEITA!AR11","v":42.111222650681732},{"$f":"$E$50*RECEITA!AS11","v":49.583502873429936},{"$f":"$E$50*RECEITA!AT11","v":62.176970671197971},{"$f":"$E$50*RECEITA!AU11","v":84.409207728482883},{"$f":"$E$50*RECEITA!AV11","v":59.856022846536348},{"$f":"$E$50*RECEITA!AW11","v":50.02253337889109},{"$f":"$E$50*RECEITA!AX11","v":108.04622899543145},{"$f":"$E$50*RECEITA!AY11","v":76.591278213833263},{"$f":"$E$50*RECEITA!AZ11","v":82.699035647153295},{"$f":"$E$50*RECEITA!BA11","v":49.350680061225887},{"$f":"$E$50*RECEITA!BB11","v":55.275204771546335},{"$f":"$E$50*RECEITA!BC11","v":54.90873932554711},{"$f":"$E$50*RECEITA!BD11","v":44.403396540236663},{"$f":"$E$50*RECEITA!BE11","v":52.282403629219509},{"$f":"$E$50*RECEITA!BF11","v":65.517091977967439},{"$f":"$E$50*RECEITA!BG11","v":88.943635671464619},{"$f":"$E$50*RECEITA!BH11","v":63.071463790184758},{"$f":"$E$50*RECEITA!BI11","v":52.709723310368688},{"$f":"$E$50*RECEITA!BJ11","v":113.85042800493557},{"$f":"$E$50*RECEITA!BK11","v":80.705730196828256},{"$f":"$E$50*RECEITA!BL11","v":87.141593848887922},{"$f":"$E$50*RECEITA!BM11","v":52.001778308642145},{"$f":"$E$50*RECEITA!BN11","v":58.244566051140012},{"$f":"$E$50*RECEITA!BO11","v":57.858414232016422},{"$f":"$E$50*RECEITA!BP11","v":46.788728750473808},{"$f":"$E$50*RECEITA!BQ11","v":55.09099286163076},{"$f":"$E$50*RECEITA!BR11","v":69.130630886304004},{"$f":"$E$50*RECEITA!BS11","v":93.849245466475551},{"$f":"$E$50*RECEITA!BT11","v":66.550116177384993},{"$f":"$E$50*RECEITA!BU11","v":55.61688280538602},{"$f":"$E$50*RECEITA!BV11","v":120.12975052836128},{"$f":"$E$50*RECEITA!BW11","v":85.156985394327322},{"$f":"$E$50*RECEITA!BX11","v":91.947813575693132},{"$f":"$E$50*RECEITA!BY11","v":54.869891705435798},{"$f":"$E$50*RECEITA!BZ11","v":61.456995041360635},{"$f":"$E$50*RECEITA!CA11","v":61.049545350478674},{"$f":"$E$50*RECEITA!CB11","v":49.369320878529471},{"$f":"$E$50*RECEITA!CC11","v":58.129489232491373},{"$f":"$E$50*RECEITA!CD11","v":73.038277757226837},{"$f":"$E$50*RECEITA!CE11","v":99.154125599693018},{"$f":"$E$50*RECEITA!CF11","v":70.311898037408952},{"$f":"$E$50*RECEITA!CG11","v":58.760657645548903},{"$f":"$E$50*RECEITA!CH11","v":126.92015064099635},{"$f":"$E$50*RECEITA!CI11","v":89.970530753990602},{"$f":"$E$50*RECEITA!CJ11","v":97.145214227195609},{"$f":"$E$50*RECEITA!CK11","v":57.971442463496352},{"$f":"$E$50*RECEITA!CL11","v":64.930885432505207},{"$f":"$E$50*RECEITA!CM11","v":64.500404424112901},{"$f":"$E$50*RECEITA!CN11","v":52.159948850200308},{"$f":"$E$50*RECEITA!CO11","v":61.415290530634749},{"$f":"$E$50*RECEITA!CP11","v":74.376890230207039},{"$f":"$E$50*RECEITA!CQ11","v":100.97137750309047},{"$f":"$E$50*RECEITA!CR11","v":71.600542657763143},{"$f":"$E$50*RECEITA!CS11","v":59.837596363987771},{"$f":"$E$50*RECEITA!CT11","v":129.24628567508472},{"$f":"$E$50*RECEITA!CU11","v":91.619469890647935},{"$f":"$E$50*RECEITA!CV11","v":98.925647712868667},{"$f":"$E$50*RECEITA!CW11","v":59.033916803543498},{"$f":"$E$50*RECEITA!CX11","v":66.12090929109759},{"$f":"$E$50*RECEITA!CY11","v":65.682538621764351},{"$f":"$E$50*RECEITA!CZ11","v":46.934682899549713},{"$f":"$E$50*RECEITA!DA11","v":62.540882158209442},{"$f":"$E$50*RECEITA!DB11","v":75.704129715247248},{"$f":"$E$50*RECEITA!DC11","v":102.77318984918629},{"$f":"$E$50*RECEITA!DD11","v":72.8782388221437},{"$f":"$E$50*RECEITA!DE11","v":60.905385301362941},{"$f":"$E$50*RECEITA!DF11","v":131.55265762895124},{"$f":"$E$50*RECEITA!DG11","v":93.254399472416523},{"$f":"$E$50*RECEITA!DH11","v":100.69095445426792},{"$f":"$E$50*RECEITA!DI11","v":60.087364253359297},{"$f":"$E$50*RECEITA!DJ11","v":67.300822585755157},{"$f":"$E$50*RECEITA!DK11","v":66.854629286844059},{"$f":"$E$50*RECEITA!DL11","v":54.063754718059663},{"$f":"$E$50*RECEITA!DM11","v":63.656910644647951},{"$f":"$E$50*RECEITA!DN11","v":77.018853082926555},{"$f":"$E$50*RECEITA!DO11","v":104.55801076680204},{"$f":"$E$50*RECEITA!DP11","v":74.143886071972503},{"$f":"$E$50*RECEITA!DQ11","v":61.963104788719889},{"$f":"$E$50*RECEITA!DR11","v":133.83728006257078},{"$f":"$E$50*RECEITA!DS11","v":94.873911361483195},{"$f":"$E$50*RECEITA!DT11","v":102.43961402188856},{"$f":"$E$50*RECEITA!DU11","v":61.130877496075293},{"$f":"$E$50*RECEITA!DV11","v":68.469609076668505},{"$f":"$E$50*RECEITA!DW11","v":68.015666917044157},{"$f":"$E$50*RECEITA!DX11","v":55.002658341146947},{"$f":"$E$50*RECEITA!DY11","v":64.76241477306985},{"$f":"$E$50*RECEITA!DZ11","v":78.319133444130387},{"$f":"$E$50*RECEITA!EA11","v":106.32322438093144},{"$f":"$E$50*RECEITA!EB11","v":75.395629445233581},{"$f":"$E$50*RECEITA!EC11","v":63.009204607802353},{"$f":"$E$50*RECEITA!ED11","v":136.09680458022268},{"$f":"$E$50*RECEITA!EE11","v":96.475631963594836},{"$f":"$E$50*RECEITA!EF11","v":104.16906353963903},{"$f":"$E$50*RECEITA!EG11","v":62.162927134437489},{"$f":"$E$50*RECEITA!EH11","v":69.625555763200424},{"$f":"$E$50*RECEITA!EI11","v":69.163949868637729},{"$f":"$E$50*RECEITA!EJ11","v":55.931247557841658},{"$f":"$E$50*RECEITA!EK11","v":65.855774290938712},{"$f":"$E$50*RECEITA!EL11","v":79.602963347183945},{"$f":"$E$50*RECEITA!EM11","v":108.06610544774873},{"$f":"$E$50*RECEITA!EN11","v":76.631536424597513},{"$f":"$E$50*RECEITA!EO11","v":64.042069726270768},{"$f":"$E$50*RECEITA!EP11","v":138.32774279093164},{"$f":"$E$50*RECEITA!EQ11","v":98.057088445352321},{"$f":"$E$50*RECEITA!ER11","v":105.87663297847449},{"$f":"$E$50*RECEITA!ES11","v":63.181919827627333},{"$f":"$E$50*RECEITA!ET11","v":70.766878024755869},{"$f":"$E$50*RECEITA!EU11","v":70.297705352768517},{"$f":"$E$50*RECEITA!EV11","v":56.848088755798351},{"$f":"$E$50*RECEITA!EW11","v":66.935301203525981},{"$f":"$E$50*RECEITA!EX11","v":80.869133062781771},{"$f":"$E$50*RECEITA!EY11","v":109.78501168247976},{"$f":"$E$50*RECEITA!EZ11","v":77.850442437648454},{"$f":"$E$50*RECEITA!FA11","v":65.060726894320496},{"$f":"$E$50*RECEITA!FB11","v":140.52799252265319},{"$f":"$E$50*RECEITA!FC11","v":99.616790629399162},{"$f":"$E$50*RECEITA!FD11","v":107.56071332711838},{"$f":"$E$50*RECEITA!FE11","v":64.186895397571391},{"$f":"$E$50*RECEITA!FF11","v":71.892500414359048},{"$f":"$E$50*RECEITA!FG11","v":71.41586505249586},{"$f":"$E$50*RECEITA!FH11","v":57.752318012418812},{"$f":"$E$50*RECEITA!FI11","v":67.999978292476612},{"$f":"$E$50*RECEITA!FJ11","v":82.116710123541935},{"$f":"$E$50*RECEITA!FK11","v":111.47867720111491},{"$f":"$E$50*RECEITA!FL11","v":79.051449824234865},{"$f":"$E$50*RECEITA!FM11","v":66.064425924539151},{"$f":"$E$50*RECEITA!FN11","v":142.69593340721582},{"$f":"$E$50*RECEITA!FO11","v":101.15358987713319},{"$f":"$E$50*RECEITA!FP11","v":109.2200643489939},{"$f":"$E$50*RECEITA!FQ11","v":65.177113732634467},{"$f":"$E$50*RECEITA!FR11","v":73.001593970339357},{"$f":"$E$50*RECEITA!FS11","v":72.517605502027692},{"$f":"$E$50*RECEITA!FT11","v":58.643269410427294},{"$f":"$E$50*RECEITA!FU11","v":69.049021479127589},{"$f":"$E$50*RECEITA!FV11","v":83.343956164121138},{"$f":"$E$50*RECEITA!FW11","v":113.14474206170476},{"$f":"$E$50*RECEITA!FX11","v":80.232885108878904},{"$f":"$E$50*RECEITA!FY11","v":67.051768269563084},{"$f":"$E$50*RECEITA!FZ11","v":144.82854465061925},{"$f":"$E$50*RECEITA!GA11","v":90.724997404688892},{"$f":"$E$50*RECEITA!GB11","v":110.85237391573681},{"$f":"$E$50*RECEITA!GC11","v":66.151195069361393},{"$f":"$E$50*RECEITA!GD11","v":74.092613289321861},{"$f":"$E$50*RECEITA!GE11","v":73.601391543757273},{"$f":"$E$50*RECEITA!GF11","v":59.519701504239769},{"$f":"$E$50*RECEITA!GG11","v":70.080969033877906}]
[null,null,null,"Pix",4.0000000000000001E-3,"receita bruta/mês",null,null,{"$f":"AVERAGE(J51:GG51)","v":74.251071002926025},{"$f":"$E$51*RECEITA!J11","v":51.585451739096392},{"$f":"$E$51*RECEITA!K11","v":70.030544502388224},{"$f":"$E$51*RECEITA!L11","v":49.659865131939561},{"$f":"$E$51*RECEITA!M11","v":41.501458717406621},{"$f":"$E$51*RECEITA!N11","v":89.641123896327642},{"$f":"$E$51*RECEITA!O11","v":63.54435803617573},{"$f":"$E$51*RECEITA!P11","v":68.611691212904233},{"$f":"$E$51*RECEITA!Q11","v":40.944052067966496},{"$f":"$E$51*RECEITA!R11","v":45.859365249393157},{"$f":"$E$51*RECEITA!S11","v":45.555325258789445},{"$f":"$E$51*RECEITA!T11","v":36.839512194816379},{"$f":"$E$51*RECEITA!U11","v":43.37637199279618},{"$f":"$E$51*RECEITA!V11","v":55.041219656544264},{"$f":"$E$51*RECEITA!W11","v":74.721970103481496},{"$f":"$E$51*RECEITA!X11","v":52.986635818677193},{"$f":"$E$51*RECEITA!Y11","v":44.281688505608798},{"$f":"$E$51*RECEITA!Z11","v":95.646284452285698},{"$f":"$E$51*RECEITA!AA11","v":67.801266649613481},{"$f":"$E$51*RECEITA!AB11","v":73.208066222947878},{"$f":"$E$51*RECEITA!AC11","v":43.686940552542019},{"$f":"$E$51*RECEITA!AD11","v":48.931536138676393},{"$f":"$E$51*RECEITA!AE11","v":48.607128164276318},{"$f":"$E$51*RECEITA!AF11","v":39.307432898141144},{"$f":"$E$51*RECEITA!AG11","v":46.282204347742535},{"$f":"$E$51*RECEITA!AH11","v":58.967296641532329},{"$f":"$E$51*RECEITA!AI11","v":80.051870293317947},{"$f":"$E$51*RECEITA!AJ11","v":56.766159831730533},{"$f":"$E$51*RECEITA!AK11","v":47.440290716517659},{"$f":"$E$51*RECEITA!AL11","v":102.46871096156259},{"$f":"$E$51*RECEITA!AM11","v":72.637514723459276},{"$f":"$E$51*RECEITA!AN11","v":78.429980012411349},{"$f":"$E$51*RECEITA!AO11","v":46.803119534732929},{"$f":"$E$51*RECEITA!AP11","v":52.421810865016475},{"$f":"$E$51*RECEITA!AQ11","v":52.074262947679337},{"$f":"$E$51*RECEITA!AR11","v":42.111222650681732},{"$f":"$E$51*RECEITA!AS11","v":49.583502873429936},{"$f":"$E$51*RECEITA!AT11","v":62.176970671197971},{"$f":"$E$51*RECEITA!AU11","v":84.409207728482883},{"$f":"$E$51*RECEITA!AV11","v":59.856022846536348},{"$f":"$E$51*RECEITA!AW11","v":50.02253337889109},{"$f":"$E$51*RECEITA!AX11","v":108.04622899543145},{"$f":"$E$51*RECEITA!AY11","v":76.591278213833263},{"$f":"$E$51*RECEITA!AZ11","v":82.699035647153295},{"$f":"$E$51*RECEITA!BA11","v":49.350680061225887},{"$f":"$E$51*RECEITA!BB11","v":55.275204771546335},{"$f":"$E$51*RECEITA!BC11","v":54.90873932554711},{"$f":"$E$51*RECEITA!BD11","v":44.403396540236663},{"$f":"$E$51*RECEITA!BE11","v":52.282403629219509},{"$f":"$E$51*RECEITA!BF11","v":65.517091977967439},{"$f":"$E$51*RECEITA!BG11","v":88.943635671464619},{"$f":"$E$51*RECEITA!BH11","v":63.071463790184758},{"$f":"$E$51*RECEITA!BI11","v":52.709723310368688},{"$f":"$E$51*RECEITA!BJ11","v":113.85042800493557},{"$f":"$E$51*RECEITA!BK11","v":80.705730196828256},{"$f":"$E$51*RECEITA!BL11","v":87.141593848887922},{"$f":"$E$51*RECEITA!BM11","v":52.001778308642145},{"$f":"$E$51*RECEITA!BN11","v":58.244566051140012},{"$f":"$E$51*RECEITA!BO11","v":57.858414232016422},{"$f":"$E$51*RECEITA!BP11","v":46.788728750473808},{"$f":"$E$51*RECEITA!BQ11","v":55.09099286163076},{"$f":"$E$51*RECEITA!BR11","v":69.130630886304004},{"$f":"$E$51*RECEITA!BS11","v":93.849245466475551},{"$f":"$E$51*RECEITA!BT11","v":66.550116177384993},{"$f":"$E$51*RECEITA!BU11","v":55.61688280538602},{"$f":"$E$51*RECEITA!BV11","v":120.12975052836128},{"$f":"$E$51*RECEITA!BW11","v":85.156985394327322},{"$f":"$E$51*RECEITA!BX11","v":91.947813575693132},{"$f":"$E$51*RECEITA!BY11","v":54.869891705435798},{"$f":"$E$51*RECEITA!BZ11","v":61.456995041360635},{"$f":"$E$51*RECEITA!CA11","v":61.049545350478674},{"$f":"$E$51*RECEITA!CB11","v":49.369320878529471},{"$f":"$E$51*RECEITA!CC11","v":58.129489232491373},{"$f":"$E$51*RECEITA!CD11","v":73.038277757226837},{"$f":"$E$51*RECEITA!CE11","v":99.154125599693018},{"$f":"$E$51*RECEITA!CF11","v":70.311898037408952},{"$f":"$E$51*RECEITA!CG11","v":58.760657645548903},{"$f":"$E$51*RECEITA!CH11","v":126.92015064099635},{"$f":"$E$51*RECEITA!CI11","v":89.970530753990602},{"$f":"$E$51*RECEITA!CJ11","v":97.145214227195609},{"$f":"$E$51*RECEITA!CK11","v":57.971442463496352},{"$f":"$E$51*RECEITA!CL11","v":64.930885432505207},{"$f":"$E$51*RECEITA!CM11","v":64.500404424112901},{"$f":"$E$51*RECEITA!CN11","v":52.159948850200308},{"$f":"$E$51*RECEITA!CO11","v":61.415290530634749},{"$f":"$E$51*RECEITA!CP11","v":74.376890230207039},{"$f":"$E$51*RECEITA!CQ11","v":100.97137750309047},{"$f":"$E$51*RECEITA!CR11","v":71.600542657763143},{"$f":"$E$51*RECEITA!CS11","v":59.837596363987771},{"$f":"$E$51*RECEITA!CT11","v":129.24628567508472},{"$f":"$E$51*RECEITA!CU11","v":91.619469890647935},{"$f":"$E$51*RECEITA!CV11","v":98.925647712868667},{"$f":"$E$51*RECEITA!CW11","v":59.033916803543498},{"$f":"$E$51*RECEITA!CX11","v":66.12090929109759},{"$f":"$E$51*RECEITA!CY11","v":65.682538621764351},{"$f":"$E$51*RECEITA!CZ11","v":46.934682899549713},{"$f":"$E$51*RECEITA!DA11","v":62.540882158209442},{"$f":"$E$51*RECEITA!DB11","v":75.704129715247248},{"$f":"$E$51*RECEITA!DC11","v":102.77318984918629},{"$f":"$E$51*RECEITA!DD11","v":72.8782388221437},{"$f":"$E$51*RECEITA!DE11","v":60.905385301362941},{"$f":"$E$51*RECEITA!DF11","v":131.55265762895124},{"$f":"$E$51*RECEITA!DG11","v":93.254399472416523},{"$f":"$E$51*RECEITA!DH11","v":100.69095445426792},{"$f":"$E$51*RECEITA!DI11","v":60.087364253359297},{"$f":"$E$51*RECEITA!DJ11","v":67.300822585755157},{"$f":"$E$51*RECEITA!DK11","v":66.854629286844059},{"$f":"$E$51*RECEITA!DL11","v":54.063754718059663},{"$f":"$E$51*RECEITA!DM11","v":63.656910644647951},{"$f":"$E$51*RECEITA!DN11","v":77.018853082926555},{"$f":"$E$51*RECEITA!DO11","v":104.55801076680204},{"$f":"$E$51*RECEITA!DP11","v":74.143886071972503},{"$f":"$E$51*RECEITA!DQ11","v":61.963104788719889},{"$f":"$E$51*RECEITA!DR11","v":133.83728006257078},{"$f":"$E$51*RECEITA!DS11","v":94.873911361483195},{"$f":"$E$51*RECEITA!DT11","v":102.43961402188856},{"$f":"$E$51*RECEITA!DU11","v":61.130877496075293},{"$f":"$E$51*RECEITA!DV11","v":68.469609076668505},{"$f":"$E$51*RECEITA!DW11","v":68.015666917044157},{"$f":"$E$51*RECEITA!DX11","v":55.002658341146947},{"$f":"$E$51*RECEITA!DY11","v":64.76241477306985},{"$f":"$E$51*RECEITA!DZ11","v":78.319133444130387},{"$f":"$E$51*RECEITA!EA11","v":106.32322438093144},{"$f":"$E$51*RECEITA!EB11","v":75.395629445233581},{"$f":"$E$51*RECEITA!EC11","v":63.009204607802353},{"$f":"$E$51*RECEITA!ED11","v":136.09680458022268},{"$f":"$E$51*RECEITA!EE11","v":96.475631963594836},{"$f":"$E$51*RECEITA!EF11","v":104.16906353963903},{"$f":"$E$51*RECEITA!EG11","v":62.162927134437489},{"$f":"$E$51*RECEITA!EH11","v":69.625555763200424},{"$f":"$E$51*RECEITA!EI11","v":69.163949868637729},{"$f":"$E$51*RECEITA!EJ11","v":55.931247557841658},{"$f":"$E$51*RECEITA!EK11","v":65.855774290938712},{"$f":"$E$51*RECEITA!EL11","v":79.602963347183945},{"$f":"$E$51*RECEITA!EM11","v":108.06610544774873},{"$f":"$E$51*RECEITA!EN11","v":76.631536424597513},{"$f":"$E$51*RECEITA!EO11","v":64.042069726270768},{"$f":"$E$51*RECEITA!EP11","v":138.32774279093164},{"$f":"$E$51*RECEITA!EQ11","v":98.057088445352321},{"$f":"$E$51*RECEITA!ER11","v":105.87663297847449},{"$f":"$E$51*RECEITA!ES11","v":63.181919827627333},{"$f":"$E$51*RECEITA!ET11","v":70.766878024755869},{"$f":"$E$51*RECEITA!EU11","v":70.297705352768517},{"$f":"$E$51*RECEITA!EV11","v":56.848088755798351},{"$f":"$E$51*RECEITA!EW11","v":66.935301203525981},{"$f":"$E$51*RECEITA!EX11","v":80.869133062781771},{"$f":"$E$51*RECEITA!EY11","v":109.78501168247976},{"$f":"$E$51*RECEITA!EZ11","v":77.850442437648454},{"$f":"$E$51*RECEITA!FA11","v":65.060726894320496},{"$f":"$E$51*RECEITA!FB11","v":140.52799252265319},{"$f":"$E$51*RECEITA!FC11","v":99.616790629399162},{"$f":"$E$51*RECEITA!FD11","v":107.56071332711838},{"$f":"$E$51*RECEITA!FE11","v":64.186895397571391},{"$f":"$E$51*RECEITA!FF11","v":71.892500414359048},{"$f":"$E$51*RECEITA!FG11","v":71.41586505249586},{"$f":"$E$51*RECEITA!FH11","v":57.752318012418812},{"$f":"$E$51*RECEITA!FI11","v":67.999978292476612},{"$f":"$E$51*RECEITA!FJ11","v":82.116710123541935},{"$f":"$E$51*RECEITA!FK11","v":111.47867720111491},{"$f":"$E$51*RECEITA!FL11","v":79.051449824234865},{"$f":"$E$51*RECEITA!FM11","v":66.064425924539151},{"$f":"$E$51*RECEITA!FN11","v":142.69593340721582},{"$f":"$E$51*RECEITA!FO11","v":101.15358987713319},{"$f":"$E$51*RECEITA!FP11","v":109.2200643489939},{"$f":"$E$51*RECEITA!FQ11","v":65.177113732634467},{"$f":"$E$51*RECEITA!FR11","v":73.001593970339357},{"$f":"$E$51*RECEITA!FS11","v":72.517605502027692},{"$f":"$E$51*RECEITA!FT11","v":58.643269410427294},{"$f":"$E$51*RECEITA!FU11","v":69.049021479127589},{"$f":"$E$51*RECEITA!FV11","v":83.343956164121138},{"$f":"$E$51*RECEITA!FW11","v":113.14474206170476},{"$f":"$E$51*RECEITA!FX11","v":80.232885108878904},{"$f":"$E$51*RECEITA!FY11","v":67.051768269563084},{"$f":"$E$51*RECEITA!FZ11","v":144.82854465061925},{"$f":"$E$51*RECEITA!GA11","v":90.724997404688892},{"$f":"$E$51*RECEITA!GB11","v":110.85237391573681},{"$f":"$E$51*RECEITA!GC11","v":66.151195069361393},{"$f":"$E$51*RECEITA!GD11","v":74.092613289321861},{"$f":"$E$51*RECEITA!GE11","v":73.601391543757273},{"$f":"$E$51*RECEITA!GF11","v":59.519701504239769},{"$f":"$E$51*RECEITA!GG11","v":70.080969033877906}]
[]
[null,null,"UGC's"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J55:J56)","v":5049.0281105629938},{"$f":"SUM(K55:K56)","v":6854.3780440059509},4860.5575131156529,4062.0373502466518,8773.8022864301947,6219.5297157622754,6715.5049722026461,4007.4800720382118,4488.5760707853733,4458.8175553989504,3605.7401143215097,4245.5481951295906,5162.9619558385239,7009.0505137218461,4970.2384250704845,4153.6992552374768,8971.7875244384577,6359.876515345295,6867.0437015769749,4097.9108647519915,4589.8630353967237,4559.4330042228221,3687.1054439043296,4341.3511141431991,5278.4910279825999,7165.8886057681275,5081.4550171148803,4246.644550017435,9172.5448217104331,6502.1883586347558,7020.7041767077008,4189.6078100294117,4692.5681535601707,4661.4572044757933,3769.6099973903251,4438.4954027044259,5395.6872735168345,7324.9899921417136,5194.2765501439062,4340.9311169059802,9376.1992012291539,6646.5538713065916,7176.582090709031,4282.6280127717109,4796.7553855920778,4764.95369242793,3853.3051550557357,4537.0415580848821,5502.229219779585,7469.6274869699264,5296.8414885893835,4426.6461011782703,9561.3393809332865,6777.7951292766193,7318.2891587245158,4367.1917579390029,4891.4709665034625,4859.0413247365868,3929.3915940862066,4626.6288920739917,5608.5939032974084,7614.0243363035534,5399.2357811703923,4512.2184742638274,9746.17152743921,{"$f":"SUM(BW55:BW56)","v":6908.8180301915027},7459.7604568415418,4451.6148073323238,4986.028961182863,4952.9724155838603,4005.3514417457909,4716.0671721243434,5714.1645261081294,7757.3431975259664,5500.8656538172554,4597.1520106901353,9929.623817961965,7038.8627855988143,7600.1756074169007,4535.4076002901456,5079.8810374536906,5046.2022681446051,4080.7442146174949,4804.8377547628279,5818.8911453848596,7899.5162700607816,5601.6830279736369,4681.4065305208251,10111.609465801394,7167.8678745703482,7739.4681835472502,4618.5304965333671,5172.9827962409618,5138.6867777023472,4155.5342462620756,4892.8986448422784,5922.727996635318,8040.4814256876307,5701.6438474485367,4764.9452153677066,10292.048945037208,7295.7769231637403,7877.5773157605299,4700.9471721820601,5265.2935530009472,5230.3855294451378,4229.6888541786611,4980.2113606285184,6025.5856468965912,8180.117253449007,5800.6620176411179,4847.6961147429356,10470.786846129735,7422.4797654305739,8014.3840529449753,4782.5866431163513,5356.7338020053194,5321.2195447544545,4303.144170229687,5066.7007011232627,6127.3133456066134,8318.2190998313745,5898.5924152205116,4929.5379470057142,10647.561206658251,7547.7907027413494,8149.6878879679298,4863.32925663079,5447.1695263005749,{"$f":"SUM(EI55:EI56)","v":5411.0556951869794},4375.7925365972569,5152.239905539549,6227.7540393750196,8454.5737548293491,5995.2838493001163,5010.3443597722398,10822.099111644806,7671.5162724717829,8283.2799305636308,4943.0503573821379,5536.4611057312304,5499.7552862457196,4447.5217943277403,5236.6969132662243,6326.8130847833781,8589.0527339593609,6090.6452093199514,5090.0392106459594,10994.236097231627,7793.539890293082,8415.0342994073617,5021.6748256433893,5624.5244024842423,5587.2347379373841,4518.2643542608221,5319.9921420182427,6424.4175300562783,8721.557000528268,6184.6062666553553,5168.5638085619757,11163.845393585023,7913.7716922304244,8544.8539643381137,5099.1447586301301,5711.2945625745888,5673.4296262481275,4587.9681182229015,5402.0642492418201,6520.4313738272658,8851.9019239973295,6277.0360966117096,5245.8087378826422,11330.690668271549,8032.0441481133521,8672.5580355227103,5175.3522102676143,5796.6506810546925,5758.2198478101291,4656.5359614660338,5482.7988762241048]
[null,null,null,"Alimentação",0.6,"receita bruta/mês",null,null,{"$f":"AVERAGE(J55:GG55)","v":4506.1839737683667},{"$f":"$E$55*RECEITA!J13","v":3747.7322057787169},{"$f":"$E$55*RECEITA!K13","v":5087.7857646229741},{"$f":"$E$55*RECEITA!L13","v":3607.8365045806909},{"$f":"$E$55*RECEITA!M13","v":3015.1205073995766},{"$f":"$E$55*RECEITA!N13","v":6512.513037350247},{"$f":"$E$55*RECEITA!O13","v":4616.5581395348845},{"$f":"$E$55*RECEITA!P13","v":4984.7047216349538},{"$f":"$E$55*RECEITA!Q13","v":2974.6243833685694},{"$f":"$E$55*RECEITA!R13","v":3331.726568005638},{"$f":"$E$55*RECEITA!S13","v":3309.6377730796335},{"$f":"$E$55*RECEITA!T13","v":2676.4256518675124},{"$f":"$E$55*RECEITA!U13","v":3151.334742776603},{"$f":"$E$55*RECEITA!V13","v":3832.3016579419973},{"$f":"$E$55*RECEITA!W13","v":5202.5941957522982},{"$f":"$E$55*RECEITA!X13","v":3689.2491402585038},{"$f":"$E$55*RECEITA!Y13","v":3083.1582100731785},{"$f":"$E$55*RECEITA!Z13","v":6659.471152160505},{"$f":"$E$55*RECEITA!AA13","v":4720.7330835552702},{"$f":"$E$55*RECEITA!AB13","v":5097.187077459198},{"$f":"$E$55*RECEITA!AC13","v":3041.7482707437466},{"$f":"$E$55*RECEITA!AD13","v":3406.9086448305575},{"$f":"$E$55*RECEITA!AE13","v":3384.3214051963214},{"$f":"$E$55*RECEITA!AF13","v":2736.8205356815643},{"$f":"$E$55*RECEITA!AG13","v":3222.4461878176326},{"$f":"$E$55*RECEITA!AH13","v":3918.0551960283215},{"$f":"$E$55*RECEITA!AI13","v":5319.0100991268573},{"$f":"$E$55*RECEITA!AJ13","v":3771.8016621883644},{"$f":"$E$55*RECEITA!AK13","v":3152.1485319717044},{"$f":"$E$55*RECEITA!AL13","v":6808.4868779706312},{"$f":"$E$55*RECEITA!AM13","v":4826.3666167185811},{"$f":"$E$55*RECEITA!AN13","v":5211.2443373500455},{"$f":"$E$55*RECEITA!AO13","v":3109.8119827022438},{"$f":"$E$55*RECEITA!AP13","v":3483.1433717147661},{"$f":"$E$55*RECEITA!AQ13","v":3460.0507084768774},{"$f":"$E$55*RECEITA!AR13","v":2798.0610289907568},{"$f":"$E$55*RECEITA!AS13","v":3294.553288605347},{"$f":"$E$55*RECEITA!AT13","v":4005.0462236413614},{"$f":"$E$55*RECEITA!AU13","v":5437.1059735484887},{"$f":"$E$55*RECEITA!AV13","v":3855.5454805191885},{"$f":"$E$55*RECEITA!AW13","v":3222.1344372910366},{"$f":"$E$55*RECEITA!AX13","v":6959.6530153453514},{"$f":"$E$55*RECEITA!AY13","v":4933.5245230316968},{"$f":"$E$55*RECEITA!AZ13","v":5326.9475312479408},{"$f":"$E$55*RECEITA!BA13","v":3178.8579063872494},{"$f":"$E$55*RECEITA!BB13","v":3560.4782243570062},{"$f":"$E$55*RECEITA!BC13","v":3536.8728438640305},{"$f":"$E$55*RECEITA!BD13","v":2860.1852697320924},{"$f":"$E$55*RECEITA!BE13","v":3367.7009503310464},{"$f":"$E$55*RECEITA!BF13","v":4084.1289054034032},{"$f":"$E$55*RECEITA!BG13","v":5544.4657635240692},{"$f":"$E$55*RECEITA!BH13","v":3931.6761564787175},{"$f":"$E$55*RECEITA!BI13","v":3285.7579307715},{"$f":"$E$55*RECEITA!BJ13","v":7097.0766538886246},{"$f":"$E$55*RECEITA!BK13","v":5030.9407145146042},{"$f":"$E$55*RECEITA!BL13","v":5432.1321590532489},{"$f":"$E$55*RECEITA!BM13","v":3241.6268718722495},{"$f":"$E$55*RECEITA!BN13","v":3630.782573074735},{"$f":"$E$55*RECEITA!BO13","v":3606.7110864024153},{"$f":"$E$55*RECEITA!BP13","v":2916.6618017959472},{"$f":"$E$55*RECEITA!BQ13","v":3434.1987652507978},{"$f":"$E$55*RECEITA!BR13","v":4163.0800106949837},{"$f":"$E$55*RECEITA!BS13","v":5651.6469300397512},{"$f":"$E$55*RECEITA!BT13","v":4007.6801674666831},{"$f":"$E$55*RECEITA!BU13","v":3349.2755685257275},{"$f":"$E$55*RECEITA!BV13","v":7234.2716492332283},{"$f":"$E$55*RECEITA!BW13","v":5128.1948265338988},{"$f":"$E$55*RECEITA!BX13","v":5537.1417823978454},{"$f":"$E$55*RECEITA!BY13","v":3304.2914033806942},{"$f":"$E$55*RECEITA!BZ13","v":3700.9699505687231},{"$f":"$E$55*RECEITA!CA13","v":3676.4331332168858},{"$f":"$E$55*RECEITA!CB13","v":2973.0443691308965},{"$f":"$E$55*RECEITA!CC13","v":3500.5859421953887},{"$f":"$E$55*RECEITA!CD13","v":4241.4417101008794},{"$f":"$E$55*RECEITA!CE13","v":5758.0279404316452},{"$f":"$E$55*RECEITA!CF13","v":4083.1167739674474},{"$f":"$E$55*RECEITA!CG13","v":3412.319018244224},{"$f":"$E$55*RECEITA!CH13","v":7370.4424215800154},{"$f":"$E$55*RECEITA!CI13","v":5224.7228924032433},{"$f":"$E$55*RECEITA!CJ13","v":5641.3674611754313},{"$f":"$E$55*RECEITA!CK13","v":3366.4881156792835},{"$f":"$E$55*RECEITA!CL13","v":3770.6333473883064},{"$f":"$E$55*RECEITA!CM13","v":3745.6346732619745},{"$f":"$E$55*RECEITA!CN13","v":3029.0060149738106},{"$f":"$E$55*RECEITA!CO13","v":3566.477508689934},{"$f":"$E$55*RECEITA!CP13","v":4319.1769326568028},{"$f":"$E$55*RECEITA!CQ13","v":5863.5584684987243},{"$f":"$E$55*RECEITA!CR13","v":4157.9502888051738},{"$f":"$E$55*RECEITA!CS13","v":3474.8584556443234},{"$f":"$E$55*RECEITA!CT13","v":7505.5245519350547},{"$f":"$E$55*RECEITA!CU13","v":5320.4792471037636},{"$f":"$E$55*RECEITA!CV13","v":5744.7598888185776},{"$f":"$E$55*RECEITA!CW13","v":3428.1875850556949},{"$f":"$E$55*RECEITA!CX13","v":3839.739807519064},{"$f":"$E$55*RECEITA!CY13","v":3814.2829690161752},{"$f":"$E$55*RECEITA!CZ13","v":3084.5202652666953},{"$f":"$E$55*RECEITA!DA13","v":3631.8422930788047},{"$f":"$E$55*RECEITA!DB13","v":4396.2517088427103},{"$f":"$E$55*RECEITA!DC13","v":5968.1923984485502},{"$f":"$E$55*RECEITA!DD13","v":4232.1480104772645},{"$f":"$E$55*RECEITA!DE13","v":3536.8665516131427},{"$f":"$E$55*RECEITA!DF13","v":7639.4590107492677},{"$f":"$E$55*RECEITA!DG13","v":5415.4220460596835},{"$f":"$E$55*RECEITA!DH13","v":5847.2738838634859},{"$f":"$E$55*RECEITA!DI13","v":3489.3628494547247},{"$f":"$E$55*RECEITA!DJ13","v":3908.259132124414},{"$f":"$E$55*RECEITA!DK13","v":3882.3480218561845},{"$f":"$E$55*RECEITA!DL13","v":3139.5628608336451},{"$f":"$E$55*RECEITA!DM13","v":3696.6517316005493},{"$f":"$E$55*RECEITA!DN13","v":4472.5996554283975},{"$f":"$E$55*RECEITA!DO13","v":6071.8396108075103},{"$f":"$E$55*RECEITA!DP13","v":4305.6460337129947},{"$f":"$E$55*RECEITA!DQ13","v":3598.2898996030035},{"$f":"$E$55*RECEITA!DR13","v":7772.1304424880509},{"$f":"$E$55*RECEITA!DS13","v":5509.4695166082611},{"$f":"$E$55*RECEITA!DT13","v":5948.8211527014255},{"$f":"$E$55*RECEITA!DU13","v":3549.9612196327553},{"$f":"$E$55*RECEITA!DV13","v":3976.1323066431232},{"$f":"$E$55*RECEITA!DW13","v":3949.771208477533},{"$f":"$E$55*RECEITA!DX13","v":3194.0863943972936},{"$f":"$E$55*RECEITA!DY13","v":3760.8500049574732},{"$f":"$E$55*RECEITA!DZ13","v":4548.1088750894451},{"$f":"$E$55*RECEITA!EA13","v":6174.3481978129794},{"$f":"$E$55*RECEITA!EB13","v":4378.3366381018232},{"$f":"$E$55*RECEITA!EC13","v":3659.0384761279524},{"$f":"$E$55*RECEITA!ED13","v":7903.3444008184961},{"$f":"$E$55*RECEITA!EE13","v":5602.4838205915166},{"$f":"$E$55*RECEITA!EF13","v":6049.2528652957826},{"$f":"$E$55*RECEITA!EG13","v":3609.8938812104834},{"$f":"$E$55*RECEITA!EH13","v":4043.2598545736228},{"$f":"$E$55*RECEITA!EI13","v":4016.4537118913659},{"$f":"$E$55*RECEITA!EJ13","v":3248.0109550000261},{"$f":"$E$55*RECEITA!EK13","v":3824.3430226685309},{"$f":"$E$55*RECEITA!EL13","v":4622.6627921134168},{"$f":"$E$55*RECEITA!EM13","v":6275.5599004918877},{"$f":"$E$55*RECEITA!EN13","v":4450.1075994804987},{"$f":"$E$55*RECEITA!EO13","v":3719.0184938515595},{"$f":"$E$55*RECEITA!EP13","v":8032.8983096744942},{"$f":"$E$55*RECEITA!EQ13","v":5694.321356886272},{"$f":"$E$55*RECEITA!ER13","v":6148.4139690781585},{"$f":"$E$55*RECEITA!ES13","v":3669.0683065104527},{"$f":"$E$55*RECEITA!ET13","v":4109.5381403365836},{"$f":"$E$55*RECEITA!EU13","v":4082.2925836050699},{"$f":"$E$55*RECEITA!EV13","v":3301.2532906350234},{"$f":"$E$55*RECEITA!EW13","v":3887.0327603625583},{"$f":"$E$55*RECEITA!EX13","v":4696.1911557154972},{"$f":"$E$55*RECEITA!EY13","v":6375.3793489182881},{"$f":"$E$55*RECEITA!EZ13","v":4520.8912893921288},{"$f":"$E$55*RECEITA!FA13","v":3778.1734347062793},{"$f":"$E$55*RECEITA!FB13","v":8160.6700927904867},{"$f":"$E$55*RECEITA!FC13","v":5784.8955886711537},{"$f":"$E$55*RECEITA!FD13","v":6246.2110263642271},{"$f":"$E$55*RECEITA!FE13","v":3727.4287365600412},{"$f":"$E$55*RECEITA!FF13","v":4174.9047111223244},{"$f":"$E$55*RECEITA!FG13","v":4147.2257848607387},{"$f":"$E$55*RECEITA!FH13","v":3353.7632320286516},{"$f":"$E$55*RECEITA!FI13","v":3948.8601466527161},{"$f":"$E$55*RECEITA!FJ13","v":4768.6398161242478},{"$f":"$E$55*RECEITA!FK13","v":6473.7330313199518},{"$f":"$E$55*RECEITA!FL13","v":4590.6355793730472},{"$f":"$E$55*RECEITA!FM13","v":3836.4597341903327},{"$f":"$E$55*RECEITA!FN13","v":8286.5656529703265},{"$f":"$E$55*RECEITA!FO13","v":5874.1398127895936},{"$f":"$E$55*RECEITA!FP13","v":6342.5720147664342},{"$f":"$E$55*RECEITA!FQ13","v":3784.93219197288},{"$f":"$E$55*RECEITA!FR13","v":4239.3114278904168},{"$f":"$E$55*RECEITA!FS13","v":4211.2054957718055},{"$f":"$E$55*RECEITA!FT13","v":3405.5021083716383},{"$f":"$E$55*RECEITA!FU13","v":4009.7796489217635},{"$f":"$E$55*RECEITA!FV13","v":4839.9078238717848},{"$f":"$E$55*RECEITA!FW13","v":6570.4839023485329},{"$f":"$E$55*RECEITA!FX13","v":4659.2432882066296},{"$f":"$E$55*RECEITA!FY13","v":3893.7961765726832},{"$f":"$E$55*RECEITA!FZ13","v":8410.4095682015613},{"$f":"$E$55*RECEITA!GA13","v":5961.929676950117},{"$f":"$E$55*RECEITA!GB13","v":6437.3626655426297},{"$f":"$E$55*RECEITA!GC13","v":3841.4985478275075},{"$f":"$E$55*RECEITA!GD13","v":4302.6685467622456},{"$f":"$E$55*RECEITA!GE13","v":4274.1425674466936},{"$f":"$E$55*RECEITA!GF13","v":3456.3978270675716},{"$f":"$E$55*RECEITA!GG13","v":4069.7063823519129}]
[null,null,null,"Varejo",0.5,"receita bruta/mês",null,null,{"$f":"AVERAGE(J56:GG56)","v":1564.647213114016},{"$f":"$E$56*RECEITA!J14","v":1301.2959047842769},{"$f":"$E$56*RECEITA!K14","v":1766.5922793829773},{"$f":"$E$56*RECEITA!L14","v":1252.721008534962},{"$f":"$E$56*RECEITA!M14","v":1046.9168428470755},{"$f":"$E$56*RECEITA!N14","v":2261.2892490799472},{"$f":"$E$56*RECEITA!O14","v":1602.9715762273906},{"$f":"$E$56*RECEITA!P14","v":1730.8002505676925},{"$f":"$E$56*RECEITA!Q14","v":1032.8556886696422},{"$f":"$E$56*RECEITA!R14","v":1156.8495027797353},{"$f":"$E$56*RECEITA!S14","v":1149.1797823193172},{"$f":"$E$56*RECEITA!T14","v":929.31446245399729},{"$f":"$E$56*RECEITA!U14","v":1094.2134523529874},{"$f":"$E$56*RECEITA!V14","v":1330.6602978965268},{"$f":"$E$56*RECEITA!W14","v":1806.4563179695479},{"$f":"$E$56*RECEITA!X14","v":1280.9892848119805},{"$f":"$E$56*RECEITA!Y14","v":1070.5410451642981},{"$f":"$E$56*RECEITA!Z14","v":2312.3163722779532},{"$f":"$E$56*RECEITA!AA14","v":1639.1434317900246},{"$f":"$E$56*RECEITA!AB14","v":1769.8566241177773},{"$f":"$E$56*RECEITA!AC14","v":1056.1625940082454},{"$f":"$E$56*RECEITA!AD14","v":1182.9543905661658},{"$f":"$E$56*RECEITA!AE14","v":1175.1115990265007},{"$f":"$E$56*RECEITA!AF14","v":950.28490822276535},{"$f":"$E$56*RECEITA!AG14","v":1118.904926325567},{"$f":"$E$56*RECEITA!AH14","v":1360.4358319542782},{"$f":"$E$56*RECEITA!AI14","v":1846.87850664127},{"$f":"$E$56*RECEITA!AJ14","v":1309.6533549265155},{"$f":"$E$56*RECEITA!AK14","v":1094.4960180457308},{"$f":"$E$56*RECEITA!AL14","v":2364.0579437398023},{"$f":"$E$56*RECEITA!AM14","v":1675.8217419161742},{"$f":"$E$56*RECEITA!AN14","v":1809.459839357655},{"$f":"$E$56*RECEITA!AO14","v":1079.7958273271681},{"$f":"$E$56*RECEITA!AP14","v":1209.4247818454048},{"$f":"$E$56*RECEITA!AQ14","v":1201.4064959989157},{"$f":"$E$56*RECEITA!AR14","v":971.54896839956825},{"$f":"$E$56*RECEITA!AS14","v":1143.9421140990789},{"$f":"$E$56*RECEITA!AT14","v":1390.6410498754728},{"$f":"$E$56*RECEITA!AU14","v":1887.8840185932252},{"$f":"$E$56*RECEITA!AV14","v":1338.7310696247182},{"$f":"$E$56*RECEITA!AW14","v":1118.7966796149433},{"$f":"$E$56*RECEITA!AX14","v":2416.546185883803},{"$f":"$E$56*RECEITA!AY14","v":1713.0293482748946},{"$f":"$E$56*RECEITA!AZ14","v":1849.6345594610905},{"$f":"$E$56*RECEITA!BA14","v":1103.7701063844618},{"$f":"$E$56*RECEITA!BB14","v":1236.2771612350716},{"$f":"$E$56*RECEITA!BC14","v":1228.0808485638995},{"$f":"$E$56*RECEITA!BD14","v":993.11988532364308},{"$f":"$E$56*RECEITA!BE14","v":1169.3406077538357},{"$f":"$E$56*RECEITA!BF14","v":1418.1003143761818},{"$f":"$E$56*RECEITA!BG14","v":1925.1617234458574},{"$f":"$E$56*RECEITA!BH14","v":1365.165332110666},{"$f":"$E$56*RECEITA!BI14","v":1140.8881704067708},{"$f":"$E$56*RECEITA!BJ14","v":2464.2627270446615},{"$f":"$E$56*RECEITA!BK14","v":1746.8544147620155},{"$f":"$E$56*RECEITA!BL14","v":1886.1569996712672},{"$f":"$E$56*RECEITA!BM14","v":1125.5648860667532},{"$f":"$E$56*RECEITA!BN14","v":1260.6883934287275},{"$f":"$E$56*RECEITA!BO14","v":1252.330238334172},{"$f":"$E$56*RECEITA!BP14","v":1012.7297922902594},{"$f":"$E$56*RECEITA!BQ14","v":1192.4301268231939},{"$f":"$E$56*RECEITA!BR14","v":1445.5138926024247},{"$f":"$E$56*RECEITA!BS14","v":1962.3774062638024},{"$f":"$E$56*RECEITA!BT14","v":1391.5556137037095},{"$f":"$E$56*RECEITA!BU14","v":1162.9429057380999},{"$f":"$E$56*RECEITA!BV14","v":2511.8998782059821},{"$f":"$E$56*RECEITA!BW14","v":1780.6232036576039},{"$f":"$E$56*RECEITA!BX14","v":1922.6186744436966},{"$f":"$E$56*RECEITA!BY14","v":1147.3234039516299},{"$f":"$E$56*RECEITA!BZ14","v":1285.0590106141401},{"$f":"$E$56*RECEITA!CA14","v":1276.5392823669742},{"$f":"$E$56*RECEITA!CB14","v":1032.3070726148947},{"$f":"$E$56*RECEITA!CC14","v":1215.4812299289545},{"$f":"$E$56*RECEITA!CD14","v":1472.7228160072498},{"$f":"$E$56*RECEITA!CE14","v":1999.3152570943214},{"$f":"$E$56*RECEITA!CF14","v":1417.7488798498082},{"$f":"$E$56*RECEITA!CG14","v":1184.8329924459113},{"$f":"$E$56*RECEITA!CH14","v":2559.18139638195},{"$f":"$E$56*RECEITA!CI14","v":1814.1398931955709},{"$f":"$E$56*RECEITA!CJ14","v":1958.8081462414696},{"$f":"$E$56*RECEITA!CK14","v":1168.9194846108624},{"$f":"$E$56*RECEITA!CL14","v":1309.2476900653842},{"$f":"$E$56*RECEITA!CM14","v":1300.5675948826301},{"$f":"$E$56*RECEITA!CN14","v":1051.7381996436843},{"$f":"$E$56*RECEITA!CO14","v":1238.3602460728937},{"$f":"$E$56*RECEITA!CP14","v":1499.7142127280567},{"$f":"$E$56*RECEITA!CQ14","v":2035.9578015620571},{"$f":"$E$56*RECEITA!CR14","v":1443.732739168463},{"$f":"$E$56*RECEITA!CS14","v":1206.5480748765015},{"$f":"$E$56*RECEITA!CT14","v":2606.0849138663384},{"$f":"$E$56*RECEITA!CU14","v":1847.3886274665847},{"$f":"$E$56*RECEITA!CV14","v":1994.7082947286726},{"$f":"$E$56*RECEITA!CW14","v":1190.3429114776718},{"$f":"$E$56*RECEITA!CX14","v":1333.2429887218973},{"$f":"$E$56*RECEITA!CY14","v":1324.4038086861719},{"$f":"$E$56*RECEITA!CZ14","v":1071.0139809953803},{"$f":"$E$56*RECEITA!DA14","v":1261.0563517634739},{"$f":"$E$56*RECEITA!DB14","v":1526.4762877926078},{"$f":"$E$56*RECEITA!DC14","v":2072.2890272390805},{"$f":"$E$56*RECEITA!DD14","v":1469.4958369712726},{"$f":"$E$56*RECEITA!DE14","v":1228.0786637545634},{"$f":"$E$56*RECEITA!DF14","v":2652.5899342879407},{"$f":"$E$56*RECEITA!DG14","v":1880.3548771040571},{"$f":"$E$56*RECEITA!DH14","v":2030.303431897044},{"$f":"$E$56*RECEITA!DI14","v":1211.5843227273351},{"$f":"$E$56*RECEITA!DJ14","v":1357.0344208765327},{"$f":"$E$56*RECEITA!DK14","v":1348.0375075889531},{"$f":"$E$56*RECEITA!DL14","v":1090.1259933450156},{"$f":"$E$56*RECEITA!DM14","v":1283.5596290279686},{"$f":"$E$56*RECEITA!DN14","v":1552.9859914681936},{"$f":"$E$56*RECEITA!DO14","v":2108.2776426414966},{"$f":"$E$56*RECEITA!DP14","v":1495.0159839281234},{"$f":"$E$56*RECEITA!DQ14","v":1249.4062151399316},{"$f":"$E$56*RECEITA!DR14","v":2698.6564036416844},{"$f":"$E$56*RECEITA!DS14","v":1913.0102488223131},{"$f":"$E$56*RECEITA!DT14","v":2065.5629002435503},{"$f":"$E$56*RECEITA!DU14","v":1232.6254234835958},{"$f":"$E$56*RECEITA!DV14","v":1380.6014953621957},{"$f":"$E$56*RECEITA!DW14","v":1371.4483362769213},{"$f":"$E$56*RECEITA!DX14","v":1109.0577758323936},{"$f":"$E$56*RECEITA!DY14","v":1305.8506961657893},{"$f":"$E$56*RECEITA!DZ14","v":1579.2044705171686},{"$f":"$E$56*RECEITA!EA14","v":2143.8709020183956},{"$f":"$E$56*RECEITA!EB14","v":1520.2557771186887},{"$f":"$E$56*RECEITA!EC14","v":1270.4994708777613},{"$f":"$E$56*RECEITA!ED14","v":2744.2168058397556},{"$f":"$E$56*RECEITA!EE14","v":1945.3068821498323},{"$f":"$E$56*RECEITA!EF14","v":2100.4350226721472},{"$f":"$E$56*RECEITA!EG14","v":1253.4353754203066},{"$f":"$E$56*RECEITA!EH14","v":1403.9096717269524},{"$f":"$E$56*RECEITA!EI14","v":1394.6019832956133},{"$f":"$E$56*RECEITA!EJ14","v":1127.7815815972313},{"$f":"$E$56*RECEITA!EK14","v":1327.8968828710176},{"$f":"$E$56*RECEITA!EL14","v":1605.091247261603},{"$f":"$E$56*RECEITA!EM14","v":2179.013854337461},{"$f":"$E$56*RECEITA!EN14","v":1545.1762498196179},{"$f":"$E$56*RECEITA!EO14","v":1291.3258659206804},{"$f":"$E$56*RECEITA!EP14","v":2789.2008019703107},{"$f":"$E$56*RECEITA!EQ14","v":1977.1949155855111},{"$f":"$E$56*RECEITA!ER14","v":2134.8659614854719},{"$f":"$E$56*RECEITA!ES14","v":1273.982050871685},{"$f":"$E$56*RECEITA!ET14","v":1426.9229653946472},{"$f":"$E$56*RECEITA!EU14","v":1417.4627026406492},{"$f":"$E$56*RECEITA!EV14","v":1146.2685036927164},{"$f":"$E$56*RECEITA!EW14","v":1349.664152903666},{"$f":"$E$56*RECEITA!EX14","v":1630.6219290678812},{"$f":"$E$56*RECEITA!EY14","v":2213.6733850410724},{"$f":"$E$56*RECEITA!EZ14","v":1569.7539199278226},{"$f":"$E$56*RECEITA!FA14","v":1311.8657759396804},{"$f":"$E$56*RECEITA!FB14","v":2833.5660044411411},{"$f":"$E$56*RECEITA!FC14","v":2008.6443016219284},{"$f":"$E$56*RECEITA!FD14","v":2168.8232730431346},{"$f":"$E$56*RECEITA!FE14","v":1294.2460890833477},{"$f":"$E$56*RECEITA!FF14","v":1449.6196913619181},{"$f":"$E$56*RECEITA!FG14","v":1440.0089530766454},{"$f":"$E$56*RECEITA!FH14","v":1164.5011222321707},{"$f":"$E$56*RECEITA!FI14","v":1371.1319953655266},{"$f":"$E$56*RECEITA!FJ14","v":1655.7777139320303},{"$f":"$E$56*RECEITA!FK14","v":2247.8239692083166},{"$f":"$E$56*RECEITA!FL14","v":1593.9706872823081},{"$f":"$E$56*RECEITA!FM14","v":1332.1040743716433},{"$f":"$E$56*RECEITA!FN14","v":2877.2797406146969},{"$f":"$E$56*RECEITA!FO14","v":2039.6318794408312},{"$f":"$E$56*RECEITA!FP14","v":2202.281949571679},{"$f":"$E$56*RECEITA!FQ14","v":1314.2125666572501},{"$f":"$E$56*RECEITA!FR14","v":1471.9831346841725},{"$f":"$E$56*RECEITA!FS14","v":1462.2241304763215},{"$f":"$E$56*RECEITA!FT14","v":1182.4660098512632},{"$f":"$E$56*RECEITA!FU14","v":1392.2846003200568},{"$f":"$E$56*RECEITA!FV14","v":1680.5235499554808},{"$f":"$E$56*RECEITA!FW14","v":2281.4180216487962},{"$f":"$E$56*RECEITA!FX14","v":1617.7928084050798},{"$f":"$E$56*RECEITA!FY14","v":1352.0125613099594},{"$f":"$E$56*RECEITA!FZ14","v":2920.2811000699867},{"$f":"$E$56*RECEITA!GA14","v":2070.1144711632351},{"$f":"$E$56*RECEITA!GB14","v":2235.1953699800797},{"$f":"$E$56*RECEITA!GC14","v":1333.8536624401067},{"$f":"$E$56*RECEITA!GD14","v":1493.9821342924465},{"$f":"$E$56*RECEITA!GE14","v":1484.0772803634354},{"$f":"$E$56*RECEITA!GF14","v":1200.1381343984624},{"$f":"$E$56*RECEITA!GG14","v":1413.0924938721921}]

{"sheet":"CAPEX","index":6,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,"ANO "]
[null,null,"MÊS - ANO"]
[null,null,"ANO OPERAÇÃO"]
[null,null,"MÊS"]
[]
[null,null,"Item","Área (m²)/Qtd.","Obrigatoriedade","Prioridade","Vida útil (anos)","% Recapex","Tipo de Intervenção","CUSTO UNITÁRIO","TOTAL"]
[null,null,"Ar-condicionado",1,"Obrigatório",null,10,null,"Nova Intervenção",1999,2000]
[null,null,"Kit energia solar 3,5kW",1,"Obrigatório",null,30,null,"Nova Intervenção",10000,{"$f":"D8*J8","v":10000}]
[null,null,"Computador ",1,"Obrigatório",null,10,null,"Nova Intervenção",1500,1500]
[null,null,"Adaptação do contêiner","-","Obrigatório",null,"-",null,"Nova Intervenção",4000,4000]
[null,null,"Transporte do contêiner ","-",null,null,"-",null,"-",3000,3000]
[null,null,"Aquisição do contêiner ",1,"Obrigatório",null,20,null,null,18000,18000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"CUB - PARÁ (JUN/25)"]
[null,null,"VALOR CUB","Tipo de Intervenção","% CUB","VALOR AJUSTADO","OBSERVAÇÕES"]
[null,null,2575.21,"Manutenção",0.215,{"$f":"C35*E35","v":553.67015000000004},"Valor CUB adotado Padrão Normal - R-1"]
[null,null,2575.21,"Reforma Geral",0.73799999999999999,1900.5049799999999,"Valor CUB adotado Padrão Normal - R-1"]
[null,null,2575.21,"Nova Intervenção",1,2575.21,"Valor CUB adotado Padrão Normal - R-1"]
[null,null,2575.21,"Sinalização",5.0000000000000001E-3,12.876050000000001,"Valor CUB adotado Padrão Normal - R-1"]

{"sheet":"OUTORGA","index":7,"n_rows":19,"n_cols":189,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,"ANO ",null,null,null,null,null,null,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,{"$f":"(2025+V3)","v":2027},{"$f":"(2025+W3)","v":2027},2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,{"$f":"(2025+CI3)","v":2032},2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,{"$f":"(2025+EU3)","v":2037},2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040]
[null,null,"MÊS - ANO",null,null,null,null,null,null,"2026-01-01",{"$f":"EDATE(J2,1)","v":"2026-02-01"},{"$f":"EDATE(K2,1)","v":"2026-03-01"},"2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01",{"$f":"EDATE(BW2,1)","v":"2031-07-01"},"2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01",{"$f":"EDATE(EI2,1)","v":"2036-11-01"},"2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01"]
[null,null,"ANO OPERAÇÃO",null,null,null,null,null,null,{"$f":"ROUNDUP(J4/12,0)","v":1},{"$f":"ROUNDUP(K4/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(BW4/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(EI4/12,0)","v":11},11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"MÊS",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180]
[]
[null,null,"Outorga variável e Macrotemas"]
[null,null,"Total",null,null,null,null,null,{"$f":"AVERAGE(J7:GG7)","v":17895.990103132179},{"$f":"SUM(J8:J10)","v":12440.388849737687},{"$f":"SUM(K8:K10)","v":16888.62219090126},{"$f":"SUM(L8:L10)","v":11976.012841594238},{"$f":"SUM(M8:M10)","v":10008.52501761804},{"$f":"SUM(N8:N10)","v":21617.925221204296},{"$f":"SUM(O8:O10)","v":15324.408268733854},{"$f":"SUM(P8:P10)","v":16546.450395427139},{"$f":"SUM(Q8:Q10)","v":9874.1003836817799},{"$f":"SUM(R8:R10)","v":11059.481246574271},{"$f":"SUM(S8:S10)","v":10986.158718972672},{"$f":"SUM(T8:T10)","v":8884.2462610602142},{"$f":"SUM(U8:U10)","v":10460.680604494559},{"$f":"SUM(V8:V10)","v":13272.005811219957},{"$f":"SUM(W8:W10)","v":18017.595315428269},{"$f":"SUM(X8:X10)","v":12776.587126714694},{"$f":"SUM(Y8:Y10)","v":10677.57638446871},{"$f":"SUM(Z8:Z10)","v":23063.043497100305},{"$f":"SUM(AA8:AA10)","v":16348.816588673702},{"$f":"SUM(AB8:AB10)","v":17652.549968950709},{"$f":"SUM(AC8:AC10)","v":10534.165712638238},{"$f":"SUM(AD8:AD10)","v":11798.787091506938},{"$f":"SUM(AE8:AE10)","v":11720.563088690316},{"$f":"SUM(AF8:AF10)","v":9478.1416746138602},{"$f":"SUM(AG8:AG10)","v":11159.957735171203},{"$f":"SUM(AH8:AH10)","v":14216.690487505402},{"$f":"SUM(AI8:AI10)","v":19300.065082251931},{"$f":"SUM(AJ8:AJ10)","v":13686.008524317578},{"$f":"SUM(AK8:AK10)","v":11437.592838179691},{"$f":"SUM(AL8:AL10)","v":24704.641917875309},{"$f":"SUM(AM8:AM10)","v":17512.504785198209},{"$f":"SUM(AN8:AN10)","v":18909.036267271425},{"$f":"SUM(AO8:AO10)","v":11283.974375151636},{"$f":"SUM(AP8:AP10)","v":12638.609912762664},{"$f":"SUM(AQ8:AQ10)","v":12554.818023838268},{"$f":"SUM(AR8:AR10)","v":10152.783874672326},{"$f":"SUM(AS8:AS10)","v":11954.309486546783},{"$f":"SUM(AT8:AT10)","v":14989.176135957217},{"$f":"SUM(AU8:AU10)","v":20348.763673765101},{"$f":"SUM(AV8:AV10)","v":14429.658755636614},{"$f":"SUM(AW8:AW10)","v":12059.07196006774},{"$f":"SUM(AX8:AX10)","v":26047.006468082829},{"$f":"SUM(AY8:AY10)","v":18464.073550579913},{"$f":"SUM(AZ8:AZ10)","v":19936.487709318342},{"$f":"SUM(BA8:BA10)","v":11897.106402606514},{"$f":"SUM(BB8:BB10)","v":13325.348136582794},{"$f":"SUM(BC8:BC10)","v":13237.003287058484},{"$f":"SUM(BD8:BD10)","v":10704.450934028386},{"$f":"SUM(BE8:BE10)","v":12603.865198800961},{"$f":"SUM(BF8:BF10)","v":15792.934812069132},{"$f":"SUM(BG8:BG10)","v":21439.917397131176},{"$f":"SUM(BH8:BH10)","v":15203.414652090127},{"$f":"SUM(BI8:BI10)","v":12705.710816389605},{"$f":"SUM(BJ8:BJ10)","v":27443.714815864729},{"$f":"SUM(BK8:BK10)","v":19454.165279307163},{"$f":"SUM(BL8:BL10)","v":21005.534121357174},{"$f":"SUM(BM8:BM10)","v":12535.060243764106},{"$f":"SUM(BN8:BN10)","v":14039.888020552618},{"$f":"SUM(BO8:BO10)","v":13946.805890029613},{"$f":"SUM(BP8:BP10)","v":11278.451481703596},{"$f":"SUM(BQ8:BQ10)","v":13279.717287948108},{"$f":"SUM(BR8:BR10)","v":16662.417467441614},{"$f":"SUM(BS8:BS10)","v":22620.29561886474},{"$f":"SUM(BT8:BT10)","v":16040.441176908427},{"$f":"SUM(BU8:BU10)","v":13405.225840702042},{"$f":"SUM(BV8:BV10)","v":28954.633104031647},{"$f":"SUM(BW8:BW10)","v":20525.217587595071},{"$f":"SUM(BX8:BX10)","v":22161.997299524501},{"$f":"SUM(BY8:BY10)","v":13225.180072389809},{"$f":"SUM(BZ8:BZ10)","v":14812.856392961357},{"$f":"SUM(CA8:CA10)","v":14714.649610245588},{"$f":"SUM(CB8:CB10)","v":11899.388505726965},{"$f":"SUM(CC8:CC10)","v":14010.834334115933},{"$f":"SUM(CD8:CD10)","v":17602.592855210522},{"$f":"SUM(CE8:CE10)","v":23896.643738606032},{"$f":"SUM(CF8:CF10)","v":16945.521609141761},{"$f":"SUM(CG8:CG10)","v":14161.614487639899},{"$f":"SUM(CH8:CH10)","v":30588.395639358951},{"$f":"SUM(CI8:CI10)","v":21683.351120269144},{"$f":"SUM(CJ8:CJ10)","v":23412.485978344837},{"$f":"SUM(CK8:CK10)","v":13971.409653251572},{"$f":"SUM(CL8:CL10)","v":15648.670465584994},{"$f":"SUM(CM8:CM10)","v":15544.92237410045},{"$f":"SUM(CN8:CN10)","v":12570.810418210263},{"$f":"SUM(CO8:CO10)","v":14801.394385127904},{"$f":"SUM(CP8:CP10)","v":17925.205204191399},{"$f":"SUM(CQ8:CQ10)","v":24334.610601367887},{"$f":"SUM(CR8:CR10)","v":17256.091453936708},{"$f":"SUM(CS8:CS10)","v":14421.162143647105},{"$f":"SUM(CT8:CT10)","v":31149.005900014326},{"$f":"SUM(CU8:CU10)","v":22080.753758404724},{"$f":"SUM(CV8:CV10)","v":23841.579416969696},{"$f":"SUM(CW8:CW10)","v":14227.471321204961},{"$f":"SUM(CX8:CX10)","v":15935.47221001298},{"$f":"SUM(CY8:CY10)","v":15829.822670499083},{"$f":"SUM(CZ8:CZ10)","v":11255.895070768587},{"$f":"SUM(DA8:DA10)","v":15072.667637316144},{"$f":"SUM(DB8:DB10)","v":18245.076605789589},{"$f":"SUM(DC8:DC10)","v":24768.85645304637},{"$f":"SUM(DD8:DD10)","v":17564.022665691351},{"$f":"SUM(DE8:DE10)","v":14678.50465632777},{"$f":"SUM(DF8:DF10)","v":31704.853158783681},{"$f":"SUM(DG8:DG10)","v":22474.78002324179},{"$f":"SUM(DH8:DH10)","v":24267.02723402662},{"$f":"SUM(DI8:DI10)","v":14481.357463141441},{"$f":"SUM(DJ8:DJ10)","v":16219.83725760273},{"$f":"SUM(DK8:DK10)","v":16112.302424955635},{"$f":"SUM(DL8:DL10)","v":13029.637222405727},{"$f":"SUM(DM8:DM10)","v":15341.636124318156},{"$f":"SUM(DN8:DN10)","v":18561.931560056364},{"$f":"SUM(DO8:DO10)","v":25199.007284870229},{"$f":"SUM(DP8:DP10)","v":17869.050028345024},{"$f":"SUM(DQ8:DQ10)","v":14933.420380831201},{"$f":"SUM(DR8:DR10)","v":32255.458673614648},{"$f":"SUM(DS8:DS10)","v":22865.090546474145},{"$f":"SUM(DT8:DT10)","v":24688.462998346087},{"$f":"SUM(DU8:DU10)","v":14732.849411125288},{"$f":"SUM(DV8:DV10)","v":16501.520689441073},{"$f":"SUM(DW8:DW10)","v":16392.118342328751},{"$f":"SUM(DX8:DX10)","v":13255.917725109013},{"$f":"SUM(DY8:DY10)","v":15608.068188023815},{"$f":"SUM(DZ8:DZ10)","v":18875.305677008797},{"$f":"SUM(EA8:EA10)","v":25624.432657786008},{"$f":"SUM(EB8:EB10)","v":18170.726486707881},{"$f":"SUM(EC8:EC10)","v":15185.535706748726},{"$f":"SUM(ED8:ED10)","v":32800.015464271673},{"$f":"SUM(EE8:EE10)","v":23251.11327993029},{"$f":"SUM(EF8:EF10)","v":25105.269043880064},{"$f":"SUM(EG8:EG10)","v":14981.578572714252},{"$f":"SUM(EH8:EH10)","v":16780.109663745545},{"$f":"SUM(EI8:EI10)","v":16668.860317908551},{"$f":"SUM(EJ8:EJ10)","v":13479.712403914928},{"$f":"SUM(EK8:EK10)","v":15871.573339410146},{"$f":"SUM(EL8:EL10)","v":19184.715150681113},{"$f":"SUM(EM8:EM10)","v":26044.475774303824},{"$f":"SUM(EN8:EN10)","v":18468.586294368852},{"$f":"SUM(EO8:EO10)","v":15434.461403151108},{"$f":"SUM(EP8:EP10)","v":33337.682810957653},{"$f":"SUM(EQ8:EQ10)","v":23632.25225830463},{"$f":"SUM(ER8:ER10)","v":25516.801880178999},{"$f":"SUM(ES8:ES10)","v":15227.16094474493},{"$f":"SUM(ET8:ET10)","v":17055.174077963071},{"$f":"SUM(EU8:EU10)","v":16942.101100650605},{"$f":"SUM(EV8:EV10)","v":13700.675751026687},{"$f":"SUM(EW8:EW10)","v":16131.744763244627},{"$f":"SUM(EX8:EX10)","v":19489.868430216935},{"$f":"SUM(EY8:EY10)","v":26458.740835520435},{"$f":"SUM(EZ8:EZ10)","v":18762.348783509427},{"$f":"SUM(FA8:FA10)","v":15679.962911932878},{"$f":"SUM(FB8:FB10)","v":33867.954079620591},{"$f":"SUM(FC8:FC10)","v":24008.14834134778},{"$f":"SUM(FD8:FD10)","v":25922.673727420166},{"$f":"SUM(FE8:FE10)","v":15469.365119464917},{"$f":"SUM(FF8:FF10)","v":17326.454743955139},{"$f":"SUM(FG8:FG10)","v":17211.583220790788},{"$f":"SUM(FH8:FH10)","v":13918.59955674628},{"$f":"SUM(FI8:FI10)","v":16388.337304779663},{"$f":"SUM(FJ8:FJ10)","v":19790.540786280104},{"$f":"SUM(FK8:FK10)","v":26866.922757012875},{"$f":"SUM(FL8:FL10)","v":19051.797613511299},{"$f":"SUM(FM8:FM10)","v":15921.859434148728},{"$f":"SUM(FN8:FN10)","v":34390.438753368864},{"$f":"SUM(FO8:FO10)","v":24378.524701370581},{"$f":"SUM(FP8:FP10)","v":26322.585682341123},{"$f":"SUM(FQ8:FQ10)","v":15708.01272624197},{"$f":"SUM(FR8:FR10)","v":17593.751877783398},{"$f":"SUM(FS8:FS10)","v":17477.108218925157},{"$f":"SUM(FT8:FT10)","v":14133.323331655831},{"$f":"SUM(FU8:FU10)","v":16641.161997107829},{"$f":"SUM(FV8:FV10)","v":20086.313264066212},{"$f":"SUM(FW8:FW10)","v":27268.452780883606},{"$f":"SUM(FX8:FX10)","v":19336.529468354511},{"$f":"SUM(FY8:FY10)","v":16159.813912839123},{"$f":"SUM(FZ8:FZ10)","v":34904.408805631778},{"$f":"SUM(GA8:GA10)","v":21757.778403909997},{"$f":"SUM(GB8:GB10)","v":26715.980510359193},{"$f":"SUM(GC8:GC10)","v":15942.771235133107},{"$f":"SUM(GD8:GD10)","v":17856.693029449831},{"$f":"SUM(GE8:GE10)","v":17738.306114337451},{"$f":"SUM(GF8:GF10)","v":14344.54788111605},{"$f":"SUM(GG8:GG10)","v":16889.866556032102}]
[null,null,"Receita - Camping",null,null,null,null,null,null,{"$f":"RECEITA!J12","v":3591.5766972046035},{"$f":"RECEITA!K12","v":4875.7946910970168},{"$f":"RECEITA!L12","v":3457.5099835564947},{"$f":"RECEITA!M12","v":2889.4904862579278},{"$f":"RECEITA!N12","v":6241.1583274606528},{"$f":"RECEITA!O12","v":4424.2015503875973},{"$f":"RECEITA!P12","v":4777.0086915668307},{"$f":"RECEITA!Q12","v":2850.6817007282125},{"$f":"RECEITA!R12","v":3192.9046276720692},{"$f":"RECEITA!S12","v":3171.7361992013148},{"$f":"RECEITA!T12","v":2564.9079163730325},{"$f":"RECEITA!U12","v":3020.0291284942441},{"$f":"RECEITA!V12","v":4223.5157855235757},{"$f":"RECEITA!W12","v":5733.6923532353449},{"$f":"RECEITA!X12","v":4065.8599899932256},{"$f":"RECEITA!Y12","v":3397.8972773514815},{"$f":"RECEITA!Z12","v":7339.2921656102217},{"$f":"RECEITA!AA12","v":5202.6412525015357},{"$f":"RECEITA!AB12","v":5617.5249249498238},{"$f":"RECEITA!AC12","v":3352.2600733821705},{"$f":"RECEITA!AD12","v":3754.6972356570095},{"$f":"RECEITA!AE12","v":3729.8042153101119},{"$f":"RECEITA!AF12","v":3016.2042986990564},{"$f":"RECEITA!AG12","v":3551.4042361573484},{"$f":"RECEITA!AH12","v":4965.7268302163102},{"$f":"RECEITA!AI12","v":6741.2912370912973},{"$f":"RECEITA!AJ12","v":4780.3657108172729},{"$f":"RECEITA!AK12","v":3995.0199154687211},{"$f":"RECEITA!AL12","v":8629.0479004446497},{"$f":"RECEITA!AM12","v":6116.9169401682248},{"$f":"RECEITA!AN12","v":6604.7093596393743},{"$f":"RECEITA!AO12","v":3941.3627493268946},{"$f":"RECEITA!AP12","v":4414.5213962139105},{"$f":"RECEITA!AQ12","v":4385.2538510456416},{"$f":"RECEITA!AR12","v":3546.2508895552628},{"$f":"RECEITA!AS12","v":4175.5031106730466},{"$f":"RECEITA!AT12","v":5532.8169968040029},{"$f":"RECEITA!AU12","v":7511.1523473311699},{"$f":"RECEITA!AV12","v":5326.2874821885298},{"$f":"RECEITA!AW12","v":4451.2545386861275},{"$f":"RECEITA!AX12","v":9614.4924040729693},{"$f":"RECEITA!AY12","v":6815.4739823106283},{"$f":"RECEITA!AZ12","v":7358.972704982928},{"$f":"RECEITA!BA12","v":4391.469679192176},{"$f":"RECEITA!BB12","v":4918.6634401843057},{"$f":"RECEITA!BC12","v":4886.0535168239658},{"$f":"RECEITA!BD12","v":3951.2357138276134},{"$f":"RECEITA!BE12","v":4652.3490660748794},{"$f":"RECEITA!BF12","v":6149.8526743110961},{"$f":"RECEITA!BG12","v":8348.8176776993459},{"$f":"RECEITA!BH12","v":5920.2903937375977},{"$f":"RECEITA!BI12","v":4947.6712576235632},{"$f":"RECEITA!BJ12","v":10686.728271961032},{"$f":"RECEITA!BK12","v":7575.5552589254567},{"$f":"RECEITA!BL12","v":8179.6665235925566},{"$f":"RECEITA!BM12","v":4881.2190185101827},{"$f":"RECEITA!BN12","v":5467.2069452372716},{"$f":"RECEITA!BO12","v":5430.9602693572442},{"$f":"RECEITA!BP12","v":4391.8888941298301},{"$f":"RECEITA!BQ12","v":5171.19242555039},{"$f":"RECEITA!BR12","v":6832.9229977451241},{"$f":"RECEITA!BS12","v":9276.1292562708841},{"$f":"RECEITA!BT12","v":6577.8630037232033},{"$f":"RECEITA!BU12","v":5497.2140816829633},{"$f":"RECEITA!BV12","v":11873.713932230969},{"$f":"RECEITA!BW12","v":8416.9798027233646},{"$f":"RECEITA!BX12","v":9088.1903133073647},{"$f":"RECEITA!BY12","v":5423.3809255187234},{"$f":"RECEITA!BZ12","v":6074.4551207852046},{"$f":"RECEITA!CA12","v":6034.1824901501623},{"$f":"RECEITA!CB12","v":4879.7004119456824},{"$f":"RECEITA!CC12","v":5745.561970599043},{"$f":"RECEITA!CD12","v":7588.0777063612222},{"$f":"RECEITA!CE12","v":10301.299990364645},{"$f":"RECEITA!CF12","v":7304.8292261630622},{"$f":"RECEITA!CG12","v":6104.7501390077023},{"$f":"RECEITA!CH12","v":13185.962143961693},{"$f":"RECEITA!CI12","v":9347.1998465392662},{"$f":"RECEITA!CJ12","v":10092.590583902844},{"$f":"RECEITA!CK12","v":6022.7571578977086},{"$f":"RECEITA!CL12","v":6745.78617314038},{"$f":"RECEITA!CM12","v":6701.0627288985652},{"$f":"RECEITA!CN12","v":5418.9906606332106},{"$f":"RECEITA!CO12","v":6380.5447118322263},{"$f":"RECEITA!CP12","v":7727.1485576406121},{"$f":"RECEITA!CQ12","v":10490.097550745897},{"$f":"RECEITA!CR12","v":7438.7088275911574},{"$f":"RECEITA!CS12","v":6216.6352344868965},{"$f":"RECEITA!CT12","v":13427.628485723224},{"$f":"RECEITA!CU12","v":9518.51109163195},{"$f":"RECEITA!CV12","v":10277.563012814722},{"$f":"RECEITA!CW12","v":6133.1395231567931},{"$f":"RECEITA!CX12","v":6869.4198867040795},{"$f":"RECEITA!CY12","v":6823.8767714331125},{"$f":"RECEITA!CZ12","v":3973},{"$f":"RECEITA!DA12","v":6497.4844453245214},{"$f":"RECEITA!DB12","v":7865.0378487998551},{"$f":"RECEITA!DC12","v":10677.291067820626},{"$f":"RECEITA!DD12","v":7571.4509742866967},{"$f":"RECEITA!DE12","v":6327.5697427967398},{"$f":"RECEITA!DF12","v":13667.241605625684},{"$f":"RECEITA!DG12","v":9688.3668589342033},{"$f":"RECEITA!DH12","v":10460.963897126721},{"$f":"RECEITA!DI12","v":6242.5840685955627},{"$f":"RECEITA!DJ12","v":6992.0031956423081},{"$f":"RECEITA!DK12","v":6945.6473733507537},{"$f":"RECEITA!DL12","v":5616.7804676596206},{"$f":"RECEITA!DM12","v":6613.4306469279709},{"$f":"RECEITA!DN12","v":8001.6268180726483},{"$f":"RECEITA!DO12","v":10862.719314908052},{"$f":"RECEITA!DP12","v":7702.9413376337852},{"$f":"RECEITA!DQ12","v":6437.4581178796643},{"$f":"RECEITA!DR12","v":13904.595128851193},{"$f":"RECEITA!DS12","v":9856.6208544824167},{"$f":"RECEITA!DT12","v":10642.635276689944},{"$f":"RECEITA!DU12","v":6350.9965314368355},{"$f":"RECEITA!DV12","v":7113.4305209781405},{"$f":"RECEITA!DW12","v":7066.2696556456858},{"$f":"RECEITA!DX12","v":5714.324849448737},{"$f":"RECEITA!DY12","v":6728.2834540964486},{"$f":"RECEITA!DZ12","v":8136.7152774920514},{"$f":"RECEITA!EA12","v":11046.110524060918},{"$f":"RECEITA!EB12","v":7832.9872023007965},{"$f":"RECEITA!EC12","v":6546.1393047799493},{"$f":"RECEITA!ED12","v":14139.341184561337},{"$f":"RECEITA!EE12","v":10023.026481311428},{"$f":"RECEITA!EF12","v":10822.310889709466},{"$f":"RECEITA!EG12","v":6458.2180198561664},{"$f":"RECEITA!EH12","v":7233.5238960022662},{"$f":"RECEITA!EI12","v":7185.5668314983814},{"$f":"RECEITA!EJ12","v":5810.797649053753},{"$f":"RECEITA!EK12","v":6841.8745358872247},{"$f":"RECEITA!EL12","v":8270.0946693022106},{"$f":"RECEITA!EM12","v":11227.181564809091},{"$f":"RECEITA!EN12","v":7961.3877955954495},{"$f":"RECEITA!EO12","v":6653.4455148904817},{"$f":"RECEITA!EP12","v":14371.117357559544},{"$f":"RECEITA!EQ12","v":10187.326832323157},{"$f":"RECEITA!ER12","v":10999.713342077794},{"$f":"RECEITA!ES12","v":6564.0829988174728},{"$f":"RECEITA!ET12","v":7352.097913279471},{"$f":"RECEITA!EU12","v":7303.354722694191},{"$f":"RECEITA!EV12","v":5906.0499259162152},{"$f":"RECEITA!EW12","v":6954.0285234996973},{"$f":"RECEITA!EX12","v":8401.6393125553441},{"$f":"RECEITA!EY12","v":11405.761817241144},{"$f":"RECEITA!EZ12","v":8088.0221280002324},{"$f":"RECEITA!FA12","v":6759.275635543052},{"$f":"RECEITA!FB12","v":14599.705249420827},{"$f":"RECEITA!FC12","v":10349.367090318667},{"$f":"RECEITA!FD12","v":11174.67547072685},{"$f":"RECEITA!FE12","v":6668.4917136981512},{"$f":"RECEITA!FF12","v":7469.040842694093},{"$f":"RECEITA!FG12","v":7419.5223398695998},{"$f":"RECEITA!FH12","v":5999.9919255675186},{"$f":"RECEITA!FI12","v":7064.6397362940797},{"$f":"RECEITA!FJ12","v":8531.2523315422986},{"$f":"RECEITA!FK12","v":11581.719766396323},{"$f":"RECEITA!FL12","v":8212.7969399916019},{"$f":"RECEITA!FM12","v":6863.5517284215548},{"$f":"RECEITA!FN12","v":14824.936517188926},{"$f":"RECEITA!FO12","v":10509.02792117293},{"$f":"RECEITA!FP12","v":11347.068425253705},{"$f":"RECEITA!FQ12","v":6771.3672729726695},{"$f":"RECEITA!FR12","v":7584.2665619310228},{"$f":"RECEITA!FS12","v":7533.984131686173},{"$f":"RECEITA!FT12","v":6092.5544646672406},{"$f":"RECEITA!FU12","v":7173.6267149314399},{"$f":"RECEITA!FV12","v":8658.7531243689446},{"$f":"RECEITA!FW12","v":11754.810233671791},{"$f":"RECEITA!FX12","v":8335.5383711999675},{"$f":"RECEITA!FY12","v":6966.1284959313998},{"$f":"RECEITA!FZ12","v":15046.497325155864},{"$f":"RECEITA!GA12","v":7681},{"$f":"RECEITA!GB12","v":11516.651994494649},{"$f":"RECEITA!GC12","v":6872.5663305403805},{"$f":"RECEITA!GD12","v":7697.6145162611938},{"$f":"RECEITA!GE12","v":7646.5806078660917},{"$f":"RECEITA!GF12","v":6183.6085672065065},{"$f":"RECEITA!GG12","v":7280.8375977011938}]
[null,null,"Receita - Alimentação",null,null,null,null,null,null,{"$f":"RECEITA!J13","v":6246.2203429645288},{"$f":"RECEITA!K13","v":8479.6429410382898},{"$f":"RECEITA!L13","v":6013.060840967818},{"$f":"RECEITA!M13","v":5025.2008456659614},{"$f":"RECEITA!N13","v":10854.188395583746},{"$f":"RECEITA!O13","v":7694.2635658914751},{"$f":"RECEITA!P13","v":8307.8412027249233},{"$f":"RECEITA!Q13","v":4957.7073056142826},{"$f":"RECEITA!R13","v":5552.87761334273},{"$f":"RECEITA!S13","v":5516.0629551327229},{"$f":"RECEITA!T13","v":4460.7094197791876},{"$f":"RECEITA!U13","v":5252.2245712943386},{"$f":"RECEITA!V13","v":6387.1694299033288},{"$f":"RECEITA!W13","v":8670.9903262538301},{"$f":"RECEITA!X13","v":6148.7485670975066},{"$f":"RECEITA!Y13","v":5138.5970167886308},{"$f":"RECEITA!Z13","v":11099.118586934175},{"$f":"RECEITA!AA13","v":7867.888472592118},{"$f":"RECEITA!AB13","v":8495.3117957653303},{"$f":"RECEITA!AC13","v":5069.580451239578},{"$f":"RECEITA!AD13","v":5678.1810747175959},{"$f":"RECEITA!AE13","v":5640.5356753272026},{"$f":"RECEITA!AF13","v":4561.3675594692741},{"$f":"RECEITA!AG13","v":5370.7436463627209},{"$f":"RECEITA!AH13","v":6530.0919933805362},{"$f":"RECEITA!AI13","v":8865.0168318780961},{"$f":"RECEITA!AJ13","v":6286.3361036472743},{"$f":"RECEITA!AK13","v":5253.5808866195075},{"$f":"RECEITA!AL13","v":11347.478129951052},{"$f":"RECEITA!AM13","v":8043.9443611976358},{"$f":"RECEITA!AN13","v":8685.4072289167434},{"$f":"RECEITA!AO13","v":5183.0199711704063},{"$f":"RECEITA!AP13","v":5805.2389528579433},{"$f":"RECEITA!AQ13","v":5766.7511807947958},{"$f":"RECEITA!AR13","v":4663.4350483179278},{"$f":"RECEITA!AS13","v":5490.9221476755783},{"$f":"RECEITA!AT13","v":6675.0770394022693},{"$f":"RECEITA!AU13","v":9061.8432892474812},{"$f":"RECEITA!AV13","v":6425.9091341986477},{"$f":"RECEITA!AW13","v":5370.2240621517276},{"$f":"RECEITA!AX13","v":11599.421692242253},{"$f":"RECEITA!AY13","v":8222.540871719495},{"$f":"RECEITA!AZ13","v":8878.2458854132346},{"$f":"RECEITA!BA13","v":5298.0965106454159},{"$f":"RECEITA!BB13","v":5934.1303739283439},{"$f":"RECEITA!BC13","v":5894.788073106718},{"$f":"RECEITA!BD13","v":4766.9754495534871},{"$f":"RECEITA!BE13","v":5612.8349172184107},{"$f":"RECEITA!BF13","v":6806.8815090056723},{"$f":"RECEITA!BG13","v":9240.7762725401153},{"$f":"RECEITA!BH13","v":6552.7935941311962},{"$f":"RECEITA!BI13","v":5476.2632179524999},{"$f":"RECEITA!BJ13","v":11828.461089814375},{"$f":"RECEITA!BK13","v":8384.901190857674},{"$f":"RECEITA!BL13","v":9053.5535984220824},{"$f":"RECEITA!BM13","v":5402.7114531204161},{"$f":"RECEITA!BN13","v":6051.3042884578917},{"$f":"RECEITA!BO13","v":6011.1851440040255},{"$f":"RECEITA!BP13","v":4861.1030029932454},{"$f":"RECEITA!BQ13","v":5723.66460875133},{"$f":"RECEITA!BR13","v":6938.4666844916392},{"$f":"RECEITA!BS13","v":9419.4115500662519},{"$f":"RECEITA!BT13","v":6679.4669457778054},{"$f":"RECEITA!BU13","v":5582.1259475428797},{"$f":"RECEITA!BV13","v":12057.119415388714},{"$f":"RECEITA!BW13","v":8546.9913775564983},{"$f":"RECEITA!BX13","v":9228.5696373297433},{"$f":"RECEITA!BY13","v":5507.1523389678241},{"$f":"RECEITA!BZ13","v":6168.2832509478721},{"$f":"RECEITA!CA13","v":6127.3885553614764},{"$f":"RECEITA!CB13","v":4955.0739485514941},{"$f":"RECEITA!CC13","v":5834.3099036589811},{"$f":"RECEITA!CD13","v":7069.0695168347993},{"$f":"RECEITA!CE13","v":9596.7132340527423},{"$f":"RECEITA!CF13","v":6805.1946232790797},{"$f":"RECEITA!CG13","v":5687.1983637403737},{"$f":"RECEITA!CH13","v":12284.07070263336},{"$f":"RECEITA!CI13","v":8707.8714873387398},{"$f":"RECEITA!CJ13","v":9402.2791019590532},{"$f":"RECEITA!CK13","v":5610.8135261321395},{"$f":"RECEITA!CL13","v":6284.3889123138442},{"$f":"RECEITA!CM13","v":6242.7244554366243},{"$f":"RECEITA!CN13","v":5048.3433582896841},{"$f":"RECEITA!CO13","v":5944.1291811498904},{"$f":"RECEITA!CP13","v":7198.628221094672},{"$f":"RECEITA!CQ13","v":9772.5974474978739},{"$f":"RECEITA!CR13","v":6929.9171480086234},{"$f":"RECEITA!CS13","v":5791.4307594072061},{"$f":"RECEITA!CT13","v":12509.207586558425},{"$f":"RECEITA!CU13","v":8867.4654118396065},{"$f":"RECEITA!CV13","v":9574.599814697629},{"$f":"RECEITA!CW13","v":5713.6459750928252},{"$f":"RECEITA!CX13","v":6399.566345865107},{"$f":"RECEITA!CY13","v":6357.1382816936257},{"$f":"RECEITA!CZ13","v":5140.8671087778257},{"$f":"RECEITA!DA13","v":6053.0704884646748},{"$f":"RECEITA!DB13","v":7327.0861814045174},{"$f":"RECEITA!DC13","v":9946.9873307475846},{"$f":"RECEITA!DD13","v":7053.5800174621081},{"$f":"RECEITA!DE13","v":5894.7775860219044},{"$f":"RECEITA!DF13","v":12732.431684582114},{"$f":"RECEITA!DG13","v":9025.7034100994733},{"$f":"RECEITA!DH13","v":9745.4564731058108},{"$f":"RECEITA!DI13","v":5815.6047490912079},{"$f":"RECEITA!DJ13","v":6513.7652202073568},{"$f":"RECEITA!DK13","v":6470.5800364269744},{"$f":"RECEITA!DL13","v":5232.604768056075},{"$f":"RECEITA!DM13","v":6161.0862193342491},{"$f":"RECEITA!DN13","v":7454.3327590473291},{"$f":"RECEITA!DO13","v":10119.732684679184},{"$f":"RECEITA!DP13","v":7176.0767228549921},{"$f":"RECEITA!DQ13","v":5997.1498326716728},{"$f":"RECEITA!DR13","v":12953.550737480085},{"$f":"RECEITA!DS13","v":9182.4491943471021},{"$f":"RECEITA!DT13","v":9914.7019211690422},{"$f":"RECEITA!DU13","v":5916.6020327212591},{"$f":"RECEITA!DV13","v":6626.8871777385393},{"$f":"RECEITA!DW13","v":6582.9520141292223},{"$f":"RECEITA!DX13","v":5323.4773239954893},{"$f":"RECEITA!DY13","v":6268.0833415957886},{"$f":"RECEITA!DZ13","v":7580.1814584824087},{"$f":"RECEITA!EA13","v":10290.580329688299},{"$f":"RECEITA!EB13","v":7297.2277301697059},{"$f":"RECEITA!EC13","v":6098.3974602132539},{"$f":"RECEITA!ED13","v":13172.240668030827},{"$f":"RECEITA!EE13","v":9337.473034319195},{"$f":"RECEITA!EF13","v":10082.088108826305},{"$f":"RECEITA!EG13","v":6016.4898020174724},{"$f":"RECEITA!EH13","v":6738.7664242893716},{"$f":"RECEITA!EI13","v":6694.0895198189437},{"$f":"RECEITA!EJ13","v":5413.3515916667102},{"$f":"RECEITA!EK13","v":6373.9050377808853},{"$f":"RECEITA!EL13","v":7704.4379868556944},{"$f":"RECEITA!EM13","v":10459.266500819813},{"$f":"RECEITA!EN13","v":7416.8459991341651},{"$f":"RECEITA!EO13","v":6198.3641564192658},{"$f":"RECEITA!EP13","v":13388.163849457491},{"$f":"RECEITA!EQ13","v":9490.5355948104534},{"$f":"RECEITA!ER13","v":10247.356615130264},{"$f":"RECEITA!ES13","v":6115.1138441840876},{"$f":"RECEITA!ET13","v":6849.2302338943064},{"$f":"RECEITA!EU13","v":6803.8209726751165},{"$f":"RECEITA!EV13","v":5502.088817725039},{"$f":"RECEITA!EW13","v":6478.3879339375972},{"$f":"RECEITA!EX13","v":7826.985259525829},{"$f":"RECEITA!EY13","v":10625.632248197147},{"$f":"RECEITA!EZ13","v":7534.818815653548},{"$f":"RECEITA!FA13","v":6296.9557245104661},{"$f":"RECEITA!FB13","v":13601.116821317479},{"$f":"RECEITA!FC13","v":9641.4926477852568},{"$f":"RECEITA!FD13","v":10410.351710607045},{"$f":"RECEITA!FE13","v":6212.381227600069},{"$f":"RECEITA!FF13","v":6958.1745185372074},{"$f":"RECEITA!FG13","v":6912.0429747678982},{"$f":"RECEITA!FH13","v":5589.6053867144192},{"$f":"RECEITA!FI13","v":6581.4335777545275},{"$f":"RECEITA!FJ13","v":7947.733026873746},{"$f":"RECEITA!FK13","v":10789.555052199919},{"$f":"RECEITA!FL13","v":7651.0592989550787},{"$f":"RECEITA!FM13","v":6394.0995569838879},{"$f":"RECEITA!FN13","v":13810.942754950545},{"$f":"RECEITA!FO13","v":9790.2330213159894},{"$f":"RECEITA!FP13","v":10570.953357944058},{"$f":"RECEITA!FQ13","v":6308.2203199548003},{"$f":"RECEITA!FR13","v":7065.519046484028},{"$f":"RECEITA!FS13","v":7018.6758262863432},{"$f":"RECEITA!FT13","v":5675.8368472860639},{"$f":"RECEITA!FU13","v":6682.9660815362731},{"$f":"RECEITA!FV13","v":8066.5130397863077},{"$f":"RECEITA!FW13","v":10950.806503914222},{"$f":"RECEITA!FX13","v":7765.4054803443832},{"$f":"RECEITA!FY13","v":6489.6602942878053},{"$f":"RECEITA!FZ13","v":14017.349280335937},{"$f":"RECEITA!GA13","v":9936.5494615835287},{"$f":"RECEITA!GB13","v":10728.937775904384},{"$f":"RECEITA!GC13","v":6402.4975797125126},{"$f":"RECEITA!GD13","v":7171.1142446037429},{"$f":"RECEITA!GE13","v":7123.57094574449},{"$f":"RECEITA!GF13","v":5760.6630451126193},{"$f":"RECEITA!GG13","v":6782.8439705865221}]
[null,null,"Receita - Varejo",null,null,null,null,null,null,{"$f":"RECEITA!J14","v":2602.5918095685538},{"$f":"RECEITA!K14","v":3533.1845587659545},{"$f":"RECEITA!L14","v":2505.4420170699241},{"$f":"RECEITA!M14","v":2093.833685694151},{"$f":"RECEITA!N14","v":4522.5784981598945},{"$f":"RECEITA!O14","v":3205.9431524547813},{"$f":"RECEITA!P14","v":3461.600501135385},{"$f":"RECEITA!Q14","v":2065.7113773392844},{"$f":"RECEITA!R14","v":2313.6990055594706},{"$f":"RECEITA!S14","v":2298.3595646386343},{"$f":"RECEITA!T14","v":1858.6289249079946},{"$f":"RECEITA!U14","v":2188.4269047059747},{"$f":"RECEITA!V14","v":2661.3205957930536},{"$f":"RECEITA!W14","v":3612.9126359390957},{"$f":"RECEITA!X14","v":2561.978569623961},{"$f":"RECEITA!Y14","v":2141.0820903285962},{"$f":"RECEITA!Z14","v":4624.6327445559064},{"$f":"RECEITA!AA14","v":3278.2868635800492},{"$f":"RECEITA!AB14","v":3539.7132482355546},{"$f":"RECEITA!AC14","v":2112.3251880164908},{"$f":"RECEITA!AD14","v":2365.9087811323316},{"$f":"RECEITA!AE14","v":2350.2231980530014},{"$f":"RECEITA!AF14","v":1900.5698164455307},{"$f":"RECEITA!AG14","v":2237.809852651134},{"$f":"RECEITA!AH14","v":2720.8716639085565},{"$f":"RECEITA!AI14","v":3693.7570132825399},{"$f":"RECEITA!AJ14","v":2619.306709853031},{"$f":"RECEITA!AK14","v":2188.9920360914616},{"$f":"RECEITA!AL14","v":4728.1158874796047},{"$f":"RECEITA!AM14","v":3351.6434838323485},{"$f":"RECEITA!AN14","v":3618.9196787153101},{"$f":"RECEITA!AO14","v":2159.5916546543363},{"$f":"RECEITA!AP14","v":2418.8495636908096},{"$f":"RECEITA!AQ14","v":2402.8129919978314},{"$f":"RECEITA!AR14","v":1943.0979367991365},{"$f":"RECEITA!AS14","v":2287.8842281981579},{"$f":"RECEITA!AT14","v":2781.2820997509457},{"$f":"RECEITA!AU14","v":3775.7680371864503},{"$f":"RECEITA!AV14","v":2677.4621392494364},{"$f":"RECEITA!AW14","v":2237.5933592298866},{"$f":"RECEITA!AX14","v":4833.092371767606},{"$f":"RECEITA!AY14","v":3426.0586965497891},{"$f":"RECEITA!AZ14","v":3699.269118922181},{"$f":"RECEITA!BA14","v":2207.5402127689235},{"$f":"RECEITA!BB14","v":2472.5543224701432},{"$f":"RECEITA!BC14","v":2456.161697127799},{"$f":"RECEITA!BD14","v":1986.2397706472862},{"$f":"RECEITA!BE14","v":2338.6812155076714},{"$f":"RECEITA!BF14","v":2836.2006287523636},{"$f":"RECEITA!BG14","v":3850.3234468917149},{"$f":"RECEITA!BH14","v":2730.330664221332},{"$f":"RECEITA!BI14","v":2281.7763408135415},{"$f":"RECEITA!BJ14","v":4928.5254540893229},{"$f":"RECEITA!BK14","v":3493.708829524031},{"$f":"RECEITA!BL14","v":3772.3139993425343},{"$f":"RECEITA!BM14","v":2251.1297721335063},{"$f":"RECEITA!BN14","v":2521.376786857455},{"$f":"RECEITA!BO14","v":2504.660476668344},{"$f":"RECEITA!BP14","v":2025.4595845805188},{"$f":"RECEITA!BQ14","v":2384.8602536463877},{"$f":"RECEITA!BR14","v":2891.0277852048494},{"$f":"RECEITA!BS14","v":3924.7548125276048},{"$f":"RECEITA!BT14","v":2783.1112274074189},{"$f":"RECEITA!BU14","v":2325.8858114761997},{"$f":"RECEITA!BV14","v":5023.7997564119642},{"$f":"RECEITA!BW14","v":3561.2464073152078},{"$f":"RECEITA!BX14","v":3845.2373488873932},{"$f":"RECEITA!BY14","v":2294.6468079032597},{"$f":"RECEITA!BZ14","v":2570.1180212282802},{"$f":"RECEITA!CA14","v":2553.0785647339485},{"$f":"RECEITA!CB14","v":2064.6141452297893},{"$f":"RECEITA!CC14","v":2430.9624598579089},{"$f":"RECEITA!CD14","v":2945.4456320144996},{"$f":"RECEITA!CE14","v":3998.6305141886428},{"$f":"RECEITA!CF14","v":2835.4977596996164},{"$f":"RECEITA!CG14","v":2369.6659848918225},{"$f":"RECEITA!CH14","v":5118.3627927639},{"$f":"RECEITA!CI14","v":3628.2797863911419},{"$f":"RECEITA!CJ14","v":3917.6162924829391},{"$f":"RECEITA!CK14","v":2337.8389692217247},{"$f":"RECEITA!CL14","v":2618.4953801307684},{"$f":"RECEITA!CM14","v":2601.1351897652603},{"$f":"RECEITA!CN14","v":2103.4763992873686},{"$f":"RECEITA!CO14","v":2476.7204921457874},{"$f":"RECEITA!CP14","v":2999.4284254561135},{"$f":"RECEITA!CQ14","v":4071.9156031241141},{"$f":"RECEITA!CR14","v":2887.465478336926},{"$f":"RECEITA!CS14","v":2413.0961497530029},{"$f":"RECEITA!CT14","v":5212.1698277326768},{"$f":"RECEITA!CU14","v":3694.7772549331694},{"$f":"RECEITA!CV14","v":3989.4165894573453},{"$f":"RECEITA!CW14","v":2380.6858229553436},{"$f":"RECEITA!CX14","v":2666.4859774437946},{"$f":"RECEITA!CY14","v":2648.8076173723439},{"$f":"RECEITA!CZ14","v":2142.0279619907606},{"$f":"RECEITA!DA14","v":2522.1127035269478},{"$f":"RECEITA!DB14","v":3052.9525755852155},{"$f":"RECEITA!DC14","v":4144.578054478161},{"$f":"RECEITA!DD14","v":2938.9916739425453},{"$f":"RECEITA!DE14","v":2456.1573275091268},{"$f":"RECEITA!DF14","v":5305.1798685758813},{"$f":"RECEITA!DG14","v":3760.7097542081142},{"$f":"RECEITA!DH14","v":4060.606863794088},{"$f":"RECEITA!DI14","v":2423.1686454546702},{"$f":"RECEITA!DJ14","v":2714.0688417530655},{"$f":"RECEITA!DK14","v":2696.0750151779062},{"$f":"RECEITA!DL14","v":2180.2519866900311},{"$f":"RECEITA!DM14","v":2567.1192580559373},{"$f":"RECEITA!DN14","v":3105.9719829363871},{"$f":"RECEITA!DO14","v":4216.5552852829933},{"$f":"RECEITA!DP14","v":2990.0319678562469},{"$f":"RECEITA!DQ14","v":2498.8124302798633},{"$f":"RECEITA!DR14","v":5397.3128072833688},{"$f":"RECEITA!DS14","v":3826.0204976446262},{"$f":"RECEITA!DT14","v":4131.1258004871006},{"$f":"RECEITA!DU14","v":2465.2508469671916},{"$f":"RECEITA!DV14","v":2761.2029907243914},{"$f":"RECEITA!DW14","v":2742.8966725538426},{"$f":"RECEITA!DX14","v":2218.1155516647873},{"$f":"RECEITA!DY14","v":2611.7013923315785},{"$f":"RECEITA!DZ14","v":3158.4089410343372},{"$f":"RECEITA!EA14","v":4287.7418040367911},{"$f":"RECEITA!EB14","v":3040.5115542373774},{"$f":"RECEITA!EC14","v":2540.9989417555225},{"$f":"RECEITA!ED14","v":5488.4336116795112},{"$f":"RECEITA!EE14","v":3890.6137642996646},{"$f":"RECEITA!EF14","v":4200.8700453442943},{"$f":"RECEITA!EG14","v":2506.8707508406133},{"$f":"RECEITA!EH14","v":2807.8193434539048},{"$f":"RECEITA!EI14","v":2789.2039665912266},{"$f":"RECEITA!EJ14","v":2255.5631631944625},{"$f":"RECEITA!EK14","v":2655.7937657420352},{"$f":"RECEITA!EL14","v":3210.1824945232061},{"$f":"RECEITA!EM14","v":4358.027708674922},{"$f":"RECEITA!EN14","v":3090.3524996392357},{"$f":"RECEITA!EO14","v":2582.6517318413607},{"$f":"RECEITA!EP14","v":5578.4016039406215},{"$f":"RECEITA!EQ14","v":3954.3898311710223},{"$f":"RECEITA!ER14","v":4269.7319229709437},{"$f":"RECEITA!ES14","v":2547.9641017433701},{"$f":"RECEITA!ET14","v":2853.8459307892945},{"$f":"RECEITA!EU14","v":2834.9254052812985},{"$f":"RECEITA!EV14","v":2292.5370073854328},{"$f":"RECEITA!EW14","v":2699.3283058073321},{"$f":"RECEITA!EX14","v":3261.2438581357624},{"$f":"RECEITA!EY14","v":4427.3467700821448},{"$f":"RECEITA!EZ14","v":3139.5078398556452},{"$f":"RECEITA!FA14","v":2623.7315518793607},{"$f":"RECEITA!FB14","v":5667.1320088822822},{"$f":"RECEITA!FC14","v":4017.2886032438569},{"$f":"RECEITA!FD14","v":4337.6465460862692},{"$f":"RECEITA!FE14","v":2588.4921781666953},{"$f":"RECEITA!FF14","v":2899.2393827238361},{"$f":"RECEITA!FG14","v":2880.0179061532908},{"$f":"RECEITA!FH14","v":2329.0022444643414},{"$f":"RECEITA!FI14","v":2742.2639907310531},{"$f":"RECEITA!FJ14","v":3311.5554278640607},{"$f":"RECEITA!FK14","v":4495.6479384166332},{"$f":"RECEITA!FL14","v":3187.9413745646161},{"$f":"RECEITA!FM14","v":2664.2081487432865},{"$f":"RECEITA!FN14","v":5754.5594812293939},{"$f":"RECEITA!FO14","v":4079.2637588816624},{"$f":"RECEITA!FP14","v":4404.563899143358},{"$f":"RECEITA!FQ14","v":2628.4251333145003},{"$f":"RECEITA!FR14","v":2943.9662693683449},{"$f":"RECEITA!FS14","v":2924.4482609526431},{"$f":"RECEITA!FT14","v":2364.9320197025263},{"$f":"RECEITA!FU14","v":2784.5692006401136},{"$f":"RECEITA!FV14","v":3361.0470999109616},{"$f":"RECEITA!FW14","v":4562.8360432975924},{"$f":"RECEITA!FX14","v":3235.5856168101595},{"$f":"RECEITA!FY14","v":2704.0251226199189},{"$f":"RECEITA!FZ14","v":5840.5622001399734},{"$f":"RECEITA!GA14","v":4140.2289423264701},{"$f":"RECEITA!GB14","v":4470.3907399601594},{"$f":"RECEITA!GC14","v":2667.7073248802135},{"$f":"RECEITA!GD14","v":2987.964268584893},{"$f":"RECEITA!GE14","v":2968.1545607268708},{"$f":"RECEITA!GF14","v":2400.2762687969248},{"$f":"RECEITA!GG14","v":2826.1849877443842}]
[]
[null,null,"Outorga variável "]
[null,null,"Total",null,null,null,null,null,0.01,{"$f":"J7*$I$13","v":124.40388849737687},{"$f":"K7*$I$13","v":168.88622190901262},119.76012841594239,100.08525017618039,216.17925221204297,153.24408268733853,165.46450395427138,98.741003836817796,110.59481246574271,109.86158718972672,88.842462610602141,104.60680604494559,132.72005811219958,180.17595315428269,127.76587126714695,106.77576384468711,230.63043497100307,163.48816588673702,176.52549968950709,105.34165712638239,117.98787091506938,117.20563088690317,94.781416746138603,111.59957735171203,142.16690487505403,193.0006508225193,136.86008524317577,114.37592838179691,247.0464191787531,175.12504785198209,189.09036267271426,112.83974375151637,126.38609912762664,125.54818023838268,101.52783874672326,119.54309486546784,149.89176135957217,203.487636737651,144.29658755636615,120.5907196006774,260.47006468082827,184.64073550579914,199.36487709318342,118.97106402606515,133.25348136582795,132.37003287058485,107.04450934028387,126.0386519880096,157.92934812069132,214.39917397131177,152.03414652090126,127.05710816389605,274.43714815864729,194.54165279307162,210.05534121357175,125.35060243764107,140.39888020552618,139.46805890029614,112.78451481703597,132.79717287948108,166.62417467441614,226.20295618864742,160.40441176908428,134.05225840702042,289.54633104031649,{"$f":"BW7*$I$13","v":205.25217587595071},221.61997299524501,132.2518007238981,148.12856392961359,147.14649610245587,118.99388505726965,140.10834334115933,176.02592855210523,238.96643738606031,169.45521609141761,141.61614487639901,305.88395639358953,216.83351120269145,234.12485978344839,139.71409653251573,156.48670465584993,155.44922374100449,125.70810418210263,148.01394385127904,179.252052041914,243.34610601367888,172.56091453936708,144.21162143647106,311.49005900014328,220.80753758404725,238.41579416969697,142.27471321204962,159.35472210012981,158.29822670499084,112.55895070768588,150.72667637316144,182.45076605789589,247.68856453046371,175.64022665691351,146.78504656327772,317.04853158783681,224.74780023241792,242.67027234026619,144.81357463141441,162.19837257602731,161.12302424955635,130.29637222405728,153.41636124318157,185.61931560056365,251.99007284870231,178.69050028345023,149.33420380831203,322.55458673614652,228.65090546474144,246.88462998346088,147.32849411125287,165.01520689441074,163.92118342328752,132.55917725109015,156.08068188023816,188.75305677008797,256.24432657786008,181.70726486707881,151.85535706748726,328.00015464271672,232.51113279930291,251.05269043880065,149.81578572714253,167.80109663745546,{"$f":"EI7*$I$13","v":166.6886031790855},134.79712403914928,158.71573339410148,191.84715150681114,260.44475774303822,184.68586294368853,154.3446140315111,333.37682810957654,236.32252258304629,255.16801880179,152.27160944744929,170.55174077963071,169.42101100650606,137.00675751026688,161.31744763244629,194.89868430216936,264.58740835520433,187.62348783509427,156.79962911932878,338.67954079620591,240.0814834134778,259.22673727420164,154.69365119464916,173.26454743955139,172.11583220790789,139.18599556746281,163.88337304779662,197.90540786280104,268.66922757012878,190.517976135113,159.21859434148729,343.90438753368863,243.78524701370583,263.22585682341122,157.08012726241969,175.93751877783399,174.77108218925159,141.33323331655831,166.4116199710783,200.86313264066212,272.68452780883609,193.3652946835451,161.59813912839124,349.04408805631778,217.57778403909998,267.15980510359196,159.42771235133108,178.56693029449832,177.3830611433745,143.44547881116051,168.89866556032104]
[]
[null,null,"Outorga fixa"]
[null,null,"Total",null,null,null,null,null,null,6398.1]
[]
[null,null,"Ano",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,J18)","v":1560.67},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,K18)","v":1664.9978999517691},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,L18)","v":1783.5103557557125},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,M18)","v":1880.4201221248491},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,N18)","v":1981.2531481820715},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,O18)","v":2090.331370105077},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,P18)","v":2208.2781272484631},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,Q18)","v":2233.2973738833361},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,R18)","v":2288.878912893309},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,S18)","v":2328.6289582856566},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,T18)","v":2367.942326140269},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,U18)","v":2406.7583220957608},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,V18)","v":2445.0403705530498},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,W18)","v":2482.7602787974774},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,X18)","v":2490.0146196211299},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,Y18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,Z18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AA18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AB18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AC18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AD18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AE18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AF18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AG18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AH18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AI18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AJ18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AK18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AL18)","v":0},{"$f":"SUMIFS($J$13:$GG$13,$J$3:$GG$3,AM18)","v":0}]

{"sheet":"DRE","index":8,"n_rows":36,"n_cols":19,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"DRE"]
[null,"Ano Operação",null,"Un.",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Receitas Operacional Bruta (ROB)",{"$f":"SUM(E9:S9)","v":3341298.1951316707},"[R$]",{"$f":"SUM(E10:E13)","v":161787.28},{"$f":"SUM(F10:F13)","v":172625.5933776343},184938.93551301802,195005.42545232543,{"$f":"SUM(I10:I13)","v":205481.03675113508},216814.16676055707,229069.70659075241,231722.68495195353,237430.6091830605,241553.97169009203,245632.03664415257,249658.50808125891,{"$f":"SUM(Q10:Q13)","v":253629.59193143074},257542.36370033253,258406.28450396779]
[{"$f":"C10/$C$9","v":0.39091094342172755},"Receita - Camping",{"$f":"SUM(E10:S10)","v":1306150.029712237},"[R$]",{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!E8,RECEITA!$J$12:$GG$12)","v":45057},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!F8,RECEITA!$J$12:$GG$12)","v":52984.793808370901},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!G8,RECEITA!$J$12:$GG$12)","v":62295.969890660606},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!H8,RECEITA!$J$12:$GG$12)","v":69410.221872479306},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!I8,RECEITA!$J$12:$GG$12)","v":77151.049610635571},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!J8,RECEITA!$J$12:$GG$12)","v":85720.294306682685},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!K8,RECEITA!$J$12:$GG$12)","v":95193.851068702526},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!L8,RECEITA!$J$12:$GG$12)","v":95393.213387252981},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!M8,RECEITA!$J$12:$GG$12)","v":98668.36774756675},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!N8,RECEITA!$J$12:$GG$12)","v":100381.90186012356},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!O8,RECEITA!$J$12:$GG$12)","v":102076.61179651374},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!P8,RECEITA!$J$12:$GG$12)","v":103749.88116076478},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!Q8,RECEITA!$J$12:$GG$12)","v":105400.13326192956},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!R8,RECEITA!$J$12:$GG$12)","v":107026.15277615588},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!S8,RECEITA!$J$12:$GG$12)","v":105640.58716439799}]
[{"$f":"C11/$C$9","v":0.40458980706965525},"Receita - Alimentação",{"$f":"SUM(E11:S11)","v":1351855.19213051},"[R$]",{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!E8,RECEITA!$J$13:$GG$13)","v":78360},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!F8,RECEITA!$J$13:$GG$13)","v":80128.232602451288},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!G8,RECEITA!$J$13:$GG$13)","v":81921.222836407484},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!H8,RECEITA!$J$13:$GG$13)","v":83740.087298827479},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!I8,RECEITA!$J$13:$GG$13)","v":85393.598970050516},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!J8,RECEITA!$J$13:$GG$13)","v":87044.359555641189},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!K8,RECEITA!$J$13:$GG$13)","v":88682.796463160324},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!L8,RECEITA!$J$13:$GG$13)","v":90308.134588998073},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!M8,RECEITA!$J$13:$GG$13)","v":91919.663676539378},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!N8,RECEITA!$J$13:$GG$13)","v":93515.995742429703},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!O8,RECEITA!$J$13:$GG$13)","v":95094.791165303366},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!P8,RECEITA!$J$13:$GG$13)","v":96653.612505043318},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!Q8,RECEITA!$J$13:$GG$13)","v":98190.990912970912},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!R8,RECEITA!$J$13:$GG$13)","v":99705.794190770728},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!S8,RECEITA!$J$13:$GG$13)","v":101195.91162191644}]
[0.1685790862790231,"Receita - Varejo",{"$f":"SUM(E12:S12)","v":563272.99672104605},"[R$]",{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!E8,RECEITA!$J$14:$GG$14)","v":32650.000000000004},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!F8,RECEITA!$J$14:$GG$14)","v":33386.763584354703},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!G8,RECEITA!$J$14:$GG$14)","v":34133.842848503118},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!H8,RECEITA!$J$14:$GG$14)","v":34891.703041178116},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!I8,RECEITA!$J$14:$GG$14)","v":35580.666237521051},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!J8,RECEITA!$J$14:$GG$14)","v":36268.483148183826},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!K8,RECEITA!$J$14:$GG$14)","v":36951.165192983477},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!L8,RECEITA!$J$14:$GG$14)","v":37628.389412082535},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!M8,RECEITA!$J$14:$GG$14)","v":38299.859865224738},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!N8,RECEITA!$J$14:$GG$14)","v":38964.998226012372},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!O8,RECEITA!$J$14:$GG$14)","v":39622.829652209737},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!P8,RECEITA!$J$14:$GG$14)","v":40272.338543768041},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!Q8,RECEITA!$J$14:$GG$14)","v":40912.912880404539},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!R8,RECEITA!$J$14:$GG$14)","v":41544.080912821148},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!S8,RECEITA!$J$14:$GG$14)","v":42164.963175798519}]
[3.5920163229594161E-2,"Receita - Internet",{"$f":"SUM(E13:S13)","v":120019.97656787798},"[R$]",{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!E8,RECEITA!$J$15:$GG$15)","v":5720.2800000000007},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!F8,RECEITA!$J$15:$GG$15)","v":6125.8033824574004},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!G8,RECEITA!$J$15:$GG$15)","v":6587.8999374467985},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!H8,RECEITA!$J$15:$GG$15)","v":6963.4132398405472},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!I8,RECEITA!$J$15:$GG$15)","v":7355.7219329279487},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!J8,RECEITA!$J$15:$GG$15)","v":7781.0297500493671},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!K8,RECEITA!$J$15:$GG$15)","v":8241.8938659061187},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!L8,RECEITA!$J$15:$GG$15)","v":8392.9475636199732},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!M8,RECEITA!$J$15:$GG$15)","v":8542.7178937296394},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!N8,RECEITA!$J$15:$GG$15)","v":8691.0758615264276},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!O8,RECEITA!$J$15:$GG$15)","v":8837.8040301257188},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!P8,RECEITA!$J$15:$GG$15)","v":8982.6758716827571},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!Q8,RECEITA!$J$15:$GG$15)","v":9125.5548761257287},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!R8,RECEITA!$J$15:$GG$15)","v":9266.3358205847726},{"$f":"SUMIF(RECEITA!$J$3:$GG$3,DRE!S8,RECEITA!$J$15:$GG$15)","v":9404.8225418547954}]
[]
[null,"(-) Deduções",null,"[R$]",{"$f":"SUM(E16:E16)","v":-6471.4912000000004},{"$f":"SUM(F16:F16)","v":-6905.023735105372},{"$f":"SUM(G16:G16)","v":-7437.0243933934025},{"$f":"SUM(H16:H16)","v":-8151.1379916513706},{"$f":"SUM(I16:I16)","v":-8917.7080067778861},{"$f":"SUM(J16:J16)","v":-9741.2983939029928},{"$f":"SUM(K16:K16)","v":-10632.392332642825},{"$f":"SUM(L16:L16)","v":-10961.291235197943},{"$f":"SUM(M16:M16)","v":-11309.79397497293},{"$f":"SUM(N16:N16)","v":-11646.793809451567},{"$f":"SUM(O16:O16)","v":-11945.784478026848},{"$f":"SUM(P16:P16)","v":-12241.026258976663},{"$f":"SUM(Q16:Q16)","v":-12532.214238614353},{"$f":"SUM(R16:R16)","v":-12819.126453360077},{"$f":"SUM(S16:S16)","v":-12915.747173210277}]
[null,"(-) Simples Nacional",{"$f":"SUM(E16:S16)","v":-154627.85367528451},"[R$]",{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!E8)","v":-6471.4912000000004},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!F8)","v":-6905.023735105372},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!G8)","v":-7437.0243933934025},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!H8)","v":-8151.1379916513706},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!I8)","v":-8917.7080067778861},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!J8)","v":-9741.2983939029928},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!K8)","v":-10632.392332642825},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!L8)","v":-10961.291235197943},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!M8)","v":-11309.79397497293},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!N8)","v":-11646.793809451567},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!O8)","v":-11945.784478026848},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!P8)","v":-12241.026258976663},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!Q8)","v":-12532.214238614353},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!R8)","v":-12819.126453360077},{"$f":"SUMIFS(FM!$M:$M,FM!$C:$C,DRE!S8)","v":-12915.747173210277}]
[null,"(=) Receita Operacional Líquida (ROL)",null,"[R$]",{"$f":"E9+E15","v":155315.78880000001},{"$f":"F9+F15","v":165720.56964252892},177501.91111962462,186854.28746067407,196563.32874435719,207072.86836665409,218437.31425810957,220761.39371675559,226120.81520808756,229907.17788064046,233686.25216612572,237417.48182228225,241097.37769281637,244723.23724697245,245490.53733075751]
[]
[null,"(-) Custos e Despesas",{"$f":"SUM(E19:S19)","v":-2993237.7185819382},"[R$]",{"$f":"SUM(E20:E25)","v":-184611.71680000002},{"$f":"SUM(F20:F25)","v":-186540.91582067288},{"$f":"SUM(G20:G25)","v":-188556.16476747443},{"$f":"SUM(H20:H25)","v":-190492.32337974769},{"$f":"SUM(I20:I25)","v":-192311.54859248811},{"$f":"SUM(J20:J25)","v":-195666.78314346119},{"$f":"SUM(K20:K25)","v":-197553.09596655838},{"$f":"SUM(L20:L25)","v":-200499.68337370767},{"$f":"SUM(M20:M25)","v":-202072.46728987136},{"$f":"SUM(N20:N25)","v":-203561.53648687515},{"$f":"SUM(O20:O25)","v":-205034.24738632111},{"$f":"SUM(P20:P25)","v":-206488.32632781268},{"$f":"SUM(Q20:Q25)","v":-210922.40315950682},{"$f":"SUM(R20:R25)","v":-213835.42175926419},{"$f":"SUM(S20:S25)","v":-215091.08432817669}]
[{"$f":"C20/$C$19","v":0.26233800311051619},"(-) Operacional",{"$f":"SUM(E20:S20)","v":-785240.00592786295},"[R$]",{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!E8,OPEX!$J$8:$GG$8)","v":-49641.5},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!F8,OPEX!$J$8:$GG$8)","v":-49657.708798855805},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!G8,OPEX!$J$8:$GG$8)","v":-49674.144542667054},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!H8,OPEX!$J$8:$GG$8)","v":-49690.817466905908},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!I8,OPEX!$J$8:$GG$8)","v":-49705.974657225459},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!J8,OPEX!$J$8:$GG$8)","v":-51221.10662926003},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!K8,OPEX!$J$8:$GG$8)","v":-51236.12563424564},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!L8,OPEX!$J$8:$GG$8)","v":-52751.024567065811},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!M8,OPEX!$J$8:$GG$8)","v":-52765.796917034953},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!N8,OPEX!$J$8:$GG$8)","v":-52780.429960972266},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!O8,OPEX!$J$8:$GG$8)","v":-52794.902252348606},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!P8,OPEX!$J$8:$GG$8)","v":-52809.19144796289},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!Q8,OPEX!$J$8:$GG$8)","v":-55823.284083368897},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!R8,OPEX!$J$8:$GG$8)","v":-57337.169780082077},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!S8,OPEX!$J$8:$GG$8)","v":-57350.829189867567}]
[{"$f":"C21/$C$19","v":0.32275748564924867},"(-) Pessoal",{"$f":"SUM(E21:S21)","v":-966089.87999999966},"[R$]",{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!E8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!F8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!G8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!H8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!I8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!J8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!K8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!L8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!M8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!N8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!O8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!P8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!Q8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!R8,OPEX!$J$9:$GG$9)","v":-64405.991999999998},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!S8,OPEX!$J$9:$GG$9)","v":-64405.991999999998}]
[1.1162822699944555E-2,"(-)Seguros e Garantias",{"$f":"SUM(E22:S22)","v":-33412.981951316709},"[R$]",{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!E8,OPEX!$J$10:$GG$10)","v":-1617.8728000000001},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!F8,OPEX!$J$10:$GG$10)","v":-1726.255933776343},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!G8,OPEX!$J$10:$GG$10)","v":-1849.3893551301801},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!H8,OPEX!$J$10:$GG$10)","v":-1950.0542545232547},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!I8,OPEX!$J$10:$GG$10)","v":-2054.8103675113512},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!J8,OPEX!$J$10:$GG$10)","v":-2168.141667605571},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!K8,OPEX!$J$10:$GG$10)","v":-2290.6970659075246},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!L8,OPEX!$J$10:$GG$10)","v":-2317.2268495195358},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!M8,OPEX!$J$10:$GG$10)","v":-2374.3060918306046},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!N8,OPEX!$J$10:$GG$10)","v":-2415.5397169009202},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!O8,OPEX!$J$10:$GG$10)","v":-2456.3203664415259},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!P8,OPEX!$J$10:$GG$10)","v":-2496.5850808125888},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!Q8,OPEX!$J$10:$GG$10)","v":-2536.2959193143074},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!R8,OPEX!$J$10:$GG$10)","v":-2575.423637003325},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!S8,OPEX!$J$10:$GG$10)","v":-2584.0628450396775}]
[2.7907056749861384E-2,"(-) Comercial",{"$f":"SUM(E23:S23)","v":-83532.45487829177},"[R$]",{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!E8,OPEX!$J$11:$GG$11)","v":-4044.6820000000007},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!F8,OPEX!$J$11:$GG$11)","v":-4315.6398344408572},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!G8,OPEX!$J$11:$GG$11)","v":-4623.473387825451},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!H8,OPEX!$J$11:$GG$11)","v":-4875.1356363081368},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!I8,OPEX!$J$11:$GG$11)","v":-5137.0259187783777},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!J8,OPEX!$J$11:$GG$11)","v":-5420.3541690139282},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!K8,OPEX!$J$11:$GG$11)","v":-5726.7426647688117},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!L8,OPEX!$J$11:$GG$11)","v":-5793.0671237988399},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!M8,OPEX!$J$11:$GG$11)","v":-5935.7652295765138},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!N8,OPEX!$J$11:$GG$11)","v":-6038.8492922523019},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!O8,OPEX!$J$11:$GG$11)","v":-6140.8009161038144},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!P8,OPEX!$J$11:$GG$11)","v":-6241.462702031472},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!Q8,OPEX!$J$11:$GG$11)","v":-6340.7397982857692},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!R8,OPEX!$J$11:$GG$11)","v":-6438.5590925083134},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!S8,OPEX!$J$11:$GG$11)","v":-6460.1571125991941}]
[0.3650727795039696,"(-) UGC's",{"$f":"SUM(E24:S24)","v":-1092749.613638829},"[R$]",{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!E8,OPEX!$J$12:$GG$12)","v":-63341},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!F8,OPEX!$J$12:$GG$12)","v":-64770.32135364812},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!G8,OPEX!$J$12:$GG$12)","v":-66219.655126096055},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!H8,OPEX!$J$12:$GG$12)","v":-67689.903899885554},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!I8,OPEX!$J$12:$GG$12)","v":-69026.492500790846},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!J8,OPEX!$J$12:$GG$12)","v":-70360.857307476617},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!K8,OPEX!$J$12:$GG$12)","v":-71685.260474387949},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!L8,OPEX!$J$12:$GG$12)","v":-72999.075459440122},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!M8,OPEX!$J$12:$GG$12)","v":-74301.728138535982},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!N8,OPEX!$J$12:$GG$12)","v":-75592.096558464007},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!O8,OPEX!$J$12:$GG$12)","v":-76868.289525286891},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!P8,OPEX!$J$12:$GG$12)","v":-78128.336774909985},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!Q8,OPEX!$J$12:$GG$12)","v":-79371.050987984796},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!R8,OPEX!$J$12:$GG$12)","v":-80595.51697087301},{"$f":"-SUMIF(OPEX!$J$3:$GG$3,DRE!S8,OPEX!$J$12:$GG$12)","v":-81800.028561049126}]
[null,"(-) Outorgas",{"$f":"SUM(E25:S25)","v":-32212.782185637923},"[R$]",{"$f":"-OUTORGA!J19","v":-1560.67},{"$f":"-OUTORGA!K19","v":-1664.9978999517691},{"$f":"-OUTORGA!L19","v":-1783.5103557557125},{"$f":"-OUTORGA!M19","v":-1880.4201221248491},{"$f":"-OUTORGA!N19","v":-1981.2531481820715},{"$f":"-OUTORGA!O19","v":-2090.331370105077},{"$f":"-OUTORGA!P19","v":-2208.2781272484631},{"$f":"-OUTORGA!Q19","v":-2233.2973738833361},{"$f":"-OUTORGA!R19","v":-2288.878912893309},{"$f":"-OUTORGA!S19","v":-2328.6289582856566},{"$f":"-OUTORGA!T19","v":-2367.942326140269},{"$f":"-OUTORGA!U19","v":-2406.7583220957608},{"$f":"-OUTORGA!V19","v":-2445.0403705530498},{"$f":"-OUTORGA!W19","v":-2482.7602787974774},{"$f":"-OUTORGA!X19","v":-2490.0146196211299}]
[]
[null,"EBTIDA (Lucro antes Impostos, Juros, Deprec. e Amort.)",{"$f":"SUM(E27:S27)","v":193432.62287444802},"[R$]",{"$f":"E17+E19","v":-29295.928000000014},{"$f":"F17+F19","v":-20820.346178143955},{"$f":"G17+G19","v":-11054.253647849808},{"$f":"H17+H19","v":-3638.0359190736199},{"$f":"I17+I19","v":4251.7801518690831},{"$f":"J17+J19","v":11406.085223192902},{"$f":"K17+K19","v":20884.218291551195},{"$f":"L17+L19","v":20261.710343047918},{"$f":"M17+M19","v":24048.347918216197},{"$f":"N17+N19","v":26345.641393765312},{"$f":"O17+O19","v":28652.004779804614},{"$f":"P17+P19","v":30929.155494469567},{"$f":"Q17+Q19","v":30174.974533309549},{"$f":"R17+R19","v":30887.815487708256},{"$f":"S17+S19","v":30399.45300258082}]
[]
[null,"Amortização",null,"[R$]"]
[]
[null,"Receitas e Despesas Financeiras",null,"[R$]",{"$f":"SUM(E32:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Despesas Financeiras",null,"[R$]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Receitas Financeiras",null,"[R$]",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Lucro Líquido",null,"[R$]",{"$f":"E27+E29+E31","v":-29295.928000000014},{"$f":"F27+F29+F31","v":-20820.346178143955},-11054.253647849808,-3638.0359190736199,4251.7801518690831,11406.085223192902,20884.218291551195,20261.710343047918,24048.347918216197,26345.641393765312,28652.004779804614,30929.155494469567,30174.974533309549,30887.815487708256,30399.45300258082]

{"sheet":"DFC","index":9,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"DFC"]
[null,"Ano Operação",null,"Un.",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Fluxo de Caixa das Operações",{"$f":"SUM(E9:S9)","v":193432.62287444802},"[R$]",{"$f":"SUM(E10:E11)","v":-29295.928000000014},{"$f":"SUM(F10:F11)","v":-20820.346178143955},{"$f":"SUM(G10:G11)","v":-11054.253647849808},{"$f":"SUM(H10:H11)","v":-3638.0359190736199},{"$f":"SUM(I10:I11)","v":4251.7801518690831},{"$f":"SUM(J10:J11)","v":11406.085223192902},{"$f":"SUM(K10:K11)","v":20884.218291551195},{"$f":"SUM(L10:L11)","v":20261.710343047918},{"$f":"SUM(M10:M11)","v":24048.347918216197},{"$f":"SUM(N10:N11)","v":26345.641393765312},{"$f":"SUM(O10:O11)","v":28652.004779804614},{"$f":"SUM(P10:P11)","v":30929.155494469567},{"$f":"SUM(Q10:Q11)","v":30174.974533309549},{"$f":"SUM(R10:R11)","v":30887.815487708256},{"$f":"SUM(S10:S11)","v":30399.45300258082}]
[null,"EBITDA",{"$f":"SUM(E10:S10)","v":193432.62287444802},"[R$]",{"$f":"DRE!E27","v":-29295.928000000014},{"$f":"DRE!F27","v":-20820.346178143955},{"$f":"DRE!G27","v":-11054.253647849808},{"$f":"DRE!H27","v":-3638.0359190736199},{"$f":"DRE!I27","v":4251.7801518690831},{"$f":"DRE!J27","v":11406.085223192902},{"$f":"DRE!K27","v":20884.218291551195},{"$f":"DRE!L27","v":20261.710343047918},{"$f":"DRE!M27","v":24048.347918216197},{"$f":"DRE!N27","v":26345.641393765312},{"$f":"DRE!O27","v":28652.004779804614},{"$f":"DRE!P27","v":30929.155494469567},{"$f":"DRE!Q27","v":30174.974533309549},{"$f":"DRE!R27","v":30887.815487708256},{"$f":"DRE!S27","v":30399.45300258082}]
[null,"Amortização",{"$f":"SUM(E11:S11)","v":0},"[R$]"]
[]
[null,"Fluxo de Caixa dos Investimentos",null,"[R$]",{"$f":"SUM(E14:E15)","v":-44898.1},{"$f":"SUM(F14:F15)","v":0},{"$f":"SUM(G14:G15)","v":0},{"$f":"SUM(H14:H15)","v":0},{"$f":"SUM(I14:I15)","v":0},{"$f":"SUM(J14:J15)","v":0},{"$f":"SUM(K14:K15)","v":0},{"$f":"SUM(L14:L15)","v":0},{"$f":"SUM(M14:M15)","v":0},{"$f":"SUM(N14:N15)","v":0},{"$f":"SUM(O14:O15)","v":0},{"$f":"SUM(P14:P15)","v":0},{"$f":"SUM(Q14:Q15)","v":0},{"$f":"SUM(R14:R15)","v":0},{"$f":"SUM(S14:S15)","v":0}]
[null,"CAPEX e Recapex",null,"[R$]",{"$f":"-SUM(CAPEX!K7:K18)","v":-38500},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outorga Fixa",null,"[R$]",{"$f":"-OUTORGA!J16","v":-6398.1},{"$f":"-OUTORGA!K16","v":0},{"$f":"-OUTORGA!L16","v":0},{"$f":"-OUTORGA!M16","v":0},{"$f":"-OUTORGA!N16","v":0},{"$f":"-OUTORGA!O16","v":0},{"$f":"-OUTORGA!P16","v":0},{"$f":"-OUTORGA!Q16","v":0},{"$f":"-OUTORGA!R16","v":0},{"$f":"-OUTORGA!S16","v":0},{"$f":"-OUTORGA!T16","v":0},{"$f":"-OUTORGA!U16","v":0},{"$f":"-OUTORGA!V16","v":0},{"$f":"-OUTORGA!W16","v":0},{"$f":"-OUTORGA!X16","v":0}]
[]
[null,"Fluxo de Caixa Livre do Projeto - FCLP",null,"[R$]",{"$f":"E9+E13","v":-74194.02800000002},{"$f":"F9+F13","v":-20820.346178143955},{"$f":"G9+G13","v":-11054.253647849808},{"$f":"H9+H13","v":-3638.0359190736199},{"$f":"I9+I13","v":4251.7801518690831},{"$f":"J9+J13","v":11406.085223192902},{"$f":"K9+K13","v":20884.218291551195},{"$f":"L9+L13","v":20261.710343047918},{"$f":"M9+M13","v":24048.347918216197},{"$f":"N9+N13","v":26345.641393765312},{"$f":"O9+O13","v":28652.004779804614},{"$f":"P9+P13","v":30929.155494469567},{"$f":"Q9+Q13","v":30174.974533309549},{"$f":"R9+R13","v":30887.815487708256},{"$f":"S9+S13","v":30399.45300258082}]
[]
[null,"FCLP Acumulado",null,"[R$]",{"$f":"E17","v":-74194.02800000002},{"$f":"E19+F17","v":-95014.374178143975},{"$f":"F19+G17","v":-106068.62782599378},-109706.6637450674,-105454.88359319832,-94048.798370005417,-73164.580078454223,-52902.869735406304,-28854.521817190107,-2508.8804234247946,26143.12435637982,57072.279850849387,87247.254384158936,118135.06987186719,148534.52287444801]
[null,"Payback Simples",null,"Anos",{"$f":"IF(AND(E19<0,F19>0),E8+(-E19/F17),0)","v":0},{"$f":"IF(AND(F19<0,G19>0),F8+(-F19/G17),0)","v":0},{"$f":"IF(AND(G19<0,H19>0),G8+(-G19/H17),0)","v":0},{"$f":"IF(AND(H19<0,I19>0),H8+(-H19/I17),0)","v":0},{"$f":"IF(AND(I19<0,J19>0),I8+(-I19/J17),0)","v":0},{"$f":"IF(AND(J19<0,K19>0),J8+(-J19/K17),0)","v":0},{"$f":"IF(AND(K19<0,L19>0),K8+(-K19/L17),0)","v":0},{"$f":"IF(AND(L19<0,M19>0),L8+(-L19/M17),0)","v":0},{"$f":"IF(AND(M19<0,N19>0),M8+(-M19/N17),0)","v":0},{"$f":"IF(AND(N19<0,O19>0),N8+(-N19/O17),0)","v":10.087563870057469},{"$f":"IF(AND(O19<0,P19>0),O8+(-O19/P17),0)","v":0},{"$f":"IF(AND(P19<0,Q19>0),P8+(-P19/Q17),0)","v":0},{"$f":"IF(AND(Q19<0,R19>0),Q8+(-Q19/R17),0)","v":0},{"$f":"IF(AND(R19<0,S19>0),R8+(-R19/S17),0)","v":0},{"$f":"IF(AND(S19<0,T19>0),S8+(-S19/T17),0)","v":0}]
[]
[null,"WACC",null,{"$f":"'PAINEL GERAL'!F133","v":9.7642228739003079E-2},{"$f":"$D$22","v":9.7642228739003079E-2},{"$f":"$D$22","v":9.7642228739003079E-2},9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2,9.7642228739003079E-2]
[null,"WACC Acumulado",null,null,{"$f":"(1+D23)*(1+D22)-1","v":9.7642228739003079E-2},{"$f":"(1+E23)*(1+E22)-1","v":0.20481846231112599},{"$f":"(1+F23)*(1+F22)-1","v":0.32245962219708302},0.45158752712574612,0.593323768484042,0.74889945234165123,0.91966589270871202,1.1071063489070387,1.3128489090044253,1.5386806312161889,1.786563066104677,2.0586492944009276,2.3573026284372132,2.6851171396291358,3.0449401903068249]
[]
[null,"FLUXO DE CAIXA DESCONTADO - FCD",null,"[R$]",{"$f":"E17","v":-74194.02800000002},{"$f":"F17/((1+$D$22)^F8)","v":-17280.899014616378},{"$f":"G17/((1+$D$22)^G8)","v":-8358.8591003517377},{"$f":"H17/((1+$D$22)^H8)","v":-2506.2463345060619},{"$f":"I17/((1+$D$22)^I8)","v":2668.4972859686973},{"$f":"J17/((1+$D$22)^J8)","v":6521.8644833589315},{"$f":"K17/((1+$D$22)^K8)","v":10879.09014317219},{"$f":"L17/((1+$D$22)^L8)","v":9615.8935468813506},{"$f":"M17/((1+$D$22)^M8)","v":10397.716783223812},{"$f":"N17/((1+$D$22)^N8)","v":10377.690312760638},{"$f":"O17/((1+$D$22)^O8)","v":10282.202160906809},{"$f":"P17/((1+$D$22)^P8)","v":10112.030676772114},{"$f":"Q17/((1+$D$22)^Q8)","v":8987.862541112554},{"$f":"R17/((1+$D$22)^R8)","v":8381.7730393277943},{"$f":"S17/((1+$D$22)^S8)","v":7515.4270699549934}]
[null,"FCD - Acumulado",null,"[R$]",{"$f":"E25","v":-74194.02800000002},{"$f":"E26+F25","v":-91474.927014616405},{"$f":"F26+G25","v":-99833.786114968141},{"$f":"G26+H25","v":-102340.03244947421},{"$f":"H26+I25","v":-99671.535163505512},-93149.670680146577,-82270.58053697439,-72654.686990093032,-62256.97020686922,-51879.279894108578,-41597.077733201768,-31485.047056429656,-22497.184515317102,-14115.411475989307,-6599.9844060343139]
[null,"Payback Descontado",null,"Anos",{"$f":"IF(AND(E26<0,F26>0),E8+(-E26/F25),0)","v":0},{"$f":"IF(AND(F26<0,G26>0),F8+(-F26/G25),0)","v":0},{"$f":"IF(AND(G26<0,H26>0),G8+(-G26/H25),0)","v":0},{"$f":"IF(AND(H26<0,I26>0),H8+(-H26/I25),0)","v":0},{"$f":"IF(AND(I26<0,J26>0),I8+(-I26/J25),0)","v":0},{"$f":"IF(AND(J26<0,K26>0),J8+(-J26/K25),0)","v":0},{"$f":"IF(AND(K26<0,L26>0),K8+(-K26/L25),0)","v":0},{"$f":"IF(AND(L26<0,M26>0),L8+(-L26/M25),0)","v":0},{"$f":"IF(AND(M26<0,N26>0),M8+(-M26/N25),0)","v":0},{"$f":"IF(AND(N26<0,O26>0),N8+(-N26/O25),0)","v":0},{"$f":"IF(AND(O26<0,P26>0),O8+(-O26/P25),0)","v":0},{"$f":"IF(AND(P26<0,Q26>0),P8+(-P26/Q25),0)","v":0},{"$f":"IF(AND(Q26<0,R26>0),Q8+(-Q26/R25),0)","v":0},{"$f":"IF(AND(R26<0,S26>0),R8+(-R26/S25),0)","v":0},{"$f":"IF(AND(S26<0,T26>0),S8+(-S26/T25),0)","v":0}]
[]
[null,"VPL",null,null,{"$f":"E17/((1+$D$22)*(1+E23))","v":-61581.084886164819},{"$f":"F17/((1+$D$22)*(1+F23))","v":-15743.653589630087},{"$f":"G17/((1+$D$22)*(1+G23))","v":-7615.2856381578813},-2283.2998484262912,2431.1175500548379,5941.7033279153275,{"$f":"K17/((1+$D$22)*(1+K23))","v":9911.3261665145146},8760.4989085818197,9472.7740159641562,9454.5290268968347,9367.535150974687,9212.50149822411,8188.3352387398763,7636.1612371245692,6846.8822291839952]
[]
[]
[]
[]
[null,null,"VPL",{"$f":"(NPV(D22,E17:S17))","v":4.4331350040652785E-2}]
[null,null,"TIR / MTIR",{"$f":"IF(COUNTIF(E17:S17,\"<0\")>0,MIRR(E17:S17,D22,D22),IRR(E17:S17))","v":9.7642265042644949E-2}]
[null,null,"Payback simples",{"$f":"SUM(E20:S20)","v":10.087563870057469}]
[null,null,"Payback descontado",{"$f":"SUM(E27:S27)","v":0}]

{"sheet":"FM","index":10,"n_rows":182,"n_cols":32,"rows_kept":182,"cut":false,"hidden":false,"merged":[[0,26,0,28],[0,16,0,22],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,11,0,12],[0,5,0,9]]}
["ANO ","MÊS - ANO","ANO OPERAÇÃO","MÊS",null,"RECEITA BRUTA MENSAL",null,null,null,null,null,"SIMPLES NACIONAL",null,null,"RECEITA LÍQUIDA",null,"DESPESAS OPERACIONAIS",null,null,null,null,null,null,null,"EBTIDA",null,"Atividades de investimento",null,null,null,"Fluxo de Caixa Livre","Fluxo Acumulado"]
[null,null,null,null,null,"Camping","Alimentação","Varejo","Internet","Total",null,"Acumulado anual","Imposto ",null,"Total",null,"Operacional"," Pessoal","Seguros e Garantias","Comercial","UGC's","Outorgas","Total",null,"Total",null,"CAPEX","Outorga Fixa","Total",null,"Total","Total"]
[2026,"2026-01-01",1,1,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D3)","v":3591.5766972046035},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D3)","v":6246.2203429645288},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D3)","v":2602.5918095685538},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D3)","v":455.97408503641054},{"$f":"SUM(F3:I3)","v":12896.362934774097},null,{"$f":"J3","v":12896.362934774097},{"$f":"-IF(L3<=180000, J3*0.04, IF(L3<=360000, J3*((0.073*L3 - 5940)/L3), IF(L3<=720000, J3*((0.1*L3 - 13860)/L3))))","v":-515.85451739096391},null,{"$f":"J3+M3","v":12380.508417383133},null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D3)","v":-3175.8570198105081},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D3)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D3)","v":-128.96362934774098},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D3)","v":-322.40907336935248},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D3)","v":-5049.0281105629938},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D3)","v":-124.40388849737687},{"$f":"SUM(Q3:V3)","v":-14167.827721587973},null,{"$f":"O3+W3","v":-1787.3193042048406},null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},{"$f":"-OUTORGA!$J$16","v":-6398.1},{"$f":"SUM(AA3:AB3)","v":-8106.4333333333334},null,{"$f":"Y3+AC3","v":-9893.7526375381749},{"$f":"AE3","v":-9893.7526375381749}]
[2026,"2026-02-01",1,2,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D4)","v":4875.7946910970168},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D4)","v":8479.6429410382898},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D4)","v":3533.1845587659545},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D4)","v":619.01393469579523},{"$f":"SUM(F4:I4)","v":17507.636125597055},null,{"$f":"J4+L3","v":30403.999060371152},{"$f":"-IF(L4<=180000, J4*0.04, IF(L4<=360000, J4*((0.073*L4 - 5940)/L4), IF(L4<=720000, J4*((0.1*L4 - 13860)/L4))))","v":-700.30544502388227},null,{"$f":"J4+M4","v":16807.330680573174},null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D4)","v":-4696.3300602928502},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D4)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D4)","v":-175.07636125597057},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D4)","v":-437.69090313992643},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D4)","v":-6854.3780440059509},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D4)","v":-168.88622190901262},{"$f":"SUM(Q4:V4)","v":-17699.52759060371},null,{"$f":"O4+W4","v":-892.19691003053595},null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,{"$f":"SUM(AA4:AB4)","v":-1708.3333333333333},null,{"$f":"Y4+AC4","v":-2600.530243363869},{"$f":"AE4+AF3","v":-12494.282880902043}]
[2026,"2026-03-01",1,3,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D5)","v":3457.5099835564947},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D5)","v":6013.060840967818},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D5)","v":2505.4420170699241},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D5)","v":438.95344139065071},{"$f":"SUM(F5:I5)","v":12414.966282984889},null,{"$f":"J5+L4","v":42818.965343356045},-496.59865131939557,null,11918.367631665495,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D5)","v":-3173.7197243755381},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D5)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D5)","v":-124.14966282984889},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D5)","v":-310.37415707462225},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D5)","v":-4860.5575131156529},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D5)","v":-119.76012841594239},-13955.727185811606,null,-2037.3595541461109,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-3745.6928874794439,{"$f":"AE5+AF4","v":-16239.975768381486}]
[2026,"2026-04-01",1,4,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D6)","v":2889.4904862579278},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D6)","v":5025.2008456659614},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D6)","v":2093.833685694151},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D6)","v":366.83966173361523},{"$f":"SUM(F6:I6)","v":10375.364679351655},null,53194.330022707698,-415.01458717406621,null,9960.3500921775885,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D6)","v":-3164.6643410852712},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D6)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D6)","v":-103.75364679351655},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D6)","v":-259.38411698379139},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D6)","v":-4062.0373502466518},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D6)","v":-100.08525017618039},-13057.090705285411,null,-3096.7406131078224,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-4805.0739464411554,-21045.049714822642]
[2026,"2026-05-01",1,5,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D7)","v":6241.1583274606528},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D7)","v":10854.188395583746},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D7)","v":4522.5784981598945},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D7)","v":792.35575287761344},{"$f":"SUM(F7:I7)","v":22410.28097408191},null,75604.610996789605,-896.41123896327645,null,21513.869735118635,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D7)","v":-4718.0967269595176},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D7)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D7)","v":-224.10280974081911},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D7)","v":-560.25702435204778},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D7)","v":-8773.8022864301947},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D7)","v":-216.17925221204297},-19859.604099694621,null,1654.2656354240135,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-54.067697909319804,-21099.117412731961]
[2026,"2026-06-01",1,6,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D8)","v":4424.2015503875973},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D8)","v":7694.2635658914751},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D8)","v":3205.9431524547813},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D8)","v":561.68124031007756},{"$f":"SUM(F8:I8)","v":15886.089509043932},null,91490.700505833534,-635.44358036175731,null,15250.645928682174,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D8)","v":-6689.1307493540062},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D8)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D8)","v":-158.86089509043933},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D8)","v":-397.15223772609829},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D8)","v":-6219.5297157622754},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D8)","v":-153.24408268733853},-18985.083680620159,null,-3734.437751937985,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-5442.771085271318,-26541.888498003278]
[2026,"2026-07-01",1,7,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D9)","v":4777.0086915668307},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D9)","v":8307.8412027249233},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D9)","v":3461.600501135385},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D9)","v":606.47240779891945},{"$f":"SUM(F9:I9)","v":17152.922803226058},null,108643.62330905959,-686.11691212904236,null,16466.805891097014,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D9)","v":-4694.7552110249781},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D9)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D9)","v":-171.52922803226059},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D9)","v":-428.82307008065152},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D9)","v":-6715.5049722026461},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D9)","v":-165.46450395427138},-17543.242985294808,null,-1076.4370941977941,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-2784.7704275311271,-29326.658925534404]
[2026,"2026-08-01",1,8,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D10)","v":2850.6817007282125},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D10)","v":4957.7073056142826},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D10)","v":2065.7113773392844},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D10)","v":361.91263330984265},{"$f":"SUM(F10:I10)","v":10236.013016991623},null,118879.63632605122,-409.44052067966493,null,9826.5724963119574,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D10)","v":-3164.0456503014639},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D10)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D10)","v":-102.36013016991623},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D10)","v":-255.90032542479059},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D10)","v":-4007.4800720382118},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D10)","v":-98.741003836817796},-12995.693181771203,null,-3169.1206854592456,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-4877.4540187925786,-34204.112944326982]
[2026,"2026-09-01",1,9,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D11)","v":3192.9046276720692},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D11)","v":5552.87761334273},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D11)","v":2313.6990055594706},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D11)","v":405.36006577401929},{"$f":"SUM(F11:I11)","v":11464.84131234829},null,130344.4776383995,-458.59365249393159,null,11006.247659854358,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D11)","v":-3169.5013781223083},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D11)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D11)","v":-114.6484131234829},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D11)","v":-286.62103280870724},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D11)","v":-4488.5760707853733},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D11)","v":-110.59481246574271},-13537.107707305615,null,-2530.8600474512568,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-4239.1933807845899,-38443.306325111575]
[2026,"2026-10-01",1,10,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D12)","v":3171.7361992013148},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D12)","v":5516.0629551327229},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D12)","v":2298.3595646386343},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D12)","v":402.67259572468873},{"$f":"SUM(F12:I12)","v":11388.831314697361},null,141733.30895309686,-455.55325258789446,null,10933.278062109466,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D12)","v":-3169.1639104220499},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D12)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D12)","v":-113.88831314697362},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D12)","v":-284.72078286743402},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D12)","v":-4458.8175553989504},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D12)","v":-109.86158718972672},-13503.618149025137,null,-2570.3400869156703,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-4278.6734202490034,-42721.979745360579]
[2026,"2026-11-01",1,11,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D13)","v":2564.9079163730325},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D13)","v":4460.7094197791876},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D13)","v":1858.6289249079946},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D13)","v":325.63178764388067},{"$f":"SUM(F13:I13)","v":9209.8780487040949},null,150943.18700180095,-368.39512194816382,null,8841.4829267559307,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D13)","v":-3159.4898363479761},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D13)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D13)","v":-92.098780487040955},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D13)","v":-230.24695121760237},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D13)","v":-3605.7401143215097},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D13)","v":-88.842462610602141},-12543.584144984734,null,-3702.1012182288032,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-5410.4345515621362,-48132.414296922718]
[2026,"2026-12-01",1,12,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D14)","v":3020.0291284942441},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D14)","v":5252.2245712943386},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D14)","v":2188.4269047059747},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D14)","v":383.4123937044867},{"$f":"SUM(F14:I14)","v":10844.092998199045},null,161787.28,-433.7637199279618,null,10410.329278271083,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D14)","v":-6666.7453919035306},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D14)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D14)","v":-108.44092998199045},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D14)","v":-271.1023249549761},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D14)","v":-4245.5481951295906},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D14)","v":-104.60680604494559},-16763.609648015037,null,-6353.280369743954,null,{"$f":"-SUM(CAPEX!$K$7:$K$11)/12","v":-1708.3333333333333},0,-1708.3333333333333,null,-8061.613703077287,-56194.028000000006]
[2027,"2027-01-01",2,13,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D15)","v":4223.5157855235757},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D15)","v":6387.1694299033288},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D15)","v":2661.3205957930536},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D15)","v":488.29910291610952},{"$f":"SUM(F15:I15)","v":13760.304914136066},null,{"$f":"SUM(J4:J15)","v":162651.22197936199},-550.41219656544263,null,13209.892717570623,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D15)","v":-3177.1490531074469},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D15)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D15)","v":-137.60304914136066},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D15)","v":-344.0076228534017},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D15)","v":-5162.9619558385239},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D15)","v":-132.72005811219958},-14321.607739052934,null,-1111.7150214823105,null,0,0,0,null,-1111.7150214823105,-57305.743021482318]
[2027,"2027-02-01",2,14,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D16)","v":5733.6923532353449},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D16)","v":8670.9903262538301},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D16)","v":3612.9126359390957},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D16)","v":662.89721044210523},{"$f":"SUM(F16:I16)","v":18680.492525870373},null,{"$f":"SUM(J5:J16)","v":163824.07837963529},-747.21970103481499,null,17933.27282483556,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D16)","v":-4698.0840779906594},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D16)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D16)","v":-186.80492525870375},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D16)","v":-467.01231314675937},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D16)","v":-7009.0505137218461},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D16)","v":-180.17595315428269},-17908.293783272249,null,24.979041563310602,null,0,0,0,null,24.979041563310602,-57280.763979919007]
[2027,"2027-03-01",2,15,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D17)","v":4065.8599899932256},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D17)","v":6148.7485670975066},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D17)","v":2561.978569623961},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D17)","v":470.07182795460437},{"$f":"SUM(F17:I17)","v":13246.658954669298},null,{"$f":"SUM(J6:J17)","v":164655.77105131969},-529.86635818677189,null,12716.792596482526,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D17)","v":-3174.9635285317272},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D17)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D17)","v":-132.46658954669297},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D17)","v":-331.16647386673247},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D17)","v":-4970.2384250704845},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D17)","v":-127.76587126714695},-14103.766888282786,null,-1386.9742918002594,null,0,0,0,null,-1386.9742918002594,-58667.738271719267]
[2027,"2027-04-01",2,16,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D18)","v":3397.8972773514815},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D18)","v":5138.5970167886308},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D18)","v":2141.0820903285962},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D18)","v":392.84574193349079},{"$f":"SUM(F18:I18)","v":11070.4221264022},null,{"$f":"SUM(J7:J18)","v":165350.82849837028},-442.81688505608798,null,10627.605241346111,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D18)","v":-3165.7038059872293},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D18)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D18)","v":-110.704221264022},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D18)","v":-276.760553160055},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D18)","v":-4153.6992552374768},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D18)","v":-106.77576384468711},-13180.809599493472,null,-2553.2043581473608,null,0,0,0,null,-2553.2043581473608,-61220.942629866629]
[2027,"2027-05-01",2,17,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D19)","v":7339.2921656102217},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D19)","v":11099.118586934175},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D19)","v":4624.6327445559064},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D19)","v":848.5276159711176},{"$f":"SUM(F19:I19)","v":23911.571113071423},null,166852.11863735979,-956.46284452285693,null,22955.108268548567,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D19)","v":-4720.3419203802296},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D19)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D19)","v":-239.11571113071423},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D19)","v":-597.78927782678568},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D19)","v":-8971.7875244384577},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D19)","v":-230.63043497100307},-20126.830868747194,null,2828.2773998013727,null,0,0,0,null,2828.2773998013727,-58392.665230065257]
[2027,"2027-06-01",2,18,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D20)","v":5202.6412525015357},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D20)","v":7867.888472592118},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D20)","v":3278.2868635800492},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D20)","v":601.50007372966729},{"$f":"SUM(F20:I20)","v":16950.316662403369},null,167916.34579071921,-678.01266649613478,null,16272.303995907234,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D20)","v":-6690.7223109987608},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D20)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D20)","v":-169.5031666240337},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D20)","v":-423.75791656008425},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D20)","v":-6359.876515345295},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D20)","v":-163.48816588673702},-19174.514075414911,null,-2902.2100795076767,null,0,0,0,null,-2902.2100795076767,-61294.875309572933]
[2027,"2027-07-01",2,19,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D21)","v":5617.5249249498238},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D21)","v":8495.3117957653303},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D21)","v":3539.7132482355546},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D21)","v":649.46658678625954},{"$f":"SUM(F21:I21)","v":18302.016555736969},null,169065.43954323014,-732.08066222947878,null,17569.935893507489,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D21)","v":-4696.4736914611822},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D21)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D21)","v":-183.02016555736969},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D21)","v":-457.55041389342426},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D21)","v":-6867.0437015769749},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D21)","v":-176.52549968950709},-17747.779472178456,null,-177.84357867096696,null,0,0,0,null,-177.84357867096696,-61472.7188882439]
[2027,"2027-08-01",2,20,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D22)","v":3352.2600733821705},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D22)","v":5069.580451239578},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D22)","v":2112.3251880164908},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D22)","v":387.56942549726568},{"$f":"SUM(F22:I22)","v":10921.735138135504},null,169751.161664374,-436.86940552542018,null,10484.865732610084,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D22)","v":-3165.0711541363626},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D22)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D22)","v":-109.21735138135504},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D22)","v":-273.04337845338762},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D22)","v":-4097.9108647519915},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D22)","v":-105.34165712638239},-13117.750405849481,null,-2632.8846732393977,null,0,0,0,null,-2632.8846732393977,-64105.603561483294]
[2027,"2027-09-01",2,21,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D23)","v":3754.6972356570095},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D23)","v":5678.1810747175959},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D23)","v":2365.9087811323316},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D23)","v":434.09694316216019},{"$f":"SUM(F23:I23)","v":12232.884034669098},null,170519.20438669479,-489.31536138676393,null,11743.568673282334,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D23)","v":-3170.6499931849112},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D23)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D23)","v":-122.32884034669098},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D23)","v":-305.82210086672745},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D23)","v":-4589.8630353967237},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D23)","v":-117.98787091506938},-13673.817840710122,null,-1930.2491674277881,null,0,0,0,null,-1930.2491674277881,-66035.852728911079]
[2027,"2027-10-01",2,22,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D24)","v":3729.8042153101119},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D24)","v":5640.5356753272026},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D24)","v":2350.2231980530014},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D24)","v":431.21895237876464},{"$f":"SUM(F24:I24)","v":12151.78204106908},null,171282.15511306652,-486.07128164276321,null,11665.710759426316,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D24)","v":-3170.3049103571657},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D24)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D24)","v":-121.5178204106908},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D24)","v":-303.79455102672705},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D24)","v":-4559.4330042228221},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D24)","v":-117.20563088690317},-13639.42191690431,null,-1973.7111574779938,null,0,0,0,null,-1973.7111574779938,-68009.563886389078]
[2027,"2027-11-01",2,23,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D25)","v":3016.2042986990564},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D25)","v":4561.3675594692741},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D25)","v":1900.5698164455307},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D25)","v":348.71654992142595},{"$f":"SUM(F25:I25)","v":9826.8582245352864},null,171899.1352888977,-393.07432898141144,null,9433.7838955538755,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D25)","v":-3160.4125359618015},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D25)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D25)","v":-98.26858224535286},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D25)","v":-245.67145561338216},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D25)","v":-3687.1054439043296},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D25)","v":-94.781416746138603},-12653.405434471006,null,-3219.6215389171302,null,0,0,0,null,-3219.6215389171302,-71229.185425306205]
[2027,"2027-12-01",2,24,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D26)","v":3551.4042361573484},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D26)","v":5370.7436463627209},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D26)","v":2237.809852651134},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D26)","v":410.59335176443},{"$f":"SUM(F26:I26)","v":11570.551086935633},null,172625.59337763427,-462.82204347742532,null,11107.729043458208,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D26)","v":-6667.8318167583257},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D26)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D26)","v":-115.70551086935633},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D26)","v":-289.26377717339085},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D26)","v":-4341.3511141431991},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D26)","v":-111.59957735171203},-16892.917796295988,null,-5785.1887528377792,null,0,0,0,null,-5785.1887528377792,-77014.374178143989]
[2028,"2028-01-01",3,25,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D27)","v":4965.7268302163102},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D27)","v":6530.0919933805362},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D27)","v":2720.8716639085565},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D27)","v":525.13367287767915},{"$f":"SUM(F27:I27)","v":14741.824160383081},null,173607.11262388129,-589.67296641532323,null,14152.151193967758,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D27)","v":-3178.4591766059884},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D27)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D27)","v":-147.41824160383081},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D27)","v":-368.54560400957712},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D27)","v":-5278.4910279825999},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D27)","v":-142.16690487505403},-14482.246955077053,null,-330.09576110929447,null,0,0,0,null,-330.09576110929447,-77344.469939253278]
[2028,"2028-02-01",3,26,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D28)","v":6741.2912370912973},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D28)","v":8865.0168318780961},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D28)","v":3693.7570132825399},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D28)","v":712.90249107755676},{"$f":"SUM(F28:I28)","v":20012.967573329486},null,174939.58767134044,-800.5187029331795,null,19212.448870396307,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D28)","v":-4699.8626542922157},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D28)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D28)","v":-200.12967573329487},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D28)","v":-500.3241893332372},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D28)","v":-7165.8886057681275},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D28)","v":-193.0006508225193},-18126.371775949396,null,1086.0770944469114,null,0,0,0,null,1086.0770944469114,-76258.392844806367]
[2028,"2028-03-01",3,27,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D29)","v":4780.3657108172729},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D29)","v":6286.3361036472743},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D29)","v":2619.306709853031},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D29)","v":505.53143361505465},{"$f":"SUM(F29:I29)","v":14191.539957932633},null,175884.46867460376,-567.66159831730533,null,13623.878359615328,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D29)","v":-3176.2247476167668},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D29)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D29)","v":-141.91539957932633},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D29)","v":-354.78849894831581},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D29)","v":-5081.4550171148803},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D29)","v":-136.86008524317577},-14258.409748502465,null,-634.53138888713693,null,0,0,0,null,-634.53138888713693,-76892.924233693499]
[2028,"2028-04-01",3,28,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D30)","v":3995.0199154687211},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D30)","v":5253.5808866195075},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D30)","v":2188.9920360914616},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D30)","v":422.47984094972423},{"$f":"SUM(F30:I30)","v":11860.072679129415},null,176674.11922733096,-474.4029071651766,null,11385.669771964238,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D30)","v":-3166.7578247940119},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D30)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D30)","v":-118.60072679129415},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D30)","v":-296.50181697823535},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D30)","v":-4246.644550017435},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D30)","v":-114.37592838179691},-13310.046846962774,null,-1924.377074998536,null,0,0,0,null,-1924.377074998536,-78817.30130869204]
[2028,"2028-05-01",3,29,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D31)","v":8629.0479004446497},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D31)","v":11347.478129951052},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D31)","v":4728.1158874796047},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D31)","v":912.53582251533851},{"$f":"SUM(F31:I31)","v":25617.177740390649},null,178379.7258546502,-1024.687109615626,null,24592.490630775024,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D31)","v":-4722.6185495245518},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D31)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D31)","v":-256.1717774039065},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D31)","v":-640.4294435097662},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D31)","v":-9172.5448217104331},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D31)","v":-247.0464191787531},-20405.977011327413,null,4186.5136194476108,null,0,0,0,null,4186.5136194476108,-74630.787689244433]
[2028,"2028-06-01",3,30,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D32)","v":6116.9169401682248},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D32)","v":8043.9443611976358},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D32)","v":3351.6434838323485},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D32)","v":646.87389566661091},{"$f":"SUM(F32:I32)","v":18159.378680864818},null,179588.78787311167,-726.37514723459276,null,17433.003533630224,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D32)","v":-6692.3361566443109},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D32)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D32)","v":-181.59378680864819},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D32)","v":-453.9844670216205},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D32)","v":-6502.1883586347558},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D32)","v":-175.12504785198209},-19372.393816961321,null,-1939.3902833310967,null,0,0,0,null,-1939.3902833310967,-76570.177972575533]
[2028,"2028-07-01",3,31,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D33)","v":6604.7093596393743},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D33)","v":8685.4072289167434},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D33)","v":3618.9196787153101},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D33)","v":698.45873583141224},{"$f":"SUM(F33:I33)","v":19607.495003102838},null,180894.26632047753,-787.49853412108632,null,18819.996468981753,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D33)","v":-4698.2162329317362},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D33)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D33)","v":-196.07495003102838},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D33)","v":-490.18737507757101},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D33)","v":-7020.7041767077008},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D33)","v":-189.09036267271426},-17961.439097420753,null,858.55737156100076,null,0,0,0,null,858.55737156100076,-75711.620601014525]
[2028,"2028-08-01",3,32,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D34)","v":3941.3627493268946},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D34)","v":5183.0199711704063},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D34)","v":2159.5916546543363},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D34)","v":416.8055085315961},{"$f":"SUM(F34:I34)","v":11700.779883683232},null,181673.31106602526,-471.58762564193341,null,11229.192258041297,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D34)","v":-3166.1110164023953},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D34)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D34)","v":-117.00779883683232},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D34)","v":-292.51949709208077},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D34)","v":-4189.6078100294117},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D34)","v":-112.83974375151637},-13245.251866112238,null,-2016.0596080709402,null,0,0,0,null,-2016.0596080709402,-77727.680209085462]
[2028,"2028-09-01",3,33,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D35)","v":4414.5213962139105},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D35)","v":5805.2389528579433},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D35)","v":2418.8495636908096},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D35)","v":466.84280349145359},{"$f":"SUM(F35:I35)","v":13105.452716254118},null,182545.87974761025,-530.24969874187354,null,12575.203017512245,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D35)","v":-3171.8146904011978},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D35)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D35)","v":-131.05452716254118},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D35)","v":-327.63631790635299},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D35)","v":-4692.5681535601707},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D35)","v":-126.38609912762664},-13816.625788157891,null,-1241.4227706456459,null,0,0,0,null,-1241.4227706456459,-78969.102979731106]
[2028,"2028-10-01",3,34,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D36)","v":4385.2538510456416},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D36)","v":5766.7511807947958},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D36)","v":2402.8129919978314},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D36)","v":463.74771308156545},{"$f":"SUM(F36:I36)","v":13018.565736919834},null,183412.663443461,-528.73620758587742,null,12489.829529333956,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D36)","v":-3171.4618858239519},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D36)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D36)","v":-130.18565736919834},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D36)","v":-325.4641434229959},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D36)","v":-4661.4572044757933},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D36)","v":-125.54818023838268},-13781.283071330323,null,-1291.4535419963668,null,0,0,0,null,-1291.4535419963668,-80260.556521727471]
[2028,"2028-11-01",3,35,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D37)","v":3546.2508895552628},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D37)","v":4663.4350483179278},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D37)","v":1943.0979367991365},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D37)","v":375.0217879981069},{"$f":"SUM(F37:I37)","v":10527.805662670433},null,184113.61088159616,-428.87450306505434,null,10098.931159605378,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D37)","v":-3161.3481546095809},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D37)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D37)","v":-105.27805662670433},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D37)","v":-263.19514156676081},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D37)","v":-3769.6099973903251},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D37)","v":-101.52783874672326},-12768.125188940096,null,-2669.1940293347179,null,0,0,0,null,-2669.1940293347179,-82929.750551062185]
[2028,"2028-12-01",3,36,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D38)","v":4175.5031106730466},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D38)","v":5490.9221476755783},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D38)","v":2287.8842281981579},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D38)","v":441.5662318107008},{"$f":"SUM(F38:I38)","v":12395.875718357483},null,184938.93551301802,-506.7593925563753,null,11889.116325801107,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D38)","v":-6668.9334530203596},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D38)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D38)","v":-123.95875718357483},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D38)","v":-309.89689295893714},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D38)","v":-4438.4954027044259},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D38)","v":-119.54309486546784},-17027.993600732767,null,-5138.8772749316595,null,0,0,0,null,-5138.8772749316595,-88068.627825993841]
[2029,"2029-01-01",4,37,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D39)","v":5532.8169968040029},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D39)","v":6675.0770394022693},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D39)","v":2781.2820997509457},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D39)","v":555.06653184227366},{"$f":"SUM(F39:I39)","v":15544.242667799492},null,185741.35402043443,-637.62554570916654,null,14906.617122090325,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D39)","v":-3179.7882061945206},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D39)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D39)","v":-155.44242667799492},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D39)","v":-388.60606669498736},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D39)","v":-5395.6872735168345},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D39)","v":-149.89176135957217},-14636.581734443909,null,270.03538764641598,null,0,0,0,null,270.03538764641598,-87798.592438347419]
[2029,"2029-02-01",4,38,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D40)","v":7511.1523473311699},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D40)","v":9061.8432892474812},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D40)","v":3775.7680371864503},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D40)","v":753.53825835562088},{"$f":"SUM(F40:I40)","v":21102.301932120721},null,186830.68837922567,-869.55217297088791,null,20232.749759149832,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D40)","v":-4701.666896818102},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D40)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D40)","v":-211.02301932120722},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D40)","v":-527.55754830301805},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D40)","v":-7324.9899921417136},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D40)","v":-203.487636737651},-18335.891093321694,null,1896.8586658281383,null,0,0,0,null,1896.8586658281383,-85901.733772519277]
[2029,"2029-03-01",4,39,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D41)","v":5326.2874821885298},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D41)","v":6425.9091341986477},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D41)","v":2677.4621392494364},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D41)","v":534.34695599747351},{"$f":"SUM(F41:I41)","v":14964.005711634087},null,187603.15413292713,-618.57337909235684,null,14345.43233254173,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D41)","v":-3177.5041670634873},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D41)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D41)","v":-149.64005711634087},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D41)","v":-374.1001427908522},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D41)","v":-5194.2765501439062},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D41)","v":-144.29658755636615},-14406.983504670954,null,-61.551172129224142,null,0,0,0,null,-61.551172129224142,-85963.284944648505]
[2029,"2029-04-01",4,40,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D42)","v":4451.2545386861275},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D42)","v":5370.2240621517276},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D42)","v":2237.5933592298866},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D42)","v":446.56138465503147},{"$f":"SUM(F42:I42)","v":12505.633344722772},null,188248.71479852046,-518.30847606807276,null,11987.324868654699,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D42)","v":-3167.8270539030573},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D42)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D42)","v":-125.05633344722771},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D42)","v":-312.64083361806928},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D42)","v":-4340.9311169059802},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D42)","v":-120.5907196006774},-13434.212057475012,null,-1446.8871888203121,null,0,0,0,null,-1446.8871888203121,-87410.172133468819]
[2029,"2029-05-01",4,41,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D43)","v":9614.4924040729693},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D43)","v":11599.421692242253},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D43)","v":4833.092371767606},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D43)","v":964.55078077503151},{"$f":"SUM(F43:I43)","v":27011.557248857862},null,189643.09430698768,-1125.787825434945,null,25885.769423422917,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D43)","v":-4724.9280321788874},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D43)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D43)","v":-270.11557248857861},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D43)","v":-675.28893122144655},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D43)","v":-9376.1992012291539},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D43)","v":-260.47006468082827},-20674.167801798896,null,5211.6016216240205,null,0,0,0,null,5211.6016216240205,-82198.570511844795]
[2029,"2029-06-01",4,42,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D44)","v":6815.4739823106283},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D44)","v":8222.540871719495},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D44)","v":3426.0586965497891},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D44)","v":683.74600287839985},{"$f":"SUM(F44:I44)","v":19147.819553458314},null,190631.53517958117,-801.15266866131572,null,18346.666884797,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D44)","v":-6693.973291324095},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D44)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D44)","v":-191.47819553458314},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D44)","v":-478.69548883645791},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D44)","v":-6646.5538713065916},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D44)","v":-184.64073550579914},-19562.507582507529,null,-1215.8406977105296,null,0,0,0,null,-1215.8406977105296,-83414.411209555328]
[2029,"2029-07-01",4,43,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D45)","v":7358.972704982928},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D45)","v":8878.2458854132346},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D45)","v":3699.269118922181},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D45)","v":738.2712024699789},{"$f":"SUM(F45:I45)","v":20674.758911788322},null,191698.79908826665,-868.62705483012712,null,19806.131856958196,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D45)","v":-4699.9839206162878},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D45)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D45)","v":-206.74758911788322},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D45)","v":-516.86897279470816},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D45)","v":-7176.582090709031},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D45)","v":-199.36487709318342},-18166.713450331095,null,1639.4184066271009,null,0,0,0,null,1639.4184066271009,-81774.992802928231]
[2029,"2029-08-01",4,44,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D46)","v":4391.469679192176},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D46)","v":5298.0965106454159},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D46)","v":2207.5402127689235},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D46)","v":440.56361269995784},{"$f":"SUM(F46:I46)","v":12337.670015306472},null,192335.6892198899,-519.61943160435965,null,11818.050583702112,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D46)","v":-3167.165884680916},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D46)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D46)","v":-123.37670015306472},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D46)","v":-308.44175038266184},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D46)","v":-4282.6280127717109},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D46)","v":-118.97106402606515},-13367.74941201442,null,-1549.6988283123083,null,0,0,0,null,-1549.6988283123083,-83324.691631240537]
[2029,"2029-09-01",4,45,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D47)","v":4918.6634401843057},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D47)","v":5934.1303739283439},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D47)","v":2472.5543224701432},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D47)","v":493.45305630378948},{"$f":"SUM(F47:I47)","v":13818.801192886584},null,193049.03769652237,-583.57648473242705,null,13235.224708154157,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D47)","v":-3172.996195094343},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D47)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D47)","v":-138.18801192886585},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D47)","v":-345.47002982216463},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D47)","v":-4796.7553855920778},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D47)","v":-133.25348136582795},-13953.82910380328,null,-718.60439564912303,null,0,0,0,null,-718.60439564912303,-84043.296026889657]
[2029,"2029-10-01",4,46,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D48)","v":4886.0535168239658},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D48)","v":5894.788073106718},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D48)","v":2456.161697127799},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D48)","v":490.18154432829454},{"$f":"SUM(F48:I48)","v":13727.184831386778},null,193757.65679098931,-581.25220534376808,null,13145.93262604301,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D48)","v":-3172.6355573368114},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D48)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D48)","v":-137.27184831386779},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D48)","v":-343.17962078466945},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D48)","v":-4764.95369242793},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D48)","v":-132.37003287058485},-13917.576751733865,null,-771.64412569085471,null,0,0,0,null,-771.64412569085471,-84814.940152580515]
[2029,"2029-11-01",4,47,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D49)","v":3951.2357138276134},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D49)","v":4766.9754495534871},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D49)","v":1986.2397706472862},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D49)","v":396.39820103077886},{"$f":"SUM(F49:I49)","v":11100.849135059165},null,194330.70026337804,-471.04841585440977,null,10629.800719204755,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D49)","v":-3162.2972749542405},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D49)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D49)","v":-111.00849135059165},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D49)","v":-277.52122837647914},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D49)","v":-3853.3051550557357},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D49)","v":-107.04450934028387},-12878.342659077332,null,-2248.5419398725771,null,0,0,0,null,-2248.5419398725771,-87063.482092453094]
[2029,"2029-12-01",4,48,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D50)","v":4652.3490660748794},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D50)","v":5612.8349172184107},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D50)","v":2338.6812155076714},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D50)","v":466.7357085039157},{"$f":"SUM(F50:I50)","v":13070.600907304877},null,195005.42545232543,-556.01433134953504,null,12514.586575955342,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D50)","v":-6670.0509867411693},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D50)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D50)","v":-130.70600907304876},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D50)","v":-326.76502268262192},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D50)","v":-4537.0415580848821},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D50)","v":-126.0386519880096},-17157.768228569734,null,-4643.1816526143921,null,0,0,0,null,-4643.1816526143921,-91706.66374506749]
[2030,"2030-01-01",5,49,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D51)","v":6149.8526743110961},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D51)","v":6806.8815090056723},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D51)","v":2836.2006287523636},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D51)","v":586.33818242272753},{"$f":"SUM(F51:I51)","v":16379.272994491859},null,195840.45577901779,-698.89028257158679,null,15680.382711920272,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D51)","v":-3180.9964138325522},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D51)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D51)","v":-163.79272994491859},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D51)","v":-409.48182486229649},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D51)","v":-5502.229219779585},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D51)","v":-157.92934812069132},-14781.595536540044,null,898.78717538022829,null,0,0,0,null,898.78717538022829,-90807.876569687258]
[2030,"2030-02-01",5,50,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D52)","v":8348.8176776993459},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D52)","v":9240.7762725401153},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D52)","v":3850.3234468917149},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D52)","v":795.99152073497953},{"$f":"SUM(F52:I52)","v":22235.908917866156},null,196974.06276476322,-952.66961887154048,null,21283.239298994617,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D52)","v":-4703.3071158316179},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D52)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D52)","v":-222.35908917866158},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D52)","v":-555.89772294665386},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D52)","v":-7469.6274869699264},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D52)","v":-214.39917397131177},-18532.756588898174,null,2750.482710096443,null,0,0,0,null,2750.482710096443,-88057.393859590811]
[2030,"2030-03-01",5,51,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D53)","v":5920.2903937375977},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D53)","v":6552.7935941311962},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D53)","v":2730.330664221332},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D53)","v":564.45129545606369},{"$f":"SUM(F53:I53)","v":15767.86594754619},null,197777.92300067534,-677.48708237272581,null,15090.378865173465,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D53)","v":-3178.6672746128693},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D53)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D53)","v":-157.6786594754619},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D53)","v":-394.1966486886547},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D53)","v":-5296.8414885893835},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D53)","v":-152.03414652090126},-14546.584217887272,null,543.79464728619314,null,0,0,0,null,543.79464728619314,-87513.599212304616]
[2030,"2030-04-01",5,52,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D54)","v":4947.6712576235632},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D54)","v":5476.2632179524999},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D54)","v":2281.7763408135415},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D54)","v":471.72001120256749},{"$f":"SUM(F54:I54)","v":13177.430827592172},null,198449.72048354478,-567.52539390251172,null,12609.905433689661,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D54)","v":-3168.7990794978978},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D54)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D54)","v":-131.77430827592173},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D54)","v":-329.43577068980431},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D54)","v":-4426.6461011782703},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D54)","v":-127.05710816389605},-13550.878367805792,null,-940.972934116131,null,0,0,0,null,-940.972934116131,-88454.572146420745]
[2030,"2030-05-01",5,53,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D55)","v":10686.728271961032},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D55)","v":11828.461089814375},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D55)","v":4928.5254540893229},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D55)","v":1018.8921853691601},{"$f":"SUM(F55:I55)","v":28462.60700123389},null,199900.77023592079,-1232.0112607982855,null,27230.595740435605,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D55)","v":-4727.0275599899651},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D55)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D55)","v":-284.62607001233891},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D55)","v":-711.56517503084729},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D55)","v":-9561.3393809332865},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D55)","v":-274.43714815864729},-20926.161334125085,null,6304.43440631052,null,0,0,0,null,6304.43440631052,-82150.137740110222]
[2030,"2030-06-01",5,54,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D56)","v":7575.5552589254567},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D56)","v":8384.901190857674},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D56)","v":3493.708829524031},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D56)","v":722.26726989990198},{"$f":"SUM(F56:I56)","v":20176.432549207064},null,200929.38323166949,-876.41126760133375,null,19300.021281605732,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D56)","v":-6695.4615942495293},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D56)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D56)","v":-201.76432549207064},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D56)","v":-504.41081373017664},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D56)","v":-6777.7951292766193},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D56)","v":-194.54165279307162},-19741.139515541472,null,-441.11823393574014,null,0,0,0,null,-441.11823393574014,-82591.255974045955]
[2030,"2030-07-01",5,55,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D57)","v":8179.6665235925566},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D57)","v":9053.5535984220824},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D57)","v":3772.3139993425343},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D57)","v":779.86434086480631},{"$f":"SUM(F57:I57)","v":21785.39846222198},null,202040.02278210319,-949.8408573233977,null,20835.557604898582,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D57)","v":-4701.5909079855355},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D57)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D57)","v":-217.8539846222198},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D57)","v":-544.63496155554947},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D57)","v":-7318.2891587245158},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D57)","v":-210.05534121357175},-18359.59035410139,null,2475.9672507971918,null,0,0,0,null,2475.9672507971918,-80115.288723248756]
[2030,"2030-08-01",5,56,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D58)","v":4881.2190185101827},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D58)","v":5402.7114531204161},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D58)","v":2251.1297721335063},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D58)","v":465.38433339642808},{"$f":"SUM(F58:I58)","v":13000.444577160535},null,202702.79734395727,-568.06760411489734,null,12432.376973045637,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D58)","v":-3168.124854986937},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D58)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D58)","v":-130.00444577160536},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D58)","v":-325.01111442901339},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D58)","v":-4367.1917579390029},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D58)","v":-125.35060243764107},-13482.8487755642,null,-1050.471802518563,null,0,0,0,null,-1050.471802518563,-81165.760525767313]
[2030,"2030-09-01",5,57,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D59)","v":5467.2069452372716},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D59)","v":6051.3042884578917},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D59)","v":2521.376786857455},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D59)","v":521.2534922323855},{"$f":"SUM(F59:I59)","v":14561.141512785003},null,203445.13766385565,-637.82080022030902,null,13923.320712564695,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D59)","v":-3174.0702893108637},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D59)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D59)","v":-145.61141512785002},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D59)","v":-364.02853781962506},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D59)","v":-4891.4709665034625},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D59)","v":-140.39888020552618},-14082.746088967331,null,-159.42537640263618,null,0,0,0,null,-159.42537640263618,-81325.185902169949]
[2030,"2030-10-01",5,58,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D60)","v":5430.9602693572442},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D60)","v":6011.1851440040255},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D60)","v":2504.660476668344},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D60)","v":517.79766797449111},{"$f":"SUM(F60:I60)","v":14464.603558004104},null,204182.55639047298,-635.11740458261329,null,13829.486153421491,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D60)","v":-3173.7025304867034},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D60)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D60)","v":-144.64603558004106},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D60)","v":-361.61508895010263},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D60)","v":-4859.0413247365868},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D60)","v":-139.46805890029614},-14045.639038653731,null,-216.15288523224081,null,0,0,0,null,-216.15288523224081,-81541.338787402186]
[2030,"2030-11-01",5,59,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D61)","v":4391.8888941298301},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D61)","v":4861.1030029932454},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D61)","v":2025.4595845805188},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D61)","v":418.73070591485549},{"$f":"SUM(F61:I61)","v":11697.182187618451},null,204778.88944303227,-514.59534957764515,null,11182.586838040806,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D61)","v":-3163.1601108607711},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D61)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D61)","v":-116.97182187618452},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D61)","v":-292.42955469046132},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D61)","v":-3929.3915940862066},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D61)","v":-112.78451481703597},-12981.903596330661,null,-1799.316758289855,null,0,0,0,null,-1799.316758289855,-83340.655545692047]
[2030,"2030-12-01",5,60,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D62)","v":5171.19242555039},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D62)","v":5723.66460875133},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D62)","v":2384.8602536463877},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D62)","v":493.03092745958213},{"$f":"SUM(F62:I62)","v":13772.74821540769},null,205481.03675113508,-607.27108484104042,null,13165.477130566649,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D62)","v":-6671.0669255802204},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D62)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D62)","v":-137.72748215407691},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D62)","v":-344.31870538519229},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D62)","v":-4626.6288920739917},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D62)","v":-132.79717287948108},-17279.705178072963,null,-4114.2280475063144,null,0,0,0,null,-4114.2280475063144,-87454.883593198363]
[2031,"2031-01-01",6,61,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D63)","v":6832.9229977451241},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D63)","v":6938.4666844916392},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D63)","v":2891.0277852048494},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D63)","v":620.24025413438687},{"$f":"SUM(F63:I63)","v":17282.657721576001},null,206384.42147821921,-764.2176576784517,null,16518.440063897549,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D63)","v":-4682.2026112745061},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D63)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D63)","v":-172.82657721576001},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D63)","v":-432.06644303940004},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D63)","v":-5608.5939032974084},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D63)","v":-166.62417467441614},-16429.479709501491,null,88.960354396058392,null,0,0,0,null,88.960354396058392,-87365.923238802308]
[2031,"2031-02-01",6,62,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D64)","v":9276.1292562708841},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D64)","v":9419.4115500662519},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D64)","v":3924.7548125276048},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D64)","v":842.01574775414804},{"$f":"SUM(F64:I64)","v":23462.311366618887},null,207610.82392697199,-1041.4632597592695,null,22420.848106859619,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D64)","v":-4704.9446058756075},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D64)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D64)","v":-234.62311366618889},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D64)","v":-586.55778416547219},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D64)","v":-7614.0243363035534},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D64)","v":-226.20295618864742},-18733.518796199471,null,3687.3293106601486,null,0,0,0,null,3687.3293106601486,-83678.59392814216]
[2031,"2031-03-01",6,63,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D65)","v":6577.8630037232033},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D65)","v":6679.4669457778054},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D65)","v":2783.1112274074189},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D65)","v":597.08786743781843},{"$f":"SUM(F65:I65)","v":16637.529044346247},null,208480.48702377203,-740.50522049919437,null,15897.023823847052,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D65)","v":-3179.828447002963},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D65)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D65)","v":-166.37529044346249},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D65)","v":-415.93822610865624},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D65)","v":-5399.2357811703923},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D65)","v":-160.40441176908428},-14688.948156494558,null,1208.0756673524938,null,0,0,0,null,1208.0756673524938,-82470.518260789671]
[2031,"2031-04-01",6,64,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D66)","v":5497.2140816829633},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D66)","v":5582.1259475428797},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D66)","v":2325.8858114761997},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D66)","v":498.99486064446251},{"$f":"SUM(F66:I66)","v":13904.220701346505},null,209207.27689752632,-620.22704913011012,null,13283.993652216395,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D66)","v":-3169.7694878524762},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D66)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D66)","v":-139.04220701346506},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D66)","v":-347.60551753366263},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D66)","v":-4512.2184742638274},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D66)","v":-134.05225840702042},-13669.853945070452,null,-385.86029285405675,null,0,0,0,null,-385.86029285405675,-82856.378553643735]
[2031,"2031-05-01",6,65,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D67)","v":11873.713932230969},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D67)","v":12057.119415388714},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D67)","v":5023.7997564119642},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D67)","v":1077.8045280586744},{"$f":"SUM(F67:I67)","v":30032.437632090321},null,210777.1075283828,-1346.0109512311919,null,28686.426680859127,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D67)","v":-4729.1235946410634},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D67)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D67)","v":-300.32437632090324},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D67)","v":-750.81094080225807},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D67)","v":-9746.17152743921},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D67)","v":-289.54633104031649},-21183.142770243754,null,7503.2839106153733,null,0,0,0,null,7503.2839106153733,-75353.094643028366]
[2031,"2031-06-01",6,66,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D68)","v":8416.9798027233646},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D68)","v":8546.9913775564983},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D68)","v":3561.2464073152078},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D68)","v":764.02876098675961},{"$f":"SUM(F68:I68)","v":21289.24634858183},null,211889.92132775756,{"$f":"-IF(L68<=180000, J68*0.04, IF(L68<=360000, J68*((0.073*L68 - 5940)/L68), IF(L68<=720000, J68*((0.1*L68 - 13860)/L68))))","v":-957.30451450978956},null,{"$f":"J68+M68","v":20331.94183407204},null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D68)","v":-6696.9474209609343},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D68)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D68)","v":-212.8924634858183},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D68)","v":-532.23115871454581},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D68)","v":-6908.8180301915027},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D68)","v":-205.25217587595071},{"$f":"SUM(Q68:V68)","v":-19923.30724922875},null,{"$f":"O68+W68","v":408.63458484329021},null,0,0,{"$f":"SUM(AA68:AB68)","v":0},null,{"$f":"Y68+AC68","v":408.63458484329021},-74944.460058185068]
[2031,"2031-07-01",6,67,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D69)","v":9088.1903133073647},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D69)","v":9228.5696373297433},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D69)","v":3845.2373488873932},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D69)","v":824.95609439878172},{"$f":"SUM(F69:I69)","v":22986.953393923282},null,213091.47625945887,-1037.2781706693631,null,21949.675223253918,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D69)","v":-4703.1952216755226},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D69)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D69)","v":-229.86953393923284},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D69)","v":-574.67383484808204},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D69)","v":-7459.7604568415418},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D69)","v":-221.61997299524501},-18556.285020299627,null,3393.3902029542915,null,0,0,0,null,3393.3902029542915,{"$f":"AE69+AF68","v":-71551.069855230773}]
[2031,"2031-08-01",6,68,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D70)","v":5423.3809255187234},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D70)","v":5507.1523389678241},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D70)","v":2294.6468079032597},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D70)","v":492.29285396914014},{"$f":"SUM(F70:I70)","v":13717.472926358949},null,213808.5046086573,-620.2784791838443,null,13097.194447175105,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D70)","v":-3169.0822297738714},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D70)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D70)","v":-137.17472926358948},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D70)","v":-342.93682315897377},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D70)","v":-4451.6148073323238},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D70)","v":-132.2518007238981},-13600.226390252657,null,-503.03194307755257,null,0,0,0,null,-503.03194307755257,-72054.101798308329]
[2031,"2031-09-01",6,69,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D71)","v":6074.4551207852046},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D71)","v":6168.2832509478721},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D71)","v":2570.1180212282802},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D71)","v":551.39236737880185},{"$f":"SUM(F71:I71)","v":15364.248760340159},null,214611.61185621243,-696.33992794901872,null,14667.90883239114,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D71)","v":-3175.142596467022},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D71)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D71)","v":-153.64248760340158},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D71)","v":-384.10621900850401},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D71)","v":-4986.028961182863},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D71)","v":-148.12856392961359},-14214.214828191403,null,453.69400419973681,null,0,0,0,null,453.69400419973681,-71600.407794108585]
[2031,"2031-10-01",6,70,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D72)","v":6034.1824901501623},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D72)","v":6127.3885553614764},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D72)","v":2553.0785647339485},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D72)","v":547.73672737408037},{"$f":"SUM(F72:I72)","v":15262.386337619668},null,215409.39463582798,-693.28781007905638,null,14569.098527540611,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D72)","v":-3174.7677284241468},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D72)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D72)","v":-152.62386337619668},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D72)","v":-381.55965844049177},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D72)","v":-4952.9724155838603},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D72)","v":-147.14649610245587},-14176.236161927152,null,392.86236561345868,null,0,0,0,null,392.86236561345868,-71207.545428495127]
[2031,"2031-11-01",6,71,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D73)","v":4879.7004119456824},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D73)","v":4955.0739485514941},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D73)","v":2064.6141452297893},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D73)","v":442.94171390540203},{"$f":"SUM(F73:I73)","v":12342.330219632368},null,216054.54266784189,-561.66170960445663,null,11780.66851002791,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D73)","v":-3164.0215111950552},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D73)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D73)","v":-123.42330219632368},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D73)","v":-308.55825549080924},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D73)","v":-4005.3514417457909},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D73)","v":-118.99388505726965},-13087.514395685248,null,-1306.8458856573379,null,0,0,0,null,-1306.8458856573379,-72514.391314152468]
[2031,"2031-12-01",6,72,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D74)","v":5745.561970599043},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D74)","v":5834.3099036589811},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D74)","v":2430.9624598579089},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D74)","v":521.53797400691076},{"$f":"SUM(F74:I74)","v":14532.372308122844},null,216814.16676055707,-662.72364360924666,null,13869.648664513597,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D74)","v":-6672.0811741168745},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D74)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D74)","v":-145.32372308122845},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D74)","v":-363.30930770307111},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D74)","v":-4716.0671721243434},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D74)","v":-140.10834334115933},-17404.055720366679,null,-3534.4070558530821,null,0,0,0,null,-3534.4070558530821,-76048.798370005548]
[2032,"2032-01-01",7,73,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D75)","v":7588.0777063612222},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D75)","v":7069.0695168347993},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D75)","v":2945.4456320144996},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D75)","v":656.97658409618884},{"$f":"SUM(F75:I75)","v":18259.56943930671},null,217791.07847828773,-834.93991220746614,null,17424.629527099245,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D75)","v":-4683.399803904319},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D75)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D75)","v":-182.59569439306711},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D75)","v":-456.48923598266776},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D75)","v":-5714.1645261081294},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D75)","v":-176.02592855210523},-16579.841188940289,null,844.78833815895632,null,0,0,0,null,844.78833815895632,-75204.010031846585]
[2032,"2032-02-01",7,74,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D76)","v":10301.299990364645},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D76)","v":9596.7132340527423},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D76)","v":3998.6305141886428},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D76)","v":891.88766131722298},{"$f":"SUM(F76:I76)","v":24788.531399923253},null,219117.29851159215,-1137.5762465600078,null,23650.955153363244,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D76)","v":-4706.5698713121501},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D76)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D76)","v":-247.88531399923252},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D76)","v":-619.71328499808135},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D76)","v":-7757.3431975259664},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D76)","v":-238.96643738606031},-18937.64410522149,null,4713.3110481417534,null,0,0,0,null,4713.3110481417534,-70490.698983704831]
[2032,"2032-03-01",7,75,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D77)","v":7304.8292261630622},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D77)","v":6805.1946232790797},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D77)","v":2835.4977596996164},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D77)","v":632.45290021047651},{"$f":"SUM(F77:I77)","v":17577.974509352236},null,220057.74397659814,-808.71136564240101,null,16769.263143709835,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D77)","v":-3180.9809507133914},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D77)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D77)","v":-175.77974509352237},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D77)","v":-439.44936273380586},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D77)","v":-5500.8656538172554},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D77)","v":-169.45521609141761},-14833.696928449393,null,1935.5662152604418,null,0,0,0,null,1935.5662152604418,-68555.132768444397]
[2032,"2032-04-01",7,76,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D78)","v":6104.7501390077023},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D78)","v":5687.1983637403737},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D78)","v":2369.6659848918225},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D78)","v":528.54992374732683},{"$f":"SUM(F78:I78)","v":14690.164411387226},null,220843.68768663885,-677.26282286117885,null,14012.901588526047,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D78)","v":-3170.7326516676203},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D78)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D78)","v":-146.90164411387227},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D78)","v":-367.25411028468068},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D78)","v":-4597.1520106901353},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D78)","v":-141.61614487639901},-13790.822561632709,null,222.07902689333787,null,0,0,0,null,222.07902689333787,-68333.053741551063]
[2032,"2032-05-01",7,77,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D79)","v":13185.962143961693},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D79)","v":12284.07070263336},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D79)","v":5118.3627927639},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D79)","v":1141.6420208901359},{"$f":"SUM(F79:I79)","v":31730.037660249087},null,222541.2877147976,-1469.3648571324852,null,30260.672803116602,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D79)","v":-4731.2039814408054},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D79)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D79)","v":-317.30037660249087},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D79)","v":-793.25094150622715},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D79)","v":-9929.623817961965},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D79)","v":-305.88395639358953},-21444.429073905078,null,8816.2437292115246,null,0,0,0,null,8816.2437292115246,-59516.810012339542]
[2032,"2032-06-01",7,78,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D80)","v":9347.1998465392662},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D80)","v":8707.8714873387398},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D80)","v":3628.2797863911419},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D80)","v":809.28156822850769},{"$f":"SUM(F80:I80)","v":22492.632688497652},null,223744.67405471345,-1044.8251203876248,null,21447.807568110027,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D80)","v":-6698.4221553006046},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D80)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D80)","v":-224.92632688497653},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D80)","v":-562.31581721244129},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D80)","v":-7038.8627855988143},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D80)","v":-216.83351120269145},-20108.526596199532,null,1339.2809719104953,null,0,0,0,null,1339.2809719104953,-58177.529040429043]
[2032,"2032-07-01",7,79,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D81)","v":10092.590583902844},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D81)","v":9402.2791019590532},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D81)","v":3917.6162924829391},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D81)","v":873.81757845406651},{"$f":"SUM(F81:I81)","v":24286.303556798903},null,225044.02421758906,-1131.8671723055686,null,23154.436384493332,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D81)","v":-4704.7875584346248},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D81)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D81)","v":-242.86303556798904},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D81)","v":-607.15758891997257},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D81)","v":-7600.1756074169007},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D81)","v":-234.12485978344839},-18756.274650122938,null,4398.1617343703947,null,0,0,0,null,4398.1617343703947,-53779.367306058644]
[2032,"2032-08-01",7,80,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D82)","v":6022.7571578977086},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D82)","v":5610.8135261321395},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D82)","v":2337.8389692217247},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D82)","v":521.45096262251536},{"$f":"SUM(F82:I82)","v":14492.860615874088},null,{"$f":"SUM(J71:J82)","v":225819.41190710422},-676.75565494317607,null,13816.104960930912,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D82)","v":-3170.0324573228781},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D82)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D82)","v":-144.92860615874088},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D82)","v":-362.32151539685225},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D82)","v":-4535.4076002901456},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D82)","v":-139.71409653251573},-13719.570275701135,null,96.534685229777097,null,0,0,0,null,96.534685229777097,-53682.832620828864]
[2032,"2032-09-01",7,81,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D83)","v":6745.78617314038},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D83)","v":6284.3889123138442},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D83)","v":2618.4953801307684},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D83)","v":584.05089254130746},{"$f":"SUM(F83:I83)","v":16232.7213581263},null,226687.88450489033,-759.63568945158158,null,15473.085668674719,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D83)","v":-3176.2068983628769},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D83)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D83)","v":-162.32721358126301},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D83)","v":-405.81803395315751},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D83)","v":-5079.8810374536906},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D83)","v":-156.48670465584993},-14347.88588800684,null,1125.1997806678792,null,0,0,0,null,1125.1997806678792,-52557.632840160986]
[2032,"2032-10-01",7,82,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D84)","v":6701.0627288985652},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D84)","v":6242.7244554366243},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D84)","v":2601.1351897652603},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D84)","v":580.17873192777381},{"$f":"SUM(F84:I84)","v":16125.101106028224},null,227550.5992732989,-756.20138396088828,null,15368.899722067335,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D84)","v":-3175.8249741748359},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D84)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D84)","v":-161.25101106028225},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D84)","v":-403.12752765070564},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D84)","v":-5046.2022681446051},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D84)","v":-155.44922374100449},-14309.021004771435,null,1059.8787172959001,null,0,0,0,null,1059.8787172959001,-51497.754122865088]
[2032,"2032-11-01",7,83,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D85)","v":5418.9906606332106},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D85)","v":5048.3433582896841},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D85)","v":2103.4763992873686},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D85)","v":469.17679433981266},{"$f":"SUM(F85:I85)","v":13039.987212550077},null,228248.25626621657,-612.56258989008609,null,12427.424622659992,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D85)","v":-3164.8764807843218},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D85)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D85)","v":-130.39987212550076},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D85)","v":-325.99968031375192},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D85)","v":-4080.7442146174949},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D85)","v":-125.70810418210263},-13194.894352023171,null,-767.46972936317979,null,0,0,0,null,-767.46972936317979,-52265.223852228271]
[2032,"2032-12-01",7,84,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D86)","v":6380.5447118322263},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D86)","v":5944.1291811498904},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D86)","v":2476.7204921457874},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D86)","v":552.42824753078355},{"$f":"SUM(F86:I86)","v":15353.822632658686},null,229069.70659075241,-722.68951730036304,null,14631.133115358323,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D86)","v":-6673.0878508272071},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D86)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D86)","v":-153.53822632658688},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D86)","v":-383.84556581646723},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D86)","v":-4804.8377547628279},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D86)","v":-148.01394385127904},-17530.489341584369,null,-2899.3562262260457,null,0,0,0,null,-2899.3562262260457,-55164.580078454317]
[2033,"2033-01-01",8,85,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D87)","v":7727.1485576406121},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D87)","v":7198.628221094672},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D87)","v":2999.4284254561135},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D87)","v":669.01735336035813},{"$f":"SUM(F87:I87)","v":18594.222557551759},null,229404.35970899745,-875.91537419107669,null,17718.307183360681,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D87)","v":-4684.5874253600341},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D87)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D87)","v":-185.9422255755176},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D87)","v":-464.85556393879398},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D87)","v":-5818.8911453848596},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D87)","v":-179.252052041914},-16700.69441230112,null,1017.6127710595611,null,0,0,0,null,1017.6127710595611,-54146.967307394756]
[2033,"2033-02-01",8,86,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D88)","v":10490.097550745897},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D88)","v":9772.5974474978739},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D88)","v":4071.9156031241141},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D88)","v":908.2337744047295},{"$f":"SUM(F88:I88)","v":25242.844375772616},null,229858.6726848468,-1190.4029138045739,null,24052.441461968043,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D88)","v":-4708.1821432687302},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D88)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D88)","v":-252.42844375772617},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D88)","v":-631.07110939431539},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D88)","v":-7899.5162700607816},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D88)","v":-243.34610601367888},-19101.710072495236,null,4950.7313894728068,null,0,0,0,null,4950.7313894728068,-49196.235917921949]
[2033,"2033-03-01",8,87,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D89)","v":7438.7088275911574},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D89)","v":6929.9171480086234},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D89)","v":2887.465478336926},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D89)","v":644.04421050407745},{"$f":"SUM(F89:I89)","v":17900.135664440786},null,230180.83383993537,-844.78262627171898,null,17055.353038169065,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D89)","v":-4682.1242405234125},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D89)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D89)","v":-179.00135664440788},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D89)","v":-447.50339161101965},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D89)","v":-5601.6830279736369},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D89)","v":-172.56091453936708},-16450.038931291845,null,605.31410687722018,null,0,0,0,null,605.31410687722018,-48590.921811044725]
[2033,"2033-04-01",8,88,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D90)","v":6216.6352344868965},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D90)","v":5791.4307594072061},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D90)","v":2413.0961497530029},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D90)","v":538.23694734983621},{"$f":"SUM(F90:I90)","v":14959.399090996942},null,230450.06851954508,-706.44791849765738,null,14252.951172499284,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D90)","v":-3171.6881152945662},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D90)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D90)","v":-149.59399090996942},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D90)","v":-373.98497727492355},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D90)","v":-4681.4065305208251},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D90)","v":-144.21162143647106},-13888.051235436755,null,364.89993706252972,null,0,0,0,null,364.89993706252972,-48226.021873982194]
[2033,"2033-05-01",8,89,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D91)","v":13427.628485723224},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D91)","v":12509.207586558425},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D91)","v":5212.1698277326768},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D91)","v":1162.5655187568502},{"$f":"SUM(F91:I91)","v":32311.571418771178},null,231031.60227806721,-1527.9893868747945,null,30783.582031896385,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D91)","v":-4733.2677362101185},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D91)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D91)","v":-323.11571418771177},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D91)","v":-807.78928546927955},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D91)","v":-10111.609465801394},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D91)","v":-311.49005900014328},-21654.438260668649,null,9129.1437712277366,null,0,0,0,null,9129.1437712277366,-39096.878102754461]
[2033,"2033-06-01",8,90,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D92)","v":9518.51109163195},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D92)","v":8867.4654118396065},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D92)","v":3694.7772549331694},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D92)","v":824.11371425725838},{"$f":"SUM(F92:I92)","v":22904.867472661983},null,231443.83706223153,-1084.2025033484717,null,21820.664969313511,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D92)","v":-6699.8850996085293},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D92)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D92)","v":-229.04867472661982},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D92)","v":-572.62168681654953},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D92)","v":-7167.8678745703482},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D92)","v":-220.80753758404725},-20257.396873306097,null,1563.268096007414,null,0,0,0,null,1563.268096007414,-37533.610006747047]
[2033,"2033-07-01",8,91,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D93)","v":10277.563012814722},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D93)","v":9574.599814697629},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D93)","v":3989.4165894573453},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D93)","v":889.83251124747039},{"$f":"SUM(F93:I93)","v":24731.411928217167},null,231888.94543364979,-1171.8803926160663,null,23559.531535601101,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D93)","v":-4706.3671649680618},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D93)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D93)","v":-247.31411928217167},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D93)","v":-618.28529820542917},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D93)","v":-7739.4681835472502},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D93)","v":-238.41579416969697},-18917.016560172611,null,4642.5149754284903,null,0,0,0,null,4642.5149754284903,-32891.09503131856]
[2033,"2033-08-01",8,92,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D94)","v":6133.1395231567931},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D94)","v":5713.6459750928252},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D94)","v":2380.6858229553436},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D94)","v":531.00787968091299},{"$f":"SUM(F94:I94)","v":14758.479200885875},null,232154.56401866156,-699.75259999312345,null,14058.726600892751,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D94)","v":-3170.9750881050177},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D94)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D94)","v":-147.58479200885876},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D94)","v":-368.96198002214686},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D94)","v":-4618.5304965333671},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D94)","v":-142.27471321204962},-13815.493069881439,null,243.23353101131215,null,0,0,0,null,243.23353101131215,-32647.861500307248]
[2033,"2033-09-01",8,93,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D95)","v":6869.4198867040795},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D95)","v":6399.566345865107},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D95)","v":2666.4859774437946},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D95)","v":594.75511276141856},{"$f":"SUM(F95:I95)","v":16530.227322774397},null,232452.06998330966,-784.29886851246806,null,15745.92845426193,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D95)","v":-3177.2626915037636},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D95)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D95)","v":-165.30227322774397},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D95)","v":-413.25568306935992},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D95)","v":-5172.9827962409618},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D95)","v":-159.35472210012981},-14455.32416614196,null,1290.6042881199701,null,0,0,0,null,1290.6042881199701,-31357.25721218728]
[2033,"2033-10-01",8,94,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D96)","v":6823.8767714331125},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D96)","v":6357.1382816936257},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D96)","v":2648.8076173723439},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D96)","v":590.81198494200567},{"$f":"SUM(F96:I96)","v":16420.634655441088},null,232747.60353272254,-779.63189740258406,null,15641.002758038505,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D96)","v":-3176.8737675821912},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D96)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D96)","v":-164.20634655441089},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D96)","v":-410.51586638602726},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D96)","v":-5138.6867777023472},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D96)","v":-158.29822670499084},-14415.746984929967,null,1225.2557731085381,null,0,0,0,null,1225.2557731085381,-30132.00143907874]
[2033,"2033-11-01",8,95,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D97)","v":3973},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D97)","v":5140.8671087778257},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D97)","v":2142.0279619907606},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D97)","v":477.7756541188412},{"$f":"SUM(F97:I97)","v":11733.670724887428},null,231441.28704505987,-555.4102939087818,null,11178.260430978646,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D97)","v":-3165.7246151637964},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D97)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D97)","v":-117.33670724887429},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D97)","v":-293.34176812218573},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D97)","v":-4155.5342462620756},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D97)","v":-112.55895070768588},-13211.662287504618,null,-2033.4018565259721,null,0,0,0,null,-2033.4018565259721,-32165.403295604712]
[2033,"2033-12-01",8,96,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D98)","v":6497.4844453245214},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D98)","v":6053.0704884646748},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D98)","v":2522.1127035269478},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D98)","v":562.55290223621455},{"$f":"SUM(F98:I98)","v":15635.22053955236},null,231722.68495195356,-740.57645977662651,null,14894.644079775733,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D98)","v":-6674.0864794775935},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D98)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D98)","v":-156.35220539552361},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D98)","v":-390.88051348880907},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D98)","v":-4892.8986448422784},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D98)","v":-150.72667637316144},-17632.110519577367,null,-2737.4664398016339,null,0,0,0,null,-2737.4664398016339,-34902.869735406348]
[2034,"2034-01-01",9,97,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D99)","v":7865.0378487998551},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D99)","v":7327.0861814045174},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D99)","v":3052.9525755852155},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D99)","v":680.9558230222201},{"$f":"SUM(F99:I99)","v":18926.03242881181},null,232054.49482321361,-897.14246997708551,null,18028.889958834723,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D99)","v":-4685.7649566628752},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D99)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D99)","v":-189.26032428811811},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D99)","v":-473.15081072029528},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D99)","v":-5922.727996635318},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D99)","v":-182.45076605789589},-16820.520854364506,null,1208.3691044702173,null,0,0,0,null,1208.3691044702173,-33694.500630936134]
[2034,"2034-02-01",9,98,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D100)","v":10677.291067820626},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D100)","v":9946.9873307475846},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D100)","v":4144.578054478161},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D100)","v":924.44100925020439},{"$f":"SUM(F100:I100)","v":25693.297462296574},null,232504.94790973762,-1219.2023746322789,null,24474.095087664296,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D100)","v":-4709.7807171985196},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D100)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D100)","v":-256.93297462296573},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D100)","v":-642.33243655741444},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D100)","v":-8040.4814256876307},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D100)","v":-247.68856453046371},-19264.382118596994,null,5209.7129690673028,null,0,0,0,null,5209.7129690673028,-28484.787661868831]
[2034,"2034-03-01",9,99,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D101)","v":7571.4509742866967},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D101)","v":7053.5800174621081},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D101)","v":2938.9916739425453},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D101)","v":655.53703984457331},{"$f":"SUM(F101:I101)","v":18219.559705535925},null,232824.37195083278,-865.19600372846389,null,17354.363701807462,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D101)","v":-4683.2578168267355},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D101)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D101)","v":-182.19559705535926},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D101)","v":-455.4889926383982},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D101)","v":-5701.6438474485367},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D101)","v":-175.64022665691351},-16565.392480625946,null,788.97122118151674,null,0,0,0,null,788.97122118151674,-27695.816440687315]
[2034,"2034-04-01",9,100,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D102)","v":6327.5697427967398},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D102)","v":5894.7775860219044},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D102)","v":2456.1573275091268},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D102)","v":547.84166901296487},{"$f":"SUM(F102:I102)","v":15226.346325340735},null,233091.31918517652,-723.50155065884383,null,14502.844774681891,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D102)","v":-3172.635461205201},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D102)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D102)","v":-152.26346325340737},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D102)","v":-380.65865813351843},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D102)","v":-4764.9452153677066},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D102)","v":-146.78504656327772},-13984.453844523114,null,518.39093015877734,null,0,0,0,null,518.39093015877734,-27177.425510528537]
[2034,"2034-05-01",9,101,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D103)","v":13667.241605625684},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D103)","v":12732.431684582114},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D103)","v":5305.1798685758813},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D103)","v":1183.3112484541332},{"$f":"SUM(F103:I103)","v":32888.164407237811},null,233667.91217364316,-1564.7961074966693,null,31323.368299741142,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D103)","v":-4735.3139571086695},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D103)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D103)","v":-328.88164407237809},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D103)","v":-822.20411018094535},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D103)","v":-10292.048945037208},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D103)","v":-317.04853158783681},-21862.663187987037,null,9460.705111754105,null,0,0,0,null,9460.705111754105,-17716.720398774432]
[2034,"2034-06-01",9,102,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D104)","v":9688.3668589342033},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D104)","v":9025.7034100994733},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D104)","v":3760.7097542081142},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D104)","v":838.81984486234194},{"$f":"SUM(F104:I104)","v":23313.599868104131},null,234076.64456908533,-1110.2798019358127,null,22203.320066168319,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D104)","v":-6701.3356145925791},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D104)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D104)","v":-233.13599868104131},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D104)","v":-582.83999670260334},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D104)","v":-7295.7769231637403},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D104)","v":-224.74780023241792},-20405.002333372384,null,1798.3177327959347,null,0,0,0,null,1798.3177327959347,-15918.402665978498]
[2034,"2034-07-01",9,103,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D105)","v":10460.963897126721},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D105)","v":9745.4564731058108},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D105)","v":4060.606863794088},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D105)","v":905.71137954035953},{"$f":"SUM(F105:I105)","v":25172.73861356698},null,234517.97125443514,-1200.020967441485,null,23972.717646125497,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D105)","v":-4707.9333510034703},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D105)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D105)","v":-251.7273861356698},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D105)","v":-629.31846533917462},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D105)","v":-7877.5773157605299},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D105)","v":-242.67027234026619},-19076.392790579113,null,4896.3248555463833,null,0,0,0,null,4896.3248555463833,-11022.077810432114]
[2034,"2034-08-01",9,104,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D106)","v":6242.5840685955627},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D106)","v":5815.6047490912079},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D106)","v":2423.1686454546702},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D106)","v":540.48360019838287},{"$f":"SUM(F106:I106)","v":15021.841063339823},null,234781.33311688903,-716.53975387657886,null,14305.301309463244,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D106)","v":-3171.9097102000023},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D106)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D106)","v":-150.21841063339824},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D106)","v":-375.54602658349557},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D106)","v":-4700.9471721820601},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D106)","v":-144.81357463141441},-13910.600894230371,null,394.70041523287364,null,0,0,0,null,394.70041523287364,-10627.377395199241]
[2034,"2034-09-01",9,105,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D107)","v":6992.0031956423081},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D107)","v":6513.7652202073568},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D107)","v":2714.0688417530655},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D107)","v":605.36838883606015},{"$f":"SUM(F107:I107)","v":16825.20564643879},null,235076.31144055346,-803.09414816229901,null,16022.11149827649,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D107)","v":-3178.3095145185671},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D107)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D107)","v":-168.25205646438789},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D107)","v":-420.63014116096974},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D107)","v":-5265.2935530009472},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D107)","v":-162.19837257602731},-14561.849637720899,null,1460.2618605555908,null,0,0,0,null,1460.2618605555908,-9167.1155346436499]
[2034,"2034-10-01",9,106,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D108)","v":6945.6473733507537},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D108)","v":6470.5800364269744},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D108)","v":2696.0750151779062},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D108)","v":601.35489675537883},{"$f":"SUM(F108:I108)","v":16713.657321711013},null,235369.33410682337,-798.29554264581873,null,15915.361779065193,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D108)","v":-3177.9136503339141},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D108)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D108)","v":-167.13657321711014},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D108)","v":-417.84143304277535},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D108)","v":-5230.3855294451378},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D108)","v":-161.12302424955635},-14521.566210288494,null,1393.7955687766989,null,0,0,0,null,1393.7955687766989,-7773.319965866951]
[2034,"2034-11-01",9,107,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D109)","v":5616.7804676596206},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D109)","v":5232.604768056075},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D109)","v":2180.2519866900311},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D109)","v":486.30145710918862},{"$f":"SUM(F109:I109)","v":13515.938679514915},null,237151.60206145089,-648.1261700364895,null,12867.812509478425,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D109)","v":-3166.5655437071805},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D109)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D109)","v":-135.15938679514915},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D109)","v":-337.89846698787289},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D109)","v":-4229.6888541786611},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D109)","v":-130.29637222405728},-13366.774623892921,null,-498.96211441449668,null,0,0,0,null,-498.96211441449668,-8272.2820802814476]
[2034,"2034-12-01",9,108,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D110)","v":6613.4306469279709},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D110)","v":6161.0862193342491},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D110)","v":2567.1192580559373},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D110)","v":572.59153684383136},{"$f":"SUM(F110:I110)","v":15914.227661161987},null,237430.60918306047,-763.59908438110403,null,15150.628576780884,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D110)","v":-6675.0766236772306},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D110)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D110)","v":-159.14227661161988},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D110)","v":-397.85569152904969},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D110)","v":-4980.2113606285184},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D110)","v":-153.41636124318157},-17732.8683136896,null,-2582.2397369087157,null,0,0,0,null,-2582.2397369087157,-10854.521817190163]
[2035,"2035-01-01",10,109,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D111)","v":8001.6268180726483},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D111)","v":7454.3327590473291},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D111)","v":3105.9719829363871},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D111)","v":692.78171067527239},{"$f":"SUM(F111:I111)","v":19254.713270731638},null,237759.29002498029,-924.54873582971311,null,18330.164534901924,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D111)","v":-4686.9313836246001},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D111)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D111)","v":-192.54713270731639},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D111)","v":-481.36783176829101},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D111)","v":-6025.5856468965912},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D111)","v":-185.61931560056365},-16939.217310597363,null,1390.9472243045602,null,0,0,0,null,1390.9472243045602,-9463.5745928856031]
[2035,"2035-02-01",10,110,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D112)","v":10862.719314908052},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D112)","v":10119.732684679184},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D112)","v":4216.5552852829933},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D112)","v":940.49540683028135},{"$f":"SUM(F112:I112)","v":26139.502691700509},null,238205.49525438427,-1256.3572311857417,null,24883.145460514766,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D112)","v":-4711.3642162762262},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D112)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D112)","v":-261.39502691700511},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D112)","v":-653.48756729251272},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D112)","v":-8180.117253449007},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D112)","v":-251.99007284870231},-19425.520136783452,null,5457.625323731314,null,0,0,0,null,5457.625323731314,-4005.9492691542891]
[2035,"2035-03-01",10,111,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D113)","v":7702.9413376337852},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D113)","v":7176.0767228549921},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D113)","v":2990.0319678562469},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D113)","v":666.92148964810099},{"$f":"SUM(F113:I113)","v":18535.971517993126},null,238521.90706684146,-891.51770976550995,null,17644.453808227616,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D113)","v":-4684.380703292838},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D113)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D113)","v":-185.35971517993127},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D113)","v":-463.39928794982814},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D113)","v":-5800.6620176411179},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D113)","v":-178.69050028345023},-16679.658224347168,null,964.79558388044825,null,0,0,0,null,964.79558388044825,-3041.1536852738409]
[2035,"2035-04-01",10,112,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D114)","v":6437.4581178796643},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D114)","v":5997.1498326716728},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D114)","v":2498.8124302798633},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D114)","v":557.35581634877019},{"$f":"SUM(F114:I114)","v":15490.776197179972},null,238786.3369386807,-745.48128714815743,null,14745.294910031815,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D114)","v":-3173.5738734661572},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D114)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D114)","v":-154.90776197179972},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D114)","v":-387.26940492949927},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D114)","v":-4847.6961147429356},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D114)","v":-149.33420380831203},-14079.947358918704,null,665.34755111311097,null,0,0,0,null,665.34755111311097,-2375.8061341607299]
[2035,"2035-05-01",10,113,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D115)","v":13904.595128851193},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D115)","v":12953.550737480085},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D115)","v":5397.3128072833688},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D115)","v":1203.8613420280521},{"$f":"SUM(F115:I115)","v":33459.320015642697},null,239357.4925470856,-1612.1892726806036,null,31847.130742962094,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D115)","v":-4737.340881760234},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D115)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D115)","v":-334.59320015642697},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D115)","v":-836.48300039106755},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D115)","v":-10470.786846129735},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D115)","v":-322.55458673614652},-22068.924515173614,null,9778.2062277884797,null,0,0,0,null,9778.2062277884797,7402.4000936277498]
[2035,"2035-06-01",10,114,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D116)","v":9856.6208544824167},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D116)","v":9182.4491943471021},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D116)","v":3826.0204976446262},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D116)","v":853.38729389665184},{"$f":"SUM(F116:I116)","v":23718.477840370797},null,239762.37051935226,-1143.8347456223444,null,22574.643094748451,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D116)","v":-6702.7724509481814},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D116)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D116)","v":-237.18477840370798},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D116)","v":-592.96194600926992},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D116)","v":-7422.4797654305739},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D116)","v":-228.65090546474144},-20551.215846256477,null,2023.4272484919748,null,0,0,0,null,2023.4272484919748,9425.8273421197246]
[2035,"2035-07-01",10,115,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D117)","v":10642.635276689944},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D117)","v":9914.7019211690422},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D117)","v":4131.1258004871006},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D117)","v":921.44050712604985},{"$f":"SUM(F117:I117)","v":25609.903505472139},null,240199.53541125744,-1236.204383646412,null,24373.699121825728,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D117)","v":-4709.4847676107165},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D117)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D117)","v":-256.09903505472141},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D117)","v":-640.24758763680359},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D117)","v":-8014.3840529449753},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D117)","v":-246.88462998346088},-19234.266073230683,null,5139.433048595045,null,0,0,0,null,5139.433048595045,14565.26039071477]
[2035,"2035-08-01",10,116,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D118)","v":6350.9965314368355},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D118)","v":5916.6020327212591},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D118)","v":2465.2508469671916},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D118)","v":549.86996289353647},{"$f":"SUM(F118:I118)","v":15282.719374018823},null,240460.41372193641,-738.11544646632365,null,14544.6039275525,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D118)","v":-3172.8355186332783},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D118)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D118)","v":-152.82719374018822},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D118)","v":-382.06798435047062},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D118)","v":-4782.5866431163513},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D118)","v":-147.32849411125287},-14004.81183395154,null,539.79209360095956,null,0,0,0,null,539.79209360095956,15105.052484315729]
[2035,"2035-09-01",10,117,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D119)","v":7113.4305209781405},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D119)","v":6626.8871777385393},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D119)","v":2761.2029907243914},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D119)","v":615.88157972605268},{"$f":"SUM(F119:I119)","v":17117.402269167127},null,240752.61034466472,-827.23903834483565,null,16290.163230822291,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D119)","v":-3179.3464657959366},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D119)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D119)","v":-171.17402269167127},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D119)","v":-427.9350567291782},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D119)","v":-5356.7338020053194},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D119)","v":-165.01520689441074},-14667.370554116518,null,1622.7926767057725,null,0,0,0,null,1622.7926767057725,16727.845161021502]
[2035,"2035-10-01",10,118,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D120)","v":7066.2696556456858},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D120)","v":6582.9520141292223},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D120)","v":2742.8966725538426},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D120)","v":611.79838693228862},{"$f":"SUM(F120:I120)","v":17003.91672926104},null,241042.86975221476,-822.25977258607065,null,16181.656956674969,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D120)","v":-3178.9437267961844},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D120)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D120)","v":-170.03916729261041},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D120)","v":-425.09791823152597},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D120)","v":-5321.2195447544545},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D120)","v":-163.92118342328752},-14626.387540498064,null,1555.269416176905,null,0,0,0,null,1555.269416176905,18283.114577198408]
[2035,"2035-11-01",10,119,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D121)","v":5714.324849448737},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D121)","v":5323.4773239954893},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D121)","v":2218.1155516647873},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D121)","v":494.74686017772399},{"$f":"SUM(F121:I121)","v":13750.664585286737},null,241277.59565798665,-665.27165145105096,null,13085.392933835687,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D121)","v":-3167.3985421366251},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D121)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D121)","v":-137.50664585286736},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D121)","v":-343.76661463216846},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D121)","v":-4303.144170229687},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D121)","v":-132.55917725109015},-13451.541150102439,null,-366.14821626675257,null,0,0,0,null,-366.14821626675257,17916.966360931656]
[2035,"2035-12-01",10,120,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D122)","v":6728.2834540964486},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D122)","v":6268.0833415957886},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D122)","v":2611.7013923315785},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D122)","v":582.53550524364732},{"$f":"SUM(F122:I122)","v":16190.603693267463},null,241553.97169009209,-783.77453472480397,null,15406.82915854266,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D122)","v":-6676.0574306312956},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D122)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D122)","v":-161.90603693267462},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D122)","v":-404.76509233168662},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D122)","v":-5066.7007011232627},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D122)","v":-156.08068188023816},-17832.675942899157,null,-2425.8467843564977,null,0,0,0,null,-2425.8467843564977,15491.119576575158]
[2036,"2036-01-01",11,121,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D123)","v":8136.7152774920514},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D123)","v":7580.1814584824087},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D123)","v":3158.4089410343372},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D123)","v":704.47768402380257},{"$f":"SUM(F123:I123)","v":19579.783361032598},null,241879.04178039308,-948.48916836317426,null,18631.294192669422,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D123)","v":-4688.0849967027552},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D123)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D123)","v":-195.79783361032599},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D123)","v":-489.49458402581496},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D123)","v":-6127.3133456066134},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D123)","v":-188.75305677008797},-17056.609816715601,null,1574.6843759538206,null,0,0,0,null,1574.6843759538206,17065.803952528979]
[2036,"2036-02-01",11,122,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D124)","v":11046.110524060918},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D124)","v":10290.580329688299},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D124)","v":4287.7418040367911},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D124)","v":956.37343744685177},{"$f":"SUM(F124:I124)","v":26580.80609523286},null,242320.34518392541,-1288.8233939272736,null,25291.982701305587,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D124)","v":-4712.9303196888095},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D124)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D124)","v":-265.80806095232862},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D124)","v":-664.5201523808214},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D124)","v":-8318.2190998313745},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D124)","v":-256.24432657786008},-19584.887959431198,null,5707.094741874389,null,0,0,0,null,5707.094741874389,22772.898694403368]
[2036,"2036-03-01",11,123,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D125)","v":7832.9872023007965},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D125)","v":7297.2277301697059},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D125)","v":3040.5115542373774},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D125)","v":678.1808746005172},{"$f":"SUM(F125:I125)","v":18848.907361308397},null,242633.28102724068,-914.52278362080006,null,17934.384577687597,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D125)","v":-4685.4912541932226},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D125)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D125)","v":-188.48907361308397},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D125)","v":-471.22268403270988},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D125)","v":-5898.5924152205116},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D125)","v":-181.70726486707881},-16792.668691926607,null,1141.7158857609902,null,0,0,0,null,1141.7158857609902,23914.614580164358]
[2036,"2036-04-01",11,124,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D126)","v":6546.1393047799493},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D126)","v":6098.3974602132539},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D126)","v":2540.9989417555225},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D126)","v":566.76544520186076},{"$f":"SUM(F126:I126)","v":15752.301151950587},null,242894.80598201128,-764.69497175051447,null,14987.606180200073,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D126)","v":-3174.5019767186213},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D126)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D126)","v":-157.52301151950587},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D126)","v":-393.80752879876474},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D126)","v":-4929.5379470057142},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D126)","v":-151.85535706748726},-14174.391821110094,null,813.21435908997955,null,0,0,0,null,813.21435908997955,24727.828939254337]
[2036,"2036-05-01",11,125,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D127)","v":14139.341184561337},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D127)","v":13172.240668030827},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D127)","v":5488.4336116795112},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D127)","v":1224.1856807839949},{"$f":"SUM(F127:I127)","v":34024.201145055667},null,243459.68711142425,-1653.6343639449747,null,32370.566781110694,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D127)","v":-4739.3455394569492},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D127)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D127)","v":-340.24201145055667},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D127)","v":-850.60502862639169},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D127)","v":-10647.561206658251},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D127)","v":-328.00015464271672},-22272.919940834865,null,10097.646840275829,null,0,0,0,null,10097.646840275829,34825.47577953017]
[2036,"2036-06-01",11,126,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D128)","v":10023.026481311428},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D128)","v":9337.473034319195},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D128)","v":3890.6137642996646},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D128)","v":867.79471096841689},{"$f":"SUM(F128:I128)","v":24118.907990898708},null,243860.11726195217,-1173.1864566511745,null,22945.721534247532,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D128)","v":-6704.1935028145926},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D128)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D128)","v":-241.18907990898708},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D128)","v":-602.97269977246776},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D128)","v":-7547.7907027413494},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D128)","v":-232.51113279930291},-20695.823118036704,null,2249.8984162108281,null,0,0,0,null,2249.8984162108281,37075.374195740995]
[2036,"2036-07-01",11,127,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D129)","v":10822.310889709466},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D129)","v":10082.088108826305},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D129)","v":4200.8700453442943},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D129)","v":936.996841029694},{"$f":"SUM(F129:I129)","v":26042.265884909757},null,244292.47964138977,-1267.8646916154296,null,24774.401193294329,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D129)","v":-4711.0191409975741},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D129)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D129)","v":-260.42265884909756},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D129)","v":-651.05664712274404},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D129)","v":-8149.6878879679298},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D129)","v":-251.05269043880065},-19390.405025376149,null,5383.9961679181797,null,0,0,0,null,5383.9961679181797,42459.370363659174]
[2036,"2036-08-01",11,128,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D130)","v":6458.2180198561664},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D130)","v":6016.4898020174724},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D130)","v":2506.8707508406133},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D130)","v":559.15321089512031},{"$f":"SUM(F130:I130)","v":15540.731783609372},null,244550.49205098031,-756.99739870606732,null,14783.734384903304,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D130)","v":-3173.7511565184932},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D130)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D130)","v":-155.40731783609371},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D130)","v":-388.51829459023435},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D130)","v":-4863.32925663079},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D130)","v":-149.81578572714253},-14097.987811302755,null,685.7465736005488,null,0,0,0,null,685.7465736005488,43145.116937259721]
[2036,"2036-09-01",11,129,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D131)","v":7233.5238960022662},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D131)","v":6738.7664242893716},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D131)","v":2807.8193434539048},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D131)","v":626.27927705455932},{"$f":"SUM(F131:I131)","v":17406.388940800105},null,244839.47872261328,-848.37358741765536,null,16558.015353382449,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D131)","v":-3180.3720255559856},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D131)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D131)","v":-174.06388940800105},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D131)","v":-435.15972352000267},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D131)","v":-5447.1695263005749},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D131)","v":-167.80109663745546},-14771.732261422019,null,1786.2830919604294,null,0,0,0,null,1786.2830919604294,44931.400029220153]
[2036,"2036-10-01",11,130,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D132)","v":7185.5668314983814},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D132)","v":6694.0895198189437},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D132)","v":2789.2039665912266},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D132)","v":622.12714925088244},{"$f":"SUM(F132:I132)","v":17290.987467159433},null,245126.54946051165,{"$f":"-IF(L132<=180000, J132*0.04, IF(L132<=360000, J132*((0.073*L132 - 5940)/L132), IF(L132<=720000, J132*((0.1*L132 - 13860)/L132))))","v":-843.24028468169831},null,{"$f":"J132+M132","v":16447.747182477735},null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D132)","v":-3179.962487265007},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D132)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D132)","v":-172.90987467159434},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D132)","v":-432.27468667898586},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D132)","v":-5411.0556951869794},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D132)","v":-166.6886031790855},{"$f":"SUM(Q132:V132)","v":-14730.057346981652},null,{"$f":"O132+W132","v":1717.6898354960831},null,0,0,{"$f":"SUM(AA132:AB132)","v":0},null,{"$f":"Y132+AC132","v":1717.6898354960831},46649.089864716239]
[2036,"2036-11-01",11,131,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D133)","v":5810.797649053753},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D133)","v":5413.3515916667102},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D133)","v":2255.5631631944625},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D133)","v":503.09948554548566},{"$f":"SUM(F133:I133)","v":13982.811889460414},null,245358.69676468536,-682.2290314221782,null,13300.582858038237,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D133)","v":-3168.222389590278},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D133)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D133)","v":-139.82811889460413},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D133)","v":-349.57029723651033},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D133)","v":-4375.7925365972569},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D133)","v":-134.79712403914928},-13535.3764663578,null,-234.79360831956365,null,0,0,0,null,-234.79360831956365,{"$f":"AE133+AF132","v":46414.296256396672}]
[2036,"2036-12-01",11,132,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D134)","v":6841.8745358872247},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D134)","v":6373.9050377808853},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D134)","v":2655.7937657420352},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D134)","v":592.37023332453327},{"$f":"SUM(F134:I134)","v":16463.943572734679},null,245632.03664415257,-803.72834592591062,null,15660.215226808768,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D134)","v":-6677.0274628463249},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D134)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D134)","v":-164.63943572734681},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D134)","v":-411.59858931836698},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D134)","v":-5152.239905539549},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D134)","v":-158.71573339410148},-17931.387126825695,null,-2271.1719000169269,null,0,0,0,null,-2271.1719000169269,44143.124356379747]
[2037,"2037-01-01",12,133,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D135)","v":8270.0946693022106},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D135)","v":7704.4379868556944},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D135)","v":3210.1824945232061},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D135)","v":716.02568611487322},{"$f":"SUM(F135:I135)","v":19900.740836795987},null,245952.99411991599,-972.13215983828547,null,18928.608676957701,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D135)","v":-4689.2240148795099},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D135)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D135)","v":-199.00740836795987},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D135)","v":-497.51852091989974},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D135)","v":-6227.7540393750196},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D135)","v":-191.84715150681114},-17172.517135049202,null,1756.0915419084995,null,0,0,0,null,1756.0915419084995,45899.215898288247]
[2037,"2037-02-01",12,134,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D136)","v":11227.181564809091},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D136)","v":10459.266500819813},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D136)","v":4358.027708674922},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D136)","v":972.05058763335421},{"$f":"SUM(F136:I136)","v":27016.52636193718},null,246388.71438662027,-1320.8853321002255,null,25695.641029836956,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D136)","v":-4714.4766095908481},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D136)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D136)","v":-270.16526361937179},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D136)","v":-675.41315904842941},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D136)","v":-8454.5737548293491},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D136)","v":-260.44475774303822},-19742.239544831038,null,5953.4014850059175,null,0,0,0,null,5953.4014850059175,51852.617383294164]
[2037,"2037-03-01",12,135,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D137)","v":7961.3877955954495},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D137)","v":7416.8459991341651},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D137)","v":3090.3524996392357},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D137)","v":689.29781178052633},{"$f":"SUM(F137:I137)","v":19157.884106149377},null,246697.69113146124,-937.24099724426355,null,18220.643108905115,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D137)","v":-4686.5877549920633},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D137)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D137)","v":-191.57884106149376},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D137)","v":-478.94710265373448},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D137)","v":-5995.2838493001163},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D137)","v":-184.68586294368853},-16904.249410951095,null,1316.3936979540194,null,0,0,0,null,1316.3936979540194,53169.011081248187]
[2037,"2037-04-01",12,136,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D138)","v":6653.4455148904817},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D138)","v":6198.3641564192658},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D138)","v":2582.6517318413607},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D138)","v":576.05602841658254},{"$f":"SUM(F138:I138)","v":16010.51743156769},null,246955.90741107837,-783.6687702554035,null,15226.848661312288,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D138)","v":-3175.4183381005096},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D138)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D138)","v":-160.10517431567692},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D138)","v":-400.26293578919228},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D138)","v":-5010.3443597722398},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D138)","v":-154.3446140315111},-14267.641422009132,null,959.2072393031558,null,0,0,0,null,959.2072393031558,54128.218320551343]
[2037,"2037-05-01",12,137,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D139)","v":14371.117357559544},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D139)","v":13388.163849457491},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D139)","v":5578.4016039406215},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D139)","v":1244.2528867752562},{"$f":"SUM(F139:I139)","v":34581.935697732908},null,247513.64196375557,-1694.5605936263962,null,32887.375104106512,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D139)","v":-4741.324835286694},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D139)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D139)","v":-345.81935697732911},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D139)","v":-864.54839244332277},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D139)","v":-10822.099111644806},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D139)","v":-333.37682810957654},-22474.33452446173,null,10413.040579644781,null,0,0,0,null,10413.040579644781,64541.258900196124]
[2037,"2037-06-01",12,138,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D140)","v":10187.326832323157},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D140)","v":9490.5355948104534},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D140)","v":3954.3898311710223},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D140)","v":882.01985303344895},{"$f":"SUM(F140:I140)","v":24514.272111338079},null,247909.00608419496,-1202.1699947414804,null,23312.102116596598,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D140)","v":-6705.5965762857631},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D140)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D140)","v":-245.14272111338079},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D140)","v":-612.85680278345194},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D140)","v":-7671.5162724717829},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D140)","v":-236.32252258304629},-20838.600895237425,null,2473.5012213591726,null,0,0,0,null,2473.5012213591726,67014.7601215553]
[2037,"2037-07-01",12,139,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D141)","v":10999.713342077794},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D141)","v":10247.356615130264},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D141)","v":4269.7319229709437},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D141)","v":952.35636443962505},{"$f":"SUM(F141:I141)","v":26469.158244618622},null,248335.89844390383,-1299.127037979252,null,25170.031206639371,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D141)","v":-4712.5341023053606},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D141)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D141)","v":-264.6915824461862},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D141)","v":-661.72895611546562},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D141)","v":-8283.2799305636308},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D141)","v":-255.16801880179},-19544.568590232433,null,5625.4626164069377,null,0,0,0,null,5625.4626164069377,72640.222737962235]
[2037,"2037-08-01",12,140,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D142)","v":6564.0829988174728},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D142)","v":6115.1138441840876},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D142)","v":2547.9641017433701},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D142)","v":568.3190121619034},{"$f":"SUM(F142:I142)","v":15795.479956906833},null,248590.6466172013,-775.64171354119151,null,15019.838243365641,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D142)","v":-3174.6552102383539},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D142)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D142)","v":-157.95479956906834},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D142)","v":-394.88699892267084},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D142)","v":-4943.0503573821379},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D142)","v":-152.27160944744929},-14189.984975559681,null,829.85326780596006,null,0,0,0,null,829.85326780596006,73470.076005768191]
[2037,"2037-09-01",12,141,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D143)","v":7352.097913279471},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D143)","v":6849.2302338943064},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D143)","v":2853.8459307892945},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D143)","v":636.54542822589417},{"$f":"SUM(F143:I143)","v":17691.719506188965},null,248875.97718259017,-869.24177709995149,null,16822.477729089012,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D143)","v":-3181.3846104773643},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D143)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D143)","v":-176.91719506188966},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D143)","v":-442.29298765472424},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D143)","v":-5536.4611057312304},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D143)","v":-170.55174077963071},-14874.773639704839,null,1947.7040893841731,null,0,0,0,null,1947.7040893841731,75417.780095152368]
[2037,"2037-10-01",12,142,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D144)","v":7303.354722694191},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D144)","v":6803.8209726751165},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D144)","v":2834.9254052812985},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D144)","v":632.32523754152351},{"$f":"SUM(F144:I144)","v":17574.42633819213},null,249159.41605362284,-863.95601115717113,null,16710.47032703496,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D144)","v":-3180.9683589161887},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D144)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D144)","v":-175.74426338192131},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D144)","v":-439.36065845480323},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D144)","v":-5499.7552862457196},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D144)","v":-169.42101100650606},-14832.415578005141,null,1878.0547490298195,null,0,0,0,null,1878.0547490298195,77295.834844182187]
[2037,"2037-11-01",12,143,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D145)","v":5906.0499259162152},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D145)","v":5502.088817725039},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D145)","v":2292.5370073854328},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D145)","v":511.34643792290058},{"$f":"SUM(F145:I145)","v":14212.022188949588},null,249388.62635311205,-698.97215931241487,null,13513.050029637174,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D145)","v":-3169.0358141624793},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D145)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D145)","v":-142.12022188949589},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D145)","v":-355.30055472373971},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D145)","v":-4447.5217943277403},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D145)","v":-137.00675751026688},-13618.151142613722,null,-105.10111297654839,null,0,0,0,null,-105.10111297654839,77190.733731205633]
[2037,"2037-12-01",12,144,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D146)","v":6954.0285234996973},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D146)","v":6478.3879339375972},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D146)","v":2699.3283058073321},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D146)","v":602.0805376368678},{"$f":"SUM(F146:I146)","v":16733.825300881494},null,{"$f":"SUM(J135:J146)","v":249658.50808125883},-823.42971208062806,null,15910.395588800866,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D146)","v":-6677.9852227277606},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D146)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D146)","v":-167.33825300881495},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D146)","v":-418.34563252203736},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D146)","v":-5236.6969132662243},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D146)","v":-161.31744763244629},-18028.849469157285,null,-2118.4538803564192,null,0,0,0,null,-2118.4538803564192,75072.279850849212]
[2038,"2038-01-01",13,145,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D147)","v":8401.6393125553441},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D147)","v":7826.985259525829},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D147)","v":3261.2438581357624},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D147)","v":727.41483547850521},{"$f":"SUM(F147:I147)","v":20217.283265695442},null,249975.05051015833,-995.45108400586525,null,19221.832181689577,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D147)","v":-4690.3473648789868},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D147)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D147)","v":-202.17283265695443},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D147)","v":-505.43208164238609},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D147)","v":-6326.8130847833781},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D147)","v":-194.89868430216936},-17286.830048263877,null,1935.0021334256999,null,0,0,0,null,1935.0021334256999,77007.281984274916]
[2038,"2038-02-01",13,146,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D148)","v":11405.761817241144},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D148)","v":10625.632248197147},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D148)","v":4427.3467700821448},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D148)","v":987.51208509950311},{"$f":"SUM(F148:I148)","v":27446.25292061994},null,250404.7770688411,-1352.5076447231618,null,26093.745275896777,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D148)","v":-4716.0016289418072},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D148)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D148)","v":-274.46252920619941},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D148)","v":-686.15632301549851},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D148)","v":-8589.0527339593609},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D148)","v":-264.58740835520433},-19897.426623478073,null,6196.318652418704,null,0,0,0,null,6196.318652418704,83203.60063669362]
[2038,"2038-03-01",13,147,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D149)","v":8088.0221280002324},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D149)","v":7534.818815653548},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D149)","v":3139.5078398556452},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D149)","v":700.26182590268672},{"$f":"SUM(F149:I149)","v":19462.610609412113},null,250709.50357210377,-959.64761994116998,null,18502.962989470943,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D149)","v":-4687.6691724768243},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D149)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D149)","v":-194.62610609412113},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D149)","v":-486.56526523530283},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D149)","v":-6090.6452093199514},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D149)","v":-187.62348783509427},-17014.295240961295,null,1488.6677485096479,null,0,0,0,null,1488.6677485096479,84692.268385203264]
[2038,"2038-04-01",13,148,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D150)","v":6759.275635543052},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D150)","v":6296.9557245104661},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D150)","v":2623.7315518793607},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D150)","v":585.21881164724527},{"$f":"SUM(F150:I150)","v":16265.181723580125},null,250964.16786411623,-802.38227398821243,null,15462.799449591912,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D150)","v":-3176.3220941413456},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D150)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D150)","v":-162.65181723580125},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D150)","v":-406.62954308950316},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D150)","v":-5090.0392106459594},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D150)","v":-156.79962911932878},-14359.608294231939,null,1103.191155359973,null,0,0,0,null,1103.191155359973,85795.459540563243]
[2038,"2038-05-01",13,149,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D151)","v":14599.705249420827},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D151)","v":13601.116821317479},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D151)","v":5667.1320088822822},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D151)","v":1264.044051042707},{"$f":"SUM(F151:I151)","v":35131.998130663298},null,251514.2302970466,-1734.9250807740527,null,33397.073049889244,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D151)","v":-4743.2769041954107},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D151)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D151)","v":-351.319981306633},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D151)","v":-878.29995326658252},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D151)","v":-10994.236097231627},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D151)","v":-338.67954079620591},-22672.978476796459,null,10724.094573092785,null,0,0,0,null,10724.094573092785,96519.55411365602]
[2038,"2038-06-01",13,150,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D152)","v":10349.367090318667},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D152)","v":9641.4926477852568},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D152)","v":4017.2886032438569},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D152)","v":896.0493160020095},{"$f":"SUM(F152:I152)","v":24904.197657349789},null,251904.15584305831,-1230.7555613318466,null,23673.442096017941,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D152)","v":-6706.9803492713654},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D152)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D152)","v":-249.04197657349789},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D152)","v":-622.60494143374478},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D152)","v":-7793.539890293082},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D152)","v":-240.0814834134778},-20979.414640985167,null,2694.027455032774,null,0,0,0,null,2694.027455032774,99213.581568688795]
[2038,"2038-07-01",13,151,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D153)","v":11174.67547072685},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D153)","v":10410.351710607045},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D153)","v":4337.6465460862692},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D153)","v":967.50460435942637},{"$f":"SUM(F153:I153)","v":26890.178331779593},null,252325.17593021929,-1329.9599411451773,null,25560.218390634414,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D153)","v":-4714.0282240138977},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D153)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D153)","v":-268.90178331779595},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D153)","v":-672.25445829448984},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D153)","v":-8415.0342994073617},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D153)","v":-259.22673727420164},-19696.611502307751,null,5863.6068883266635,null,0,0,0,null,5863.6068883266635,105077.18845701547]
[2038,"2038-08-01",13,152,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D154)","v":6668.4917136981512},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D154)","v":6212.381227600069},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D154)","v":2588.4921781666953},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D154)","v":577.35872992792952},{"$f":"SUM(F154:I154)","v":16046.723849392847},null,252576.41982270533,-794.02984980982058,null,15252.693999583027,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D154)","v":-3175.5468279196675},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D154)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D154)","v":-160.46723849392848},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D154)","v":-401.16809623482118},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D154)","v":-5021.6748256433893},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D154)","v":-154.69365119464916},-14280.716639486458,null,971.9773600965691,null,0,0,0,null,971.9773600965691,106049.16581711204]
[2038,"2038-09-01",13,153,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D155)","v":7469.040842694093},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D155)","v":6958.1745185372074},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D155)","v":2899.2393827238361},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D155)","v":646.67035963462422},{"$f":"SUM(F155:I155)","v":17973.125103589762},null,252857.82542010609,-889.82314697500124,null,17083.30195661476,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D155)","v":-4682.3832664199244},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D155)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D155)","v":-179.73125103589763},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D155)","v":-449.3281275897441},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D155)","v":-5624.5244024842423},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D155)","v":-173.26454743955139},-16476.397594969359,null,606.90436164540006,null,0,0,0,null,606.90436164540006,106656.07017875744]
[2038,"2038-10-01",13,154,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D156)","v":7419.5223398695998},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D156)","v":6912.0429747678982},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D156)","v":2880.0179061532908},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D156)","v":642.38304233317899},{"$f":"SUM(F156:I156)","v":17853.966263123966},null,253137.36534503792,-884.38692838081511,null,16969.57933474315,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D156)","v":-4681.9603939353728},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D156)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D156)","v":-178.53966263123968},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D156)","v":-446.34915657809916},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D156)","v":-5587.2347379373841},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D156)","v":-172.11583220790789},-16433.365783290003,null,536.21355145314737,null,0,0,0,null,536.21355145314737,107192.28373021059]
[2038,"2038-11-01",13,155,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D157)","v":5999.9919255675186},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D157)","v":5589.6053867144192},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D157)","v":2329.0022444643414},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D157)","v":519.47994635842167},{"$f":"SUM(F157:I157)","v":14438.079503104702},null,253363.42265919305,-715.48503858525453,null,13722.594464519447,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D157)","v":-3169.8380493782151},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D157)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D157)","v":-144.38079503104703},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D157)","v":-360.95198757761756},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D157)","v":-4518.2643542608221},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D157)","v":-139.18599556746281},-13699.787181815165,null,22.807282704281533,null,0,0,0,null,22.807282704281533,107215.09101291487]
[2038,"2038-12-01",13,156,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D158)","v":7064.6397362940797},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D158)","v":6581.4335777545275},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D158)","v":2742.2639907310531},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D158)","v":611.65726833948963},{"$f":"SUM(F158:I158)","v":16999.994573119151},null,253629.59193143074,-842.86006895397713,null,16157.134504165173,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D158)","v":-6678.929807796083},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D158)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D158)","v":-169.9999457311915},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D158)","v":-424.9998643279788},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D158)","v":-5319.9921420182427},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D158)","v":-163.88337304779662},-18124.971132921295,null,-1967.8366287561221,null,0,0,0,null,-1967.8366287561221,105247.25438415875]
[2039,"2039-01-01",14,157,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D159)","v":8531.2523315422986},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D159)","v":7947.733026873746},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D159)","v":3311.5554278640607},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D159)","v":738.63674460537914},{"$f":"SUM(F159:I159)","v":20529.177530885485},null,253941.4861966208,-1018.4275463567678,null,19510.749984528717,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D159)","v":-4691.4542194130099},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D159)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D159)","v":-205.29177530885485},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D159)","v":-513.22943827213714},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D159)","v":-6424.4175300562783},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D159)","v":-197.90540786280104},-17399.46437091308,null,2111.285613615637,null,0,0,0,null,2111.285613615637,107358.53999777438]
[2039,"2039-02-01",14,158,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D160)","v":11581.719766396323},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D160)","v":10789.555052199919},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D160)","v":4495.6479384166332},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D160)","v":1002.7465432658489},{"$f":"SUM(F160:I160)","v":27869.669300278725},null,254364.90257627956,-1383.6655847120708,null,26486.003715566654,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D160)","v":-4717.5042546451659},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D160)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D160)","v":-278.69669300278724},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D160)","v":-696.74173250696822},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D160)","v":-8721.557000528268},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D160)","v":-268.66922757012878},-20050.334908253317,null,6435.6688073133373,null,0,0,0,null,6435.6688073133373,113794.20880508772]
[2039,"2039-03-01",14,159,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D161)","v":8212.7969399916019},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D161)","v":7651.0592989550787},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D161)","v":3187.9413745646161},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D161)","v":711.06484254741804},{"$f":"SUM(F161:I161)","v":19762.862456058716},null,254665.15442292619,-981.72521552844512,null,18781.137240530272,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D161)","v":-4688.7347102404219},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D161)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D161)","v":-197.62862456058716},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D161)","v":-494.07156140146787},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D161)","v":-6184.6062666553553},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D161)","v":-190.517976135113},-17122.725138992948,null,1658.4121015373239,null,0,0,0,null,1658.4121015373239,115452.62090662504]
[2039,"2039-04-01",14,160,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D162)","v":6863.5517284215548},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D162)","v":6394.0995569838879},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D162)","v":2664.2081487432865},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D162)","v":594.2470469860566},{"$f":"SUM(F162:I162)","v":16516.106481134786},null,254916.0791804808,-820.82098948841144,null,15695.285491646375,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D162)","v":-3177.2125792723523},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D162)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D162)","v":-165.16106481134787},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D162)","v":-412.90266202836966},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D162)","v":-5168.5638085619757},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D162)","v":-159.21859434148729},-14450.224709015534,null,1245.0607826308405,null,0,0,0,null,1245.0607826308405,116697.68168925589]
[2039,"2039-05-01",14,161,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D163)","v":14824.936517188926},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D163)","v":13810.942754950545},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D163)","v":5754.5594812293939},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D163)","v":1283.5445984350845},{"$f":"SUM(F163:I163)","v":35673.983351803952},null,255458.06440162146,-1774.6968831075776,null,33899.286468696373,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D163)","v":-6245.2003085870474},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D163)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D163)","v":-356.73983351803952},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D163)","v":-891.84958379509885},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D163)","v":-11163.845393585023},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D163)","v":-343.90438753368863},-24368.705507018898,null,9530.580961677475,null,0,0,0,null,9530.580961677475,126228.26265093336]
[2039,"2039-06-01",14,162,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D164)","v":10509.02792117293},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D164)","v":9790.2330213159894},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D164)","v":4079.2637588816624},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D164)","v":909.87276791271665},{"$f":"SUM(F164:I164)","v":25288.397469283296},null,255842.26421355494,-1258.9214034057859,null,24029.476065877512,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D164)","v":-6708.3438026953972},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D164)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D164)","v":-252.88397469283296},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D164)","v":-632.20993673208238},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D164)","v":-7913.7716922304244},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D164)","v":-243.78524701370583},-21118.160653364441,null,2911.3154125130714,null,0,0,0,null,2911.3154125130714,129139.57806344643]
[2039,"2039-07-01",14,163,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D165)","v":11347.068425253705},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D165)","v":10570.953357944058},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D165)","v":4404.563899143358},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D165)","v":982.4304049073512},{"$f":"SUM(F165:I165)","v":27305.016087248474},null,256257.10196902388,-1360.3401234928531,null,25944.675963755621,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D165)","v":-4715.5004057811539},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D165)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D165)","v":-273.05016087248475},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D165)","v":-682.62540218121194},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D165)","v":-8544.8539643381137},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D165)","v":-263.22585682341122},-19846.421789996377,null,6098.2541737592437,null,0,0,0,null,6098.2541737592437,135237.83223720567]
[2039,"2039-08-01",14,164,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D166)","v":6771.3672729726695},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D166)","v":6308.2203199548003},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D166)","v":2628.4251333145003},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D166)","v":586.26570691664688},{"$f":"SUM(F166:I166)","v":16294.278433158617},null,256504.65655278959,-812.1479910563919,null,15482.130442102225,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D166)","v":-3176.4253529329189},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D166)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D166)","v":-162.94278433158618},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D166)","v":-407.35696082896538},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D166)","v":-5099.1447586301301},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D166)","v":-157.08012726241969},-14370.115983986019,null,1112.0144581162058,null,0,0,0,null,1112.0144581162058,136349.84669532187]
[2039,"2039-09-01",14,165,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D167)","v":7584.2665619310228},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D167)","v":7065.519046484028},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D167)","v":2943.9662693683449},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D167)","v":656.6466148014423},{"$f":"SUM(F167:I167)","v":18250.398492584838},null,256781.92994178471,-910.1023150176718,null,17340.296177567165,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D167)","v":-4683.3672579261038},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D167)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D167)","v":-182.50398492584839},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D167)","v":-456.25996231462096},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D167)","v":-5711.2945625745888},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D167)","v":-175.93751877783399},-16576.529286518999,null,763.76689104816614,null,0,0,0,null,763.76689104816614,137113.61358637005]
[2039,"2039-10-01",14,166,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D168)","v":7533.984131686173},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D168)","v":7018.6758262863432},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D168)","v":2924.4482609526431},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D168)","v":652.29315658176415},{"$f":"SUM(F168:I168)","v":18129.401375506921},null,257057.36505416766,-904.51784781614674,null,17224.883527690774,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D168)","v":-4682.9378617409584},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D168)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D168)","v":-181.29401375506922},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D168)","v":-453.23503438767307},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D168)","v":-5673.4296262481275},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D168)","v":-174.77108218925159},-16532.833618321081,null,692.04990936969261,null,0,0,0,null,692.04990936969261,137805.66349573975]
[2039,"2039-11-01",14,167,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D169)","v":6092.5544646672406},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D169)","v":5675.8368472860639},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D169)","v":2364.9320197025263},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D169)","v":527.49402095099276},{"$f":"SUM(F169:I169)","v":14660.817352606824},null,257280.10290366982,-731.7554462675987,null,13929.061906339226,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D169)","v":-3170.6285044334554},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D169)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D169)","v":-146.60817352606824},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D169)","v":-366.52043381517063},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D169)","v":-4587.9681182229015},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D169)","v":-141.33323331655831},-13780.224463314154,null,148.83744302507148,null,0,0,0,null,148.83744302507148,137954.50093876483]
[2039,"2039-12-01",14,168,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D170)","v":7173.6267149314399},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D170)","v":6682.9660815362731},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D170)","v":2784.5692006401136},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D170)","v":621.09337267407125},{"$f":"SUM(F170:I170)","v":17262.255369781898},null,257542.36370033256,-862.00510711035759,null,16400.25026267154,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D170)","v":-6679.8605224140829},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D170)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D170)","v":-172.622553697819},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D170)","v":-431.55638424454747},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D170)","v":-5402.0642492418201},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D170)","v":-166.4116199710783},-18219.681329569346,null,-1819.4310668978069,null,0,0,0,null,-1819.4310668978069,136135.06987186702]
[2040,"2040-01-01",15,169,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D171)","v":8658.7531243689446},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D171)","v":8066.5130397863077},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D171)","v":3361.0470999109616},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D171)","v":749.67577696407318},{"$f":"SUM(F171:I171)","v":20835.989041030283},null,257849.17521047735,-1041.0342940543935,null,19794.954746975891,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D171)","v":-4692.5430361980416},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D171)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D171)","v":-208.35989041030282},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D171)","v":-520.8997260257571},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D171)","v":-6520.4313738272658},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D171)","v":-200.86313264066212},-17510.263159102029,null,2284.6915878738619,null,0,0,0,null,2284.6915878738619,138419.76145974087]
[2040,"2040-02-01",15,170,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D172)","v":11754.810233671791},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D172)","v":10950.806503914222},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D172)","v":4562.8360432975924},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D172)","v":1017.7327345425828},{"$f":"SUM(F172:I172)","v":28286.18551542619},null,258265.6914256248,-1414.3214222428637,null,26871.864093183325,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D172)","v":-4718.9823929525464},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D172)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D172)","v":-282.86185515426189},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D172)","v":-707.15463788565478},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D172)","v":-8851.9019239973295},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D172)","v":-272.68452780883609},-20200.751337798632,null,6671.1127553846927,null,0,0,0,null,6671.1127553846927,145090.87421512557]
[2040,"2040-03-01",15,171,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D173)","v":8335.5383711999675},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D173)","v":7765.4054803443832},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D173)","v":3235.5856168101595},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D173)","v":721.69180886521781},{"$f":"SUM(F173:I173)","v":20058.221277219727},null,258561.05024678583,-1003.4466630247076,null,19054.774614195019,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D173)","v":-4689.7828835698238},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D173)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D173)","v":-200.58221277219727},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D173)","v":-501.45553193049324},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D173)","v":-6277.0360966117096},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D173)","v":-193.3652946835451},-17229.38801956777,null,1825.386594627249,null,0,0,0,null,1825.386594627249,146916.26080975283]
[2040,"2040-04-01",15,172,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D174)","v":6966.1284959313998},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D174)","v":6489.6602942878053},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D174)","v":2704.0251226199189},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D174)","v":603.12815455164628},{"$f":"SUM(F174:I174)","v":16762.94206739077},null,258807.8858330418,-838.96199680098368,null,15923.980070589787,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D174)","v":-3178.0885526976381},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D174)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D174)","v":-167.6294206739077},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D174)","v":-419.07355168476926},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D174)","v":-5245.8087378826422},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D174)","v":-161.59813912839124},-14539.364402067349,null,1384.6156685224378,null,0,0,0,null,1384.6156685224378,148300.87647827526]
[2040,"2040-05-01",15,173,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D175)","v":15046.497325155864},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D175)","v":14017.349280335937},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D175)","v":5840.5622001399734},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D175)","v":1302.7273570230313},{"$f":"SUM(F175:I175)","v":36207.13616265481},null,259341.03864389268,-1813.8253145813926,null,34393.310848073415,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D175)","v":-6247.0923684030786},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D175)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D175)","v":-362.07136162654808},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D175)","v":-905.17840406637038},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D175)","v":-11330.690668271549},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D175)","v":-349.04408805631778},-24561.242890423862,null,9832.0679576495531,null,0,0,0,null,9832.0679576495531,158132.94443592482]
[2040,"2040-06-01",15,174,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D176)","v":7681},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D176)","v":9936.5494615835287},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D176)","v":4140.2289423264701},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D176)","v":923.47094726222781},{"$f":"SUM(F176:I176)","v":22681.249351172224},null,256733.89052578158,-1130.9597325735253,null,21550.289618598697,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D176)","v":-6709.6850367311818},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D176)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D176)","v":-226.81249351172224},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D176)","v":-567.03123377930558},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D176)","v":-8032.0441481133521},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D176)","v":-217.57778403909998},-21120.316696174661,null,429.97292242403637,null,0,0,0,null,429.97292242403637,158562.91735834884]
[2040,"2040-07-01",15,175,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D177)","v":11516.651994494649},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D177)","v":10728.937775904384},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D177)","v":4470.3907399601594},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D177)","v":997.1129685750052},{"$f":"SUM(F177:I177)","v":27713.093478934199},null,257141.96791746732,-1382.8811508115871,null,26330.212328122612,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D177)","v":-4716.9485962791232},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D177)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D177)","v":-277.13093478934201},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D177)","v":-692.82733697335505},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D177)","v":-8672.5580355227103},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D177)","v":-267.15980510359196},-19993.790708668123,null,6336.4216194544897,null,0,0,0,null,6336.4216194544897,164899.33897780333]
[2040,"2040-08-01",15,176,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D178)","v":6872.5663305403805},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D178)","v":6402.4975797125126},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D178)","v":2667.7073248802135},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D178)","v":595.02753220724094},{"$f":"SUM(F178:I178)","v":16537.798767340348},null,257385.48825164902,-825.59628252629034,null,15712.202484814057,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D178)","v":-3177.2895611473646},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D178)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D178)","v":-165.37798767340348},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D178)","v":-413.4449691835087},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D178)","v":-5175.3522102676143},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D178)","v":-159.42771235133108},-14458.058440623225,null,1254.1440441908326,null,0,0,0,null,1254.1440441908326,166153.48302199415]
[2040,"2040-09-01",15,177,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D179)","v":7697.6145162611938},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D179)","v":7171.1142446037429},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D179)","v":2987.964268584893},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D179)","v":666.46029288063505},{"$f":"SUM(F179:I179)","v":18523.153322330465},null,257658.24308139464,-925.16123580512942,null,17597.992086525337,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D179)","v":-4684.3352139088674},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D179)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D179)","v":-185.23153322330467},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D179)","v":-463.07883305826169},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D179)","v":-5796.6506810546925},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D179)","v":-178.56693029449832},-16675.029191539626,null,922.96289498571059,null,0,0,0,null,922.96289498571059,167076.44591697986]
[2040,"2040-10-01",15,178,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D180)","v":7646.5806078660917},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D180)","v":7123.57094574449},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D180)","v":2968.1545607268708},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D180)","v":662.04177160186828},{"$f":"SUM(F180:I180)","v":18400.347885939318},null,257929.18959182705,-919.47317664227808,null,17480.874709297041,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D180)","v":-4683.8994003359912},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D180)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D180)","v":-184.0034788593932},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D180)","v":-460.00869714848295},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D180)","v":-5758.2198478101291},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D180)","v":-177.3830611433745},-16630.680485297373,null,850.19422399966788,null,0,0,0,null,850.19422399966788,167926.64014097952]
[2040,"2040-11-01",15,179,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D181)","v":6183.6085672065065},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D181)","v":5760.6630451126193},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D181)","v":2400.2762687969248},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D181)","v":535.37749494389118},{"$f":"SUM(F181:I181)","v":14879.925376059942},null,258148.29761528017,-743.84702733485858,null,14136.078348725083,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D181)","v":-3171.4060779135325},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D181)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D181)","v":-148.79925376059941},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D181)","v":-371.99813440149859},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D181)","v":-4656.5359614660338},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D181)","v":-143.44547881116051},-13859.350906352824,null,276.72744237225925,null,0,0,0,null,276.72744237225925,168203.36758335179]
[2040,"2040-12-01",15,180,null,{"$f":"SUMIFS(RECEITA!$J$12:$GG$12,RECEITA!$J$4:$GG$4,FM!D182)","v":7280.8375977011938},{"$f":"SUMIFS(RECEITA!$J$13:$GG$13,RECEITA!$J$4:$GG$4,FM!D182)","v":6782.8439705865221},{"$f":"SUMIFS(RECEITA!$J$14:$GG$14,RECEITA!$J$4:$GG$4,FM!D182)","v":2826.1849877443842},{"$f":"SUMIFS(RECEITA!$J$15:$GG$15,RECEITA!$J$4:$GG$4,FM!D182)","v":630.375702437374},{"$f":"SUM(F182:I182)","v":17520.242258469476},null,258406.28450396776,-876.23887681226756,null,16644.003381657207,null,{"$f":"-SUMIFS(OPEX!$J$8:$GG$8,OPEX!$J$4:$GG$4,FM!D182)","v":-6680.7760697303765},{"$f":"-SUMIFS(OPEX!$J$9:$GG$9,OPEX!$J$4:$GG$4,FM!D182)","v":-5367.1660000000011},{"$f":"-SUMIFS(OPEX!$J$10:$GG$10,OPEX!$J$4:$GG$4,FM!D182)","v":-175.20242258469477},{"$f":"-SUMIFS(OPEX!$J$11:$GG$11,OPEX!$J$4:$GG$4,FM!D182)","v":-438.00605646173693},{"$f":"-SUMIFS(OPEX!$J$12:$GG$12,OPEX!$J$4:$GG$4,FM!D182)","v":-5482.7988762241048},{"$f":"-SUMIFS(OUTORGA!$J$13:$GG$13,OUTORGA!$J$4:$GG$4,FM!D182)","v":-168.89866556032104},-18312.848090561234,null,-1668.8447089040274,null,0,0,0,null,-1668.8447089040274,166534.52287444775]

{"sheet":"GRÁFICOS","index":11,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["1.","Demanda"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2.","Receita"]