{"text_format":"1","workbook":"xlsx","n_sheets":45,"sheets":["Entradas >>>>","Entradas no Texto","Tabelas no Texto","Gráficos","Painel de Controle","DRE >>>>","FC Projeto","FC Acionista","Sensibilidade","Premissas >>>>","Tributação","WACC","Investimentos >>>>","CAPEX","Base Ativos","Investimentos Prévios - CDRU","Depreciação","Financiamento >>>>","Financiamento","Custos Operacionais >>>>","Despesas","Energia","Meio Ambiente","Demanda Hídrica","Salários SICRO","Receitas >>>>","Tabelas Relatório G1","Resumo Cultivos","Resultados Cultivos","Rentabilidade Cultivos","Rentabilidade EMATER - DF","Melancia","Melão","Tomate","Feijão","Abacaxi","Acerola","Banana","Coco","Goiaba","Laranja","Mamão","Maracujá","Uva","Value For Money"],"not_rendered":{"charts":11,"images":0,"macros":1,"external_links":12,"defined_names":845,"comments":1,"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":"Entradas >>>>","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Entradas no Texto","index":1,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Número","Entrada","Item"]
[1,{"$f":"CAPEX!E69","v":853545092.80535698},"7.1. Capex"]
[2,{"$f":"B4+B5","v":271275583.93071616},"7.1. Capex"]
[3,{"$f":"CAPEX!E66","v":178195419.80474001},"7.1. Capex"]
[4,{"$f":"CAPEX!E67","v":93080164.125976175},"7.1. Capex"]
[5,{"$f":"CAPEX!E68","v":582269508.87464082},"7.1. Capex"]
[6,{"$f":"'Painel de Controle'!J28","v":1972.25},"7.2. Outorga da Terra"]
[7,{"$f":"'Painel de Controle'!J29","v":9846.92},"7.2. Outorga da Terra"]
[8,{"$f":"'Painel de Controle'!J30","v":19420587.969999999},"7.2. Outorga da Terra"]
[10,{"$f":"WACC!D8","v":3.7068046440541957E-2},"8.1.1.1. Taxa Livre de Risco"]
[11,{"$f":"WACC!D9","v":0.10089927578651858},"8.1.1.2. Risco de Mercado"]
[12,{"$f":"WACC!D11","v":0.66993775653500909},"8.1.1.3. Cálculo do Beta"]
[13,{"$f":"B12","v":0.66993775653500909},"8.1.1.3. Cálculo do Beta"]
[13,{"$f":"WACC!D13","v":1.3331761355046681},"8.1.1.3. Cálculo do Beta"]
[14,{"$f":"WACC!D15","v":2.8319413629160062E-2},"8.1.1.4. Prêmio de Risco Adicional"]
[15,{"$f":"B15","v":2.8319413629160062E-2},"8.1.1.4. Prêmio de Risco Adicional"]
[16,{"$f":"B16*10000","v":283.19413629160061},"8.1.1.4. Prêmio de Risco Adicional"]
[17,{"$f":"B16","v":2.8319413629160062E-2},"8.1.1.4. Prêmio de Risco Adicional"]
[18,{"$f":"B18+3.71%","v":6.5419413629160067E-2},"8.1.1.4. Prêmio de Risco Adicional"]
[19,{"$f":"WACC!D17","v":2.0152763416717123E-2},"8.1.1.5. Inflação"]
[20,{"$f":"B20","v":2.0152763416717123E-2},"8.1.1.5. Inflação"]
[25,{"$f":"WACC!D20","v":6.7983171428571409E-2},"8.1.2. Custo do Capital de Terceiros"]
[26,{"$f":"WACC!D22","v":9.1893217180559289E-2},"8.1.3. Cálculo do Custo Médio Ponderado de Capital"]
[27,null,"8.1.3. Cálculo do Custo Médio Ponderado de Capital",{"$f":"WACC!D18","v":0.12775828580854109},"x",{"$f":"WACC!D5","v":0.4},"+",{"$f":"WACC!D20","v":6.7983171428571409E-2},"x",{"$f":"WACC!D6","v":0.6}]
[28,{"$f":"B23","v":9.1893217180559289E-2},"8.1.3. Cálculo do Custo Médio Ponderado de Capital"]
[29,{"$f":"WACC!D20","v":6.7983171428571409E-2},"8.2. Financiamento"]
[30,{"$f":"Financiamento!C13*12","v":240},"8.2. Financiamento"]
[31,{"$f":"'Tabelas no Texto'!F375","v":718887113.76418722},"8.2.1. Parâmetros de amortização da dívida","Despesas Financeiras"]
[32,{"$f":"'Painel de Controle'!R7*1000+CAPEX!E66*40%+CAPEX!E67*40%","v":118697376.57721001},"8.2.1. Parâmetros de amortização da dívida","Capital Próprio"]
[33,{"$f":"Financiamento!C8*Financiamento!C10*1000","v":529773047.34470475},"8.2.1. Parâmetros de amortização da dívida","Capital de Terceiros"]
[34,{"$f":"'Painel de Controle'!R7*1000","v":10187143.004923534},"8.2.1. Parâmetros de amortização da dívida"]
[35,{"$f":"1-B33","v":0.18304208210350537},"8.2.1. Parâmetros de amortização da dívida"]
[36,{"$f":"B30/(B30+B29)","v":0.81695791789649463},"8.2.1. Parâmetros de amortização da dívida"]
[37,{"$f":"WACC!D22","v":9.1893217180559289E-2},"9.1. VPL"]
[38,{"$f":"'Painel de Controle'!R9*1000","v":32365565.596264176},"9.1. VPL"]
[null,{"$f":"WACC!D18","v":0.12775828580854109},"9.1. VPL"]
[39,{"$f":"'Painel de Controle'!R15*1000","v":21581171.697284643},"9.1. VPL"]
[40,{"$f":"B34","v":9.1893217180559289E-2},"9.1. VPL"]
[41,{"$f":"'Painel de Controle'!R8*1000","v":22178422.591340642},"9.1. VPL"]
[null,{"$f":"B36","v":0.12775828580854109},"9.1. VPL"]
[42,{"$f":"'Painel de Controle'!R14*1000","v":7187990.2924762974},"9.1. VPL"]
[43,{"$f":"'Painel de Controle'!R9*1000","v":32365565.596264176},"9.1. VPL"]
[44,{"$f":"'Painel de Controle'!R15*1000","v":21581171.697284643},"9.1. VPL"]
[45,{"$f":"WACC!D22","v":9.1893217180559289E-2},"9.2. TIR"]
[46,{"$f":"'Painel de Controle'!R6","v":0.10142067130446986},"9.2. TIR"]
[47,{"$f":"'Painel de Controle'!R12","v":0.1489637556765413},"9.2. TIR"]
[48,{"$f":"B44","v":9.1893217180559289E-2},"9.2. TIR"]
[49,{"$f":"'Painel de Controle'!R10","v":15},"9.3. Payback"]
[50,{"$f":"'Painel de Controle'!R16","v":11},"9.3. Payback"]
[51,{"$f":"'Painel de Controle'!R7*1000","v":10187143.004923534},"9.4. Remuneração do Poder Concedente"]
[52,{"$f":"1-B50/'Investimentos Prévios - CDRU'!D87","v":-339570.43349745113},"9.4. Remuneração do Poder Concedente"]
[53,{"$f":"Sensibilidade!F12","v":7.6016588480982694E-2},"10.1. Variação nos Custos de Investimento e Opex"]
[54,{"$f":"Sensibilidade!D10","v":0.12940742116651283},"10.1. Variação nos Custos de Investimento e Opex"]
[55,{"$f":"Sensibilidade!L12","v":9.0259650589746387E-2},"10.1. Variação nos Custos de Investimento e Opex"]
[56,{"$f":"Sensibilidade!J10","v":0.23021994609079632},"10.1. Variação nos Custos de Investimento e Opex"]
[57,{"$f":"Sensibilidade!D18","v":5.0675860961931107E-2},"10.2. Variação nos Custos de Investimento e nas Receitas"]
[58,{"$f":"Sensibilidade!F16","v":0.15195125161443279},"10.2. Variação nos Custos de Investimento e nas Receitas"]
[59,{"$f":"Sensibilidade!J18","v":4.1119024251515146E-2},"10.2. Variação nos Custos de Investimento e nas Receitas"]
[60,{"$f":"Sensibilidade!L16","v":0.27886972386053333},"10.2. Variação nos Custos de Investimento e nas Receitas"]
[61,{"$f":"Sensibilidade!D25","v":4.0507791142308402E-2},"10.3. Variação nos Custos de Operação e nas Receitas"]
[62,{"$f":"Sensibilidade!F23","v":0.15916194212259338},"10.3. Variação nos Custos de Operação e nas Receitas"]
[63,{"$f":"Sensibilidade!J25","v":2.0408019270387268E-2},"10.3. Variação nos Custos de Operação e nas Receitas"]
[64,{"$f":"Sensibilidade!L23","v":0.28799849651410159},"10.3. Variação nos Custos de Operação e nas Receitas"]

{"sheet":"Tabelas no Texto","index":2,"n_rows":495,"n_cols":37,"rows_kept":495,"cut":false,"hidden":false,"merged":[[290,2,291,2],[494,1,494,2],[433,1,433,4],[454,1,454,4],[434,0,437,0],[456,0,458,0],[448,0,451,0],[469,0,472,0],[468,1,468,4],[462,0,465,0],[440,1,440,4],[461,1,461,4],[441,0,444,0],[447,1,447,4]]}
["Tabela 1 - Distribuição de área por cultivo"]
[{"$f":"'Painel de Controle'!B24","v":"Cultivo"},{"$f":"'Painel de Controle'!C24","v":"% Área"},{"$f":"'Painel de Controle'!D24","v":"Área (ha)"}]
[{"$f":"'Painel de Controle'!B25","v":"Melancia"},{"$f":"'Painel de Controle'!C25","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D25","v":150.41900000000001}]
[{"$f":"'Painel de Controle'!B26","v":"Melão"},{"$f":"'Painel de Controle'!C26","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D26","v":150.41900000000001}]
[{"$f":"'Painel de Controle'!B27","v":"Tomate"},{"$f":"'Painel de Controle'!C27","v":0.05},{"$f":"'Painel de Controle'!D27","v":300.83800000000002}]
[{"$f":"'Painel de Controle'!B28","v":"Feijão"},{"$f":"'Painel de Controle'!C28","v":0.1},{"$f":"'Painel de Controle'!D28","v":601.67600000000004}]
[{"$f":"'Painel de Controle'!B29","v":"Abacaxi"},{"$f":"'Painel de Controle'!C29","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D29","v":150.41900000000001}]
[{"$f":"'Painel de Controle'!B30","v":"Acerola"},{"$f":"'Painel de Controle'!C30","v":0.1},{"$f":"'Painel de Controle'!D30","v":601.67600000000004}]
[{"$f":"'Painel de Controle'!B31","v":"Banana"},{"$f":"'Painel de Controle'!C31","v":0.4},{"$f":"'Painel de Controle'!D31","v":2406.7040000000002}]
[{"$f":"'Painel de Controle'!B32","v":"Coco"},{"$f":"'Painel de Controle'!C32","v":0.1},{"$f":"'Painel de Controle'!D32","v":601.67600000000004}]
[{"$f":"'Painel de Controle'!B33","v":"Goiaba"},{"$f":"'Painel de Controle'!C33","v":0.1},{"$f":"'Painel de Controle'!D33","v":601.67600000000004}]
[{"$f":"'Painel de Controle'!B34","v":"Laranja"},{"$f":"'Painel de Controle'!C34","v":0.1},{"$f":"'Painel de Controle'!D34","v":601.67600000000004}]
[{"$f":"'Painel de Controle'!B35","v":"Mamão"},{"$f":"'Painel de Controle'!C35","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D35","v":150.41900000000001}]
[{"$f":"'Painel de Controle'!B36","v":"Maracujá"},{"$f":"'Painel de Controle'!C36","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D36","v":150.41900000000001}]
[{"$f":"'Painel de Controle'!B37","v":"Uva"},{"$f":"'Painel de Controle'!C37","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D37","v":150.41900000000001}]
[]
["Tabela 2 - Receita Líquida da produção agrícola"]
["Ano","Receita","Ano","Receita"]
[1,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A19,'FC Projeto'!$D$14:$AL$14)","v":0},19,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C19,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[2,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A20,'FC Projeto'!$D$14:$AL$14)","v":0},20,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C20,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[3,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A21,'FC Projeto'!$D$14:$AL$14)","v":0},21,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C21,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[4,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A22,'FC Projeto'!$D$14:$AL$14)","v":82730.836366933334},22,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C22,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[5,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A23,'FC Projeto'!$D$14:$AL$14)","v":131244.34426026669},23,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C23,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[6,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A24,'FC Projeto'!$D$14:$AL$14)","v":186158.29583360002},24,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C24,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[7,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A25,'FC Projeto'!$D$14:$AL$14)","v":233744.20319360003},25,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C25,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[8,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A26,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},26,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C26,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[9,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A27,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},27,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C27,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[10,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A28,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},28,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C28,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[11,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A29,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},29,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C29,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[12,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A30,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},30,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C30,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[13,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A31,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},31,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C31,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[14,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A32,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},32,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C32,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[15,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A33,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},33,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C33,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[16,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A34,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},34,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C34,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[17,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A35,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337},35,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,C35,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[18,{"$f":"SUMIF('FC Projeto'!$D$12:$AL$12,A36,'FC Projeto'!$D$14:$AL$14)","v":279057.48924693337}]
[]
["Tabela 3 - Capex - Infraestrutura de Irrigação e de apoio"]
[{"$f":"CAPEX!C9","v":"Discriminação"},{"$f":"CAPEX!D9","v":"Vida Útil\n(anos)"},{"$f":"CAPEX!E9","v":"Valores (R$)"}]
[{"$f":"CAPEX!C10","v":"Custos diversos"}]
[{"$f":"CAPEX!C11","v":"Desmatamento das áreas agrícolas (SAU)  "},{"$f":"CAPEX!D11","v":35},{"$f":"CAPEX!E11","v":29604917.077733383}]
[{"$f":"CAPEX!C12","v":"M. Ambiente (Estudos, Licenças e Exec. PBAs )"},{"$f":"CAPEX!D12","v":35},{"$f":"CAPEX!E12","v":49646210.056244716}]
[{"$f":"CAPEX!C13","v":"Consultoria (projetos)"},{"$f":"CAPEX!D13","v":35},{"$f":"CAPEX!E13","v":2341761.6508250004}]
[{"$f":"CAPEX!C14","v":"Consultoria (supervisão de obras)"},{"$f":"CAPEX!D14","v":35},{"$f":"CAPEX!E14","v":2341761.6508250004}]
[{"$f":"CAPEX!C15","v":"Serviços preliminares"}]
[{"$f":"CAPEX!C16","v":"Mobilização e desmobilização"},{"$f":"CAPEX!D16","v":35},{"$f":"CAPEX!E16","v":3274385.9115959201}]
[{"$f":"CAPEX!C17","v":"Administração direta"},{"$f":"CAPEX!D17","v":35},{"$f":"CAPEX!E17","v":14902875.191791426}]
[{"$f":"CAPEX!C18","v":"Implantação do canteiro de obras"},{"$f":"CAPEX!D18","v":35},{"$f":"CAPEX!E18","v":1637192.9557979601}]
[{"$f":"CAPEX!C19","v":"Infraestrutura"}]
[{"$f":"CAPEX!C20","v":"Canal de aproximação"},{"$f":"CAPEX!D20","v":35},{"$f":"CAPEX!E20","v":1025379.4819575}]
[{"$f":"CAPEX!C21","v":"EBP-1 - Fase 1"},{"$f":"CAPEX!D21","v":30},{"$f":"CAPEX!E21","v":1499645.7841794}]
[{"$f":"CAPEX!C22","v":"Adutora EBP-1 - Fase 1"},{"$f":"CAPEX!D22","v":30},{"$f":"CAPEX!E22","v":166262.82603900001}]
[{"$f":"CAPEX!C23","v":"EBP-1 - Fase 2"},{"$f":"CAPEX!D23","v":30},{"$f":"CAPEX!E23","v":64763.911310431024}]
[{"$f":"CAPEX!C24","v":"Adutora Principal 1"},{"$f":"CAPEX!D24","v":30},{"$f":"CAPEX!E24","v":38695.810930770815}]
[{"$f":"CAPEX!C25","v":"Reservatório pulmão e canal principal"},{"$f":"CAPEX!D25","v":35},{"$f":"CAPEX!E25","v":1678934.0844486018}]
[{"$f":"CAPEX!C26","v":"Canais CS-2 e CT-2.4"},{"$f":"CAPEX!D26","v":35},{"$f":"CAPEX!E26","v":6881742.0300362566}]
[{"$f":"CAPEX!C27","v":"Adutora para lotes Área INCRA (antigo CT-2.2)"},{"$f":"CAPEX!D27","v":30},{"$f":"CAPEX!E27","v":184216.66994066592}]
[{"$f":"CAPEX!C28","v":"Tomadas e elevatórias p/ parcelas junto aos canais"},{"$f":"CAPEX!D28","v":35},{"$f":"CAPEX!E28","v":8559952.2459550109}]
[{"$f":"CAPEX!C29","v":"EBP-2"},{"$f":"CAPEX!D29","v":30},{"$f":"CAPEX!E29","v":2705026.1786245224}]
[{"$f":"CAPEX!C30","v":"Adutora Principal 2"},{"$f":"CAPEX!D30","v":30},{"$f":"CAPEX!E30","v":25723.887088006279}]
[{"$f":"CAPEX!C31","v":"Proteção catódica"},{"$f":"CAPEX!D31","v":30},{"$f":"CAPEX!E31","v":607274.43383488548}]
[{"$f":"CAPEX!C32","v":"Estações de bombeamento (EBS 1, 2, 3 e 4))"},{"$f":"CAPEX!D32","v":30},{"$f":"CAPEX!E32","v":21496784.370402325}]
[{"$f":"CAPEX!C33","v":"Redes de adutoras pressurizadas (SH 1, 2, 3 e 4)"},{"$f":"CAPEX!D33","v":30},{"$f":"CAPEX!E33","v":3624650.5454467116}]
[{"$f":"CAPEX!C34","v":"Sistema de drenagem"},{"$f":"CAPEX!D34","v":35},{"$f":"CAPEX!E34","v":2552717.7489808998}]
[{"$f":"CAPEX!C35","v":"Sistema viário"},{"$f":"CAPEX!D35","v":35},{"$f":"CAPEX!E35","v":872849.81026163592}]
[{"$f":"CAPEX!C36","v":"Suprimento de energia elétrica"}]
[{"$f":"CAPEX!C37","v":"Bay de saída e LT de 69kV - Serviços"},{"$f":"CAPEX!D37","v":20},{"$f":"CAPEX!E37","v":2188919.9447850203}]
[{"$f":"CAPEX!C38","v":"Subestações EBP-I/II, EBS-1, 2, 3 e 4"},{"$f":"CAPEX!D38","v":20},{"$f":"CAPEX!E38","v":10472406.543678915}]
[{"$f":"CAPEX!C39","v":"Linha de transmissão de 34,5kv"},{"$f":"CAPEX!D39","v":20},{"$f":"CAPEX!E39","v":2201756.0800639582}]
[{"$f":"CAPEX!C40","v":"Linha de distrib. 13,8/0,38/0,22kv (postos 34,5/13,8kv, 5km linha, 26 pontos de entrega 380/220v)"},{"$f":"CAPEX!D40","v":20},{"$f":"CAPEX!E40","v":5442917.3614694001}]
[{"$f":"CAPEX!C41","v":"Instrumentação, automação e CFTV (EBPI+II, SE EBP, R. Pulmão, 4 x EBS e SES, 3x comportas)"},{"$f":"CAPEX!D41","v":20},{"$f":"CAPEX!E41","v":2155695.5604926879}]
[{"$f":"CAPEX!C48","v":"Infraestrutura de Irrigação e de Apoio"},null,{"$f":"CAPEX!E48","v":178195419.80474004}]
[]
["Tabela 4 - Capex - On Farm"]
[{"$f":"CAPEX!C50","v":"Discriminação"},{"$f":"CAPEX!D50","v":"Vida Útil\n(anos)"},{"$f":"CAPEX!E50","v":"Valores (R$)"}]
[{"$f":"CAPEX!C51","v":"Investimento on farm"}]
[{"$f":"CAPEX!C52","v":"Ramais móveis e emissores"},{"$f":"CAPEX!D52","v":5},{"$f":"CAPEX!E52","v":41208749.457480356}]
[{"$f":"CAPEX!C53","v":"Rede de distribuição e cavaletes (fornec.)"},{"$f":"CAPEX!D53","v":15},{"$f":"CAPEX!E53","v":33676814.357978098}]
[{"$f":"CAPEX!C54","v":"Assentam. e montagem dos tubos da rede e cavaletes"},{"$f":"CAPEX!D54","v":15},{"$f":"CAPEX!E54","v":18194600.310517728}]
[{"$f":"CAPEX!C55","v":"Investimento on farm"},null,{"$f":"CAPEX!E55","v":93080164.125976175}]
[]
["Tabela 5 - Capex - Reinvestimentos"]
[{"$f":"CAPEX!C57","v":"Discriminação"},{"$f":"CAPEX!D57","v":"Vida Útil\n(anos)"},{"$f":"CAPEX!E57","v":"Valores (R$)"}]
[]
[{"$f":"CAPEX!C59","v":"Ramais móveis e emissores"},{"$f":"CAPEX!D59","v":5},{"$f":"CAPEX!E59","v":206043747.28740174}]
[{"$f":"CAPEX!C60","v":"Rede de distribuição e cavaletes"},{"$f":"CAPEX!D60","v":15},{"$f":"CAPEX!E60","v":103742829.33699165}]
[{"$f":"CAPEX!C61","v":"Equipamentos EBPs, EBS, EBAs - Redes e Equip. Elétricos"},{"$f":"CAPEX!D61","v":20},{"$f":"CAPEX!E61","v":135444024.88169587}]
[{"$f":"CAPEX!C62","v":"Equipamentos Adutoras, Canais, Sifões Inv. e Redes Tubos Setores"},{"$f":"CAPEX!D62","v":30},{"$f":"CAPEX!E62","v":137038907.36855161}]
[{"$f":"CAPEX!C63","v":"Reinvestimento"},null,{"$f":"CAPEX!E63","v":582269508.87464094}]
[]
["Tabela 6 - Capex - Resumo"]
[{"$f":"CAPEX!C65","v":"Discriminação"},{"$f":"CAPEX!E65","v":"Valores (R$)"}]
["Infraestrutura de Irrigação e de Apoio",{"$f":"CAPEX!E66","v":178195419.80474001},{"$f":"B93+B94","v":271275583.93071616},{"$f":"C93/1000","v":271275.58393071615}]
[{"$f":"CAPEX!C67","v":"Investimento on farm"},{"$f":"CAPEX!E67","v":93080164.125976175}]
[{"$f":"CAPEX!C68","v":"Reinvestimento"},{"$f":"CAPEX!E68","v":582269508.87464082}]
[{"$f":"CAPEX!C69","v":"Investimento Total"},{"$f":"CAPEX!E69","v":853545092.80535698}]
[]
["Tabela 7 - Cronograma Físico-Financeiro dos Investimentos em Infraestrutura de Irrigação e de Apoio"]
[{"$f":"A39","v":"Discriminação"},{"$f":"CAPEX!F9","v":1},{"$f":"CAPEX!G9","v":2},{"$f":"CAPEX!H9","v":3},{"$f":"CAPEX!I9","v":4},{"$f":"CAPEX!J9","v":5},{"$f":"CAPEX!K9","v":6},{"$f":"CAPEX!L9","v":7}]
[{"$f":"A40","v":"Custos diversos"}]
[{"$f":"A41","v":"Desmatamento das áreas agrícolas (SAU)  "},{"$f":"CAPEX!F11","v":0},{"$f":"CAPEX!G11","v":0},{"$f":"CAPEX!H11","v":8776810.5668241959},{"$f":"CAPEX!I11","v":5146751.5734493304},{"$f":"CAPEX!J11","v":5825768.511437865},{"$f":"CAPEX!K11","v":5048343.3215669338},{"$f":"CAPEX!L11","v":4807243.1044550622}]
[{"$f":"A42","v":"M. Ambiente (Estudos, Licenças e Exec. PBAs )"},{"$f":"CAPEX!F12","v":2532964.6495211129},{"$f":"CAPEX!G12","v":4726100.4137534006},{"$f":"CAPEX!H12","v":8553411.0050334018},{"$f":"CAPEX!I12","v":8060282.1461733999},{"$f":"CAPEX!J12","v":8886621.6099005993},{"$f":"CAPEX!K12","v":8731314.5673335996},{"$f":"CAPEX!L12","v":8155515.6645291997}]
["Consultoria (projetos)",{"$f":"CAPEX!F13","v":2341761.6508250004},{"$f":"CAPEX!G13","v":0},{"$f":"CAPEX!H13","v":0},{"$f":"CAPEX!I13","v":0},{"$f":"CAPEX!J13","v":0},{"$f":"CAPEX!K13","v":0},{"$f":"CAPEX!L13","v":0}]
["Consultoria (supervisão de obras)",{"$f":"CAPEX!F14","v":0},{"$f":"CAPEX!G14","v":390293.60847083339},{"$f":"CAPEX!H14","v":390293.60847083339},{"$f":"CAPEX!I14","v":390293.60847083339},{"$f":"CAPEX!J14","v":390293.60847083339},{"$f":"CAPEX!K14","v":390293.60847083339},{"$f":"CAPEX!L14","v":390293.60847083339}]
["Serviços preliminares"]
["Mobilização e desmobilização",{"$f":"CAPEX!F16","v":0},{"$f":"CAPEX!G16","v":1637192.9557979601},{"$f":"CAPEX!H16","v":0},{"$f":"CAPEX!I16","v":0},{"$f":"CAPEX!J16","v":0},{"$f":"CAPEX!K16","v":0},{"$f":"CAPEX!L16","v":1637192.9557979601}]
["Administração direta",{"$f":"CAPEX!F17","v":0},{"$f":"CAPEX!G17","v":2483812.531965238},{"$f":"CAPEX!H17","v":2483812.531965238},{"$f":"CAPEX!I17","v":2483812.531965238},{"$f":"CAPEX!J17","v":2483812.531965238},{"$f":"CAPEX!K17","v":2483812.531965238},{"$f":"CAPEX!L17","v":2483812.531965238}]
["Implantação do canteiro de obras",{"$f":"CAPEX!F18","v":0},{"$f":"CAPEX!G18","v":1637192.9557979601},{"$f":"CAPEX!H18","v":0},{"$f":"CAPEX!I18","v":0},{"$f":"CAPEX!J18","v":0},{"$f":"CAPEX!K18","v":0},{"$f":"CAPEX!L18","v":0}]
["Infraestrutura"]
["Canal de aproximação",{"$f":"CAPEX!F20","v":0},{"$f":"CAPEX!G20","v":1025379.4819575},{"$f":"CAPEX!H20","v":0},{"$f":"CAPEX!I20","v":0},{"$f":"CAPEX!J20","v":0},{"$f":"CAPEX!K20","v":0},{"$f":"CAPEX!L20","v":0}]
["EBP-1 - Fase 1",{"$f":"CAPEX!F21","v":0},{"$f":"CAPEX!G21","v":599858.31367176003},{"$f":"CAPEX!H21","v":899787.47050763993},{"$f":"CAPEX!I21","v":0},{"$f":"CAPEX!J21","v":0},{"$f":"CAPEX!K21","v":0},{"$f":"CAPEX!L21","v":0}]
["Adutora EBP-1 - Fase 1",{"$f":"CAPEX!F22","v":0},{"$f":"CAPEX!G22","v":166262.82603900001},{"$f":"CAPEX!H22","v":0},{"$f":"CAPEX!I22","v":0},{"$f":"CAPEX!J22","v":0},{"$f":"CAPEX!K22","v":0},{"$f":"CAPEX!L22","v":0}]
["EBP-1 - Fase 2",{"$f":"CAPEX!F23","v":0},{"$f":"CAPEX!G23","v":64763.911310431024},{"$f":"CAPEX!H23","v":0},{"$f":"CAPEX!I23","v":0},{"$f":"CAPEX!J23","v":0},{"$f":"CAPEX!K23","v":0},{"$f":"CAPEX!L23","v":0}]
["Adutora Principal 1",{"$f":"CAPEX!F24","v":0},{"$f":"CAPEX!G24","v":38695.810930770815},{"$f":"CAPEX!H24","v":0},{"$f":"CAPEX!I24","v":0},{"$f":"CAPEX!J24","v":0},{"$f":"CAPEX!K24","v":0},{"$f":"CAPEX!L24","v":0}]
["Reservatório pulmão e canal principal",{"$f":"CAPEX!F25","v":0},{"$f":"CAPEX!G25","v":1678934.0844486018},{"$f":"CAPEX!H25","v":0},{"$f":"CAPEX!I25","v":0},{"$f":"CAPEX!J25","v":0},{"$f":"CAPEX!K25","v":0},{"$f":"CAPEX!L25","v":0}]
["Canais CS-2 e CT-2.4",{"$f":"CAPEX!F26","v":0},{"$f":"CAPEX!G26","v":3440871.0150181283},{"$f":"CAPEX!H26","v":3440871.0150181283},{"$f":"CAPEX!I26","v":0},{"$f":"CAPEX!J26","v":0},{"$f":"CAPEX!K26","v":0},{"$f":"CAPEX!L26","v":0}]
["Adutora para lotes Área INCRA (antigo CT-2.2)",{"$f":"CAPEX!F27","v":0},{"$f":"CAPEX!G27","v":184216.66994066592},{"$f":"CAPEX!H27","v":0},{"$f":"CAPEX!I27","v":0},{"$f":"CAPEX!J27","v":0},{"$f":"CAPEX!K27","v":0},{"$f":"CAPEX!L27","v":0}]
["Tomadas e elevatórias p/ parcelas junto aos canais",{"$f":"CAPEX!F28","v":0},{"$f":"CAPEX!G28","v":8559952.2459550109},{"$f":"CAPEX!H28","v":0},{"$f":"CAPEX!I28","v":0},{"$f":"CAPEX!J28","v":0},{"$f":"CAPEX!K28","v":0},{"$f":"CAPEX!L28","v":0}]
["EBP-2",{"$f":"CAPEX!F29","v":0},{"$f":"CAPEX!G29","v":0},{"$f":"CAPEX!H29","v":1082010.4714498089},{"$f":"CAPEX!I29","v":1623015.7071747135},{"$f":"CAPEX!J29","v":0},{"$f":"CAPEX!K29","v":0},{"$f":"CAPEX!L29","v":0}]
["Adutora Principal 2",{"$f":"CAPEX!F30","v":0},{"$f":"CAPEX!G30","v":0},{"$f":"CAPEX!H30","v":10289.554835202513},{"$f":"CAPEX!I30","v":15434.332252803764},{"$f":"CAPEX!J30","v":0},{"$f":"CAPEX!K30","v":0},{"$f":"CAPEX!L30","v":0}]
["Proteção catódica",{"$f":"CAPEX!F31","v":0},{"$f":"CAPEX!G31","v":0},{"$f":"CAPEX!H31","v":303637.21691744274},{"$f":"CAPEX!I31","v":303637.21691744274},{"$f":"CAPEX!J31","v":0},{"$f":"CAPEX!K31","v":0},{"$f":"CAPEX!L31","v":0}]
["Estações de bombeamento (EBS 1, 2, 3 e 4))",{"$f":"CAPEX!F32","v":0},{"$f":"CAPEX!G32","v":0},{"$f":"CAPEX!H32","v":0},{"$f":"CAPEX!I32","v":5374196.0926005812},{"$f":"CAPEX!J32","v":5374196.0926005812},{"$f":"CAPEX!K32","v":5374196.0926005812},{"$f":"CAPEX!L32","v":5374196.0926005812}]
["Redes de adutoras pressurizadas (SH 1, 2, 3 e 4)",{"$f":"CAPEX!F33","v":0},{"$f":"CAPEX!G33","v":0},{"$f":"CAPEX!H33","v":0},{"$f":"CAPEX!I33","v":906162.6363616779},{"$f":"CAPEX!J33","v":906162.6363616779},{"$f":"CAPEX!K33","v":906162.6363616779},{"$f":"CAPEX!L33","v":906162.6363616779}]
["Sistema de drenagem",{"$f":"CAPEX!F34","v":0},{"$f":"CAPEX!G34","v":1021087.0995923601},{"$f":"CAPEX!H34","v":0},{"$f":"CAPEX!I34","v":382907.6623471349},{"$f":"CAPEX!J34","v":382907.6623471349},{"$f":"CAPEX!K34","v":382907.6623471349},{"$f":"CAPEX!L34","v":382907.6623471349}]
["Sistema viário",{"$f":"CAPEX!F35","v":0},{"$f":"CAPEX!G35","v":349139.92410465435},{"$f":"CAPEX!H35","v":0},{"$f":"CAPEX!I35","v":130927.47153924538},{"$f":"CAPEX!J35","v":130927.47153924538},{"$f":"CAPEX!K35","v":130927.47153924538},{"$f":"CAPEX!L35","v":130927.47153924538}]
["Suprimento de energia elétrica"]
["Bay de saída e LT de 69kV - Serviços",{"$f":"CAPEX!F37","v":0},{"$f":"CAPEX!G37","v":875567.97791400808},{"$f":"CAPEX!H37","v":1313351.9668710122},{"$f":"CAPEX!I37","v":0},{"$f":"CAPEX!J37","v":0},{"$f":"CAPEX!K37","v":0},{"$f":"CAPEX!L37","v":0}]
["Subestações EBP-I/II, EBS-1, 2, 3 e 4",{"$f":"CAPEX!F38","v":0},{"$f":"CAPEX!G38","v":4188962.6174715674},{"$f":"CAPEX!H38","v":1570860.9815518376},{"$f":"CAPEX!I38","v":1570860.9815518376},{"$f":"CAPEX!J38","v":1570860.9815518376},{"$f":"CAPEX!K38","v":1570860.9815518376},{"$f":"CAPEX!L38","v":0}]
["Linha de transmissão de 34,5kv",{"$f":"CAPEX!F39","v":0},{"$f":"CAPEX!G39","v":1321053.6480383747},{"$f":"CAPEX!H39","v":880702.43202558323},{"$f":"CAPEX!I39","v":0},{"$f":"CAPEX!J39","v":0},{"$f":"CAPEX!K39","v":0},{"$f":"CAPEX!L39","v":0}]
["Linha de distrib. 13,8/0,38/0,22kv (postos 34,5/13,8kv, 5km linha, 26 pontos de entrega 380/220v)",{"$f":"CAPEX!F40","v":0},{"$f":"CAPEX!G40","v":5442917.3614694001},{"$f":"CAPEX!H40","v":0},{"$f":"CAPEX!I40","v":0},{"$f":"CAPEX!J40","v":0},{"$f":"CAPEX!K40","v":0},{"$f":"CAPEX!L40","v":0}]
["Instrumentação, automação e CFTV (EBPI+II, SE EBP, R. Pulmão, 4 x EBS e SES, 3x comportas)",{"$f":"CAPEX!F41","v":0},{"$f":"CAPEX!G41","v":862278.224197075},{"$f":"CAPEX!H41","v":258683.46725912247},{"$f":"CAPEX!I41","v":258683.46725912247},{"$f":"CAPEX!J41","v":258683.46725912247},{"$f":"CAPEX!K41","v":258683.46725912247},{"$f":"CAPEX!L41","v":258683.46725912247}]
["Infraestrutura de Irrigação e de Apoio",{"$f":"CAPEX!F48","v":4874726.3003461137},{"$f":"CAPEX!G48","v":40694533.677844703},{"$f":"CAPEX!H48","v":29964522.288729448},{"$f":"CAPEX!I48","v":26646965.428063363},{"$f":"CAPEX!J48","v":26210234.573434133},{"$f":"CAPEX!K48","v":25277502.340996202},{"$f":"CAPEX!L48","v":24526935.195326053}]
[]
["Tabela 8 - Cronograma Físico-Financeiro dos Investimentos on Farm"]
[{"$f":"A75","v":"Discriminação"},{"$f":"CAPEX!I50","v":4},{"$f":"CAPEX!J50","v":5},{"$f":"CAPEX!K50","v":6},{"$f":"CAPEX!L50","v":7},{"$f":"CAPEX!M50","v":8}]
[{"$f":"A77","v":"Ramais móveis e emissores"},{"$f":"CAPEX!I52","v":12216960.445867071},{"$f":"CAPEX!J52","v":7164047.083899715},{"$f":"CAPEX!K52","v":8109208.1714505376},{"$f":"CAPEX!L52","v":7027067.2161387252},{"$f":"CAPEX!M52","v":6691466.5401243037}]
[{"$f":"A78","v":"Rede de distribuição e cavaletes (fornec.)"},{"$f":"CAPEX!I53","v":9984003.7460671552},{"$f":"CAPEX!J53","v":5854637.3494114922},{"$f":"CAPEX!K53","v":6627046.4834638685},{"$f":"CAPEX!L53","v":5742693.9966502776},{"$f":"CAPEX!M53","v":5468432.7823853036}]
[{"$f":"A79","v":"Assentam. e montagem dos tubos da rede e cavaletes"},{"$f":"CAPEX!I54","v":5394065.9507590625},{"$f":"CAPEX!J54","v":3163089.7567464123},{"$f":"CAPEX!K54","v":3580399.8776173531},{"$f":"CAPEX!L54","v":3102610.0290839565},{"$f":"CAPEX!M54","v":2954434.6963109411}]
["Total",{"$f":"CAPEX!I55","v":27595030.142693289},{"$f":"CAPEX!J55","v":16181774.19005762},{"$f":"CAPEX!K55","v":18316654.532531757},{"$f":"CAPEX!L55","v":15872371.241872959},{"$f":"CAPEX!M55","v":15114334.018820548}]
[]
["Tabela 9 - Cronograma Físico-Financeiro dos Reinvestimentos"]
[{"$f":"A83","v":"Discriminação"},{"$f":"CAPEX!Q57","v":12},{"$f":"CAPEX!R57","v":13},{"$f":"CAPEX!S57","v":14},{"$f":"CAPEX!T57","v":15},{"$f":"CAPEX!U57","v":16},{"$f":"CAPEX!V57","v":17},{"$f":"CAPEX!W57","v":18}]
[{"$f":"A85","v":"Ramais móveis e emissores"},{"$f":"CAPEX!Q59","v":13736249.819160119},{"$f":"CAPEX!R59","v":13736249.819160119},{"$f":"CAPEX!S59","v":13736249.819160119},{"$f":"CAPEX!T59","v":0},{"$f":"CAPEX!U59","v":0},{"$f":"CAPEX!V59","v":13736249.819160119},{"$f":"CAPEX!W59","v":13736249.819160119}]
[{"$f":"A86","v":"Rede de distribuição e cavaletes"},{"$f":"CAPEX!Q60","v":0},{"$f":"CAPEX!R60","v":0},{"$f":"CAPEX!S60","v":0},{"$f":"CAPEX!T60","v":17290471.556165274},{"$f":"CAPEX!U60","v":17290471.556165274},{"$f":"CAPEX!V60","v":17290471.556165274},{"$f":"CAPEX!W60","v":0}]
[{"$f":"A87","v":"Equipamentos EBPs, EBS, EBAs - Redes e Equip. Elétricos"},{"$f":"CAPEX!Q61","v":0},{"$f":"CAPEX!R61","v":0},{"$f":"CAPEX!S61","v":0},{"$f":"CAPEX!T61","v":0},{"$f":"CAPEX!U61","v":0},{"$f":"CAPEX!V61","v":0},{"$f":"CAPEX!W61","v":0}]
[{"$f":"A88","v":"Equipamentos Adutoras, Canais, Sifões Inv. e Redes Tubos Setores"},{"$f":"CAPEX!Q62","v":0},{"$f":"CAPEX!R62","v":0},{"$f":"CAPEX!S62","v":0},{"$f":"CAPEX!T62","v":0},{"$f":"CAPEX!U62","v":0},{"$f":"CAPEX!V62","v":0},{"$f":"CAPEX!W62","v":0}]
["Total",{"$f":"CAPEX!Q63","v":13736249.819160119},{"$f":"CAPEX!R63","v":13736249.819160119},{"$f":"CAPEX!S63","v":13736249.819160119},{"$f":"CAPEX!T63","v":17290471.556165274},{"$f":"CAPEX!U63","v":17290471.556165274},{"$f":"CAPEX!V63","v":31026721.375325393},{"$f":"CAPEX!W63","v":13736249.819160119}]
[{"$f":"A142","v":"Discriminação"},{"$f":"CAPEX!X57","v":19},{"$f":"CAPEX!Y57","v":20},{"$f":"CAPEX!Z57","v":21},{"$f":"CAPEX!AA57","v":22},{"$f":"CAPEX!AB57","v":23},{"$f":"CAPEX!AC57","v":24},{"$f":"CAPEX!AF57","v":27}]
[{"$f":"A143","v":"Ramais móveis e emissores"},{"$f":"CAPEX!X59","v":13736249.819160119},{"$f":"CAPEX!Y59","v":0},{"$f":"CAPEX!Z59","v":0},{"$f":"CAPEX!AA59","v":13736249.819160119},{"$f":"CAPEX!AB59","v":13736249.819160119},{"$f":"CAPEX!AC59","v":13736249.819160119},{"$f":"CAPEX!AF59","v":13736249.819160119}]
["Rede de distribuição e cavaletes",{"$f":"CAPEX!X60","v":0},{"$f":"CAPEX!Y60","v":0},{"$f":"CAPEX!Z60","v":0},{"$f":"CAPEX!AA60","v":0},{"$f":"CAPEX!AB60","v":0},{"$f":"CAPEX!AC60","v":0},{"$f":"CAPEX!AF60","v":0}]
["Equipamentos EBPs, EBS, EBAs - Redes e Equip. Elétricos",{"$f":"CAPEX!X61","v":0},{"$f":"CAPEX!Y61","v":45148008.29389862},{"$f":"CAPEX!Z61","v":45148008.29389862},{"$f":"CAPEX!AA61","v":45148008.29389862},{"$f":"CAPEX!AB61","v":0},{"$f":"CAPEX!AC61","v":0},{"$f":"CAPEX!AF61","v":0}]
["Equipamentos Adutoras, Canais, Sifões Inv. e Redes Tubos Setores",{"$f":"CAPEX!X62","v":0},{"$f":"CAPEX!Y62","v":0},{"$f":"CAPEX!Z62","v":0},{"$f":"CAPEX!AA62","v":0},{"$f":"CAPEX!AB62","v":0},{"$f":"CAPEX!AC62","v":0},{"$f":"CAPEX!AF62","v":0}]
["Total",{"$f":"CAPEX!X63","v":13736249.819160119},{"$f":"CAPEX!Y63","v":45148008.29389862},{"$f":"CAPEX!Z63","v":45148008.29389862},{"$f":"CAPEX!AA63","v":58884258.113058738},{"$f":"CAPEX!AB63","v":13736249.819160119},{"$f":"CAPEX!AC63","v":13736249.819160119},{"$f":"CAPEX!AF63","v":13736249.819160119}]
[{"$f":"A148","v":"Discriminação"},{"$f":"CAPEX!AG57","v":28},{"$f":"CAPEX!AH57","v":29},{"$f":"CAPEX!AI57","v":30},{"$f":"CAPEX!AJ57","v":31},{"$f":"CAPEX!AK57","v":32},{"$f":"CAPEX!AL57","v":33},{"$f":"CAPEX!AM57","v":34}]
[{"$f":"A149","v":"Ramais móveis e emissores"},{"$f":"CAPEX!AG59","v":13736249.819160119},{"$f":"CAPEX!AH59","v":13736249.819160119},{"$f":"CAPEX!AI59","v":0},{"$f":"CAPEX!AJ59","v":0},{"$f":"CAPEX!AK59","v":13736249.819160119},{"$f":"CAPEX!AL59","v":13736249.819160119},{"$f":"CAPEX!AM59","v":13736249.819160119}]
["Rede de distribuição e cavaletes",{"$f":"CAPEX!AG60","v":0},{"$f":"CAPEX!AH60","v":0},{"$f":"CAPEX!AI60","v":17290471.556165274},{"$f":"CAPEX!AJ60","v":17290471.556165274},{"$f":"CAPEX!AK60","v":17290471.556165274},{"$f":"CAPEX!AL60","v":0},{"$f":"CAPEX!AM60","v":0}]
["Equipamentos EBPs, EBS, EBAs - Redes e Equip. Elétricos",{"$f":"CAPEX!AG61","v":0},{"$f":"CAPEX!AH61","v":0},{"$f":"CAPEX!AI61","v":0},{"$f":"CAPEX!AJ61","v":0},{"$f":"CAPEX!AK61","v":0},{"$f":"CAPEX!AL61","v":0},{"$f":"CAPEX!AM61","v":0}]
["Equipamentos Adutoras, Canais, Sifões Inv. e Redes Tubos Setores",{"$f":"CAPEX!AG62","v":0},{"$f":"CAPEX!AH62","v":0},{"$f":"CAPEX!AI62","v":45679635.789517209},{"$f":"CAPEX!AJ62","v":45679635.789517209},{"$f":"CAPEX!AK62","v":45679635.789517209},{"$f":"CAPEX!AL62","v":0},{"$f":"CAPEX!AM62","v":0}]
["Total",{"$f":"CAPEX!AG63","v":13736249.819160119},{"$f":"CAPEX!AH62","v":0},{"$f":"CAPEX!AI63","v":62970107.345682487},{"$f":"CAPEX!AJ63","v":62970107.345682487},{"$f":"CAPEX!AK63","v":76706357.164842606},{"$f":"CAPEX!AL63","v":13736249.819160119},{"$f":"CAPEX!AM63","v":13736249.819160119}]
[]
["Tabela 10 - Cronograma Físico-Financeiro dos Investimentos - Resumo"]
[{"$f":"A92","v":"Discriminação"},{"$f":"CAPEX!F65","v":1},{"$f":"CAPEX!G65","v":2},{"$f":"CAPEX!H65","v":3},{"$f":"CAPEX!I65","v":4},{"$f":"CAPEX!J65","v":5},{"$f":"CAPEX!K65","v":6},{"$f":"CAPEX!L65","v":7}]
[{"$f":"A93","v":"Infraestrutura de Irrigação e de Apoio"},{"$f":"CAPEX!F66","v":4874726.3003461137},{"$f":"CAPEX!G66","v":40694533.677844703},{"$f":"CAPEX!H66","v":29964522.288729448},{"$f":"CAPEX!I66","v":26646965.428063363},{"$f":"CAPEX!J66","v":26210234.573434133},{"$f":"CAPEX!K66","v":25277502.340996202},{"$f":"CAPEX!L66","v":24526935.195326053}]
[{"$f":"A94","v":"Investimento on farm"},{"$f":"CAPEX!F67","v":0},{"$f":"CAPEX!G67","v":0},{"$f":"CAPEX!H67","v":0},{"$f":"CAPEX!I67","v":27595030.142693289},{"$f":"CAPEX!J67","v":16181774.19005762},{"$f":"CAPEX!K67","v":18316654.532531757},{"$f":"CAPEX!L67","v":15872371.241872959}]
[{"$f":"A95","v":"Reinvestimento"},{"$f":"CAPEX!F68","v":0},{"$f":"CAPEX!G68","v":0},{"$f":"CAPEX!H68","v":0},{"$f":"CAPEX!I68","v":0},{"$f":"CAPEX!J68","v":0},{"$f":"CAPEX!K68","v":0},{"$f":"CAPEX!L68","v":0}]
[{"$f":"A96","v":"Investimento Total"},{"$f":"CAPEX!F69","v":4874726.3003461137},{"$f":"CAPEX!G69","v":40694533.677844703},{"$f":"CAPEX!H69","v":29964522.288729448},{"$f":"CAPEX!I69","v":54241995.570756651},{"$f":"CAPEX!J69","v":42392008.76349175},{"$f":"CAPEX!K69","v":43594156.873527959},{"$f":"CAPEX!L69","v":40399306.437199011}]
[{"$f":"A162","v":"Discriminação"},{"$f":"CAPEX!M65","v":8},{"$f":"CAPEX!Q65","v":12},{"$f":"CAPEX!R65","v":13},{"$f":"CAPEX!S65","v":14},{"$f":"CAPEX!T65","v":15},{"$f":"CAPEX!U65","v":16},{"$f":"CAPEX!V65","v":17}]
[{"$f":"A163","v":"Infraestrutura de Irrigação e de Apoio"},{"$f":"CAPEX!M66","v":0},{"$f":"CAPEX!Q66","v":0},{"$f":"CAPEX!R66","v":0},{"$f":"CAPEX!S66","v":0},{"$f":"CAPEX!T66","v":0},{"$f":"CAPEX!U66","v":0},{"$f":"CAPEX!V66","v":0}]
[{"$f":"A164","v":"Investimento on farm"},{"$f":"CAPEX!M67","v":15114334.018820548},{"$f":"CAPEX!Q67","v":0},{"$f":"CAPEX!R67","v":0},{"$f":"CAPEX!S67","v":0},{"$f":"CAPEX!T67","v":0},{"$f":"CAPEX!U67","v":0},{"$f":"CAPEX!V67","v":0}]
["Reinvestimento",{"$f":"CAPEX!M68","v":0},{"$f":"CAPEX!Q68","v":13736249.819160119},{"$f":"CAPEX!R68","v":13736249.819160119},{"$f":"CAPEX!S68","v":13736249.819160119},{"$f":"CAPEX!T68","v":17290471.556165274},{"$f":"CAPEX!U68","v":17290471.556165274},{"$f":"CAPEX!V68","v":31026721.375325393}]
["Investimento Total",{"$f":"CAPEX!M69","v":15114334.018820548},{"$f":"CAPEX!Q69","v":13736249.819160119},{"$f":"CAPEX!R69","v":13736249.819160119},{"$f":"CAPEX!S69","v":13736249.819160119},{"$f":"CAPEX!T69","v":17290471.556165274},{"$f":"CAPEX!U69","v":17290471.556165274},{"$f":"CAPEX!V69","v":31026721.375325393}]
[{"$f":"A167","v":"Discriminação"},{"$f":"CAPEX!W65","v":18},{"$f":"CAPEX!X65","v":19},{"$f":"CAPEX!Y65","v":20},{"$f":"CAPEX!Z65","v":21},{"$f":"CAPEX!AA65","v":22},{"$f":"CAPEX!AB65","v":23},{"$f":"CAPEX!AC65","v":24}]
["Infraestrutura de Irrigação e de Apoio",{"$f":"CAPEX!W66","v":0},{"$f":"CAPEX!X66","v":0},{"$f":"CAPEX!Y66","v":0},{"$f":"CAPEX!Z66","v":0},{"$f":"CAPEX!AA66","v":0},{"$f":"CAPEX!AB66","v":0},{"$f":"CAPEX!AC66","v":0}]
["Investimento on farm",{"$f":"CAPEX!W67","v":0},{"$f":"CAPEX!X67","v":0},{"$f":"CAPEX!Y67","v":0},{"$f":"CAPEX!Z67","v":0},{"$f":"CAPEX!AA67","v":0},{"$f":"CAPEX!AB67","v":0},{"$f":"CAPEX!AC67","v":0}]
["Reinvestimento",{"$f":"CAPEX!W68","v":13736249.819160119},{"$f":"CAPEX!X68","v":13736249.819160119},{"$f":"CAPEX!Y68","v":45148008.29389862},{"$f":"CAPEX!Z68","v":45148008.29389862},{"$f":"CAPEX!AA68","v":58884258.113058738},{"$f":"CAPEX!AB68","v":13736249.819160119},{"$f":"CAPEX!AC68","v":13736249.819160119}]
["Investimento Total",{"$f":"CAPEX!W69","v":13736249.819160119},{"$f":"CAPEX!X69","v":13736249.819160119},{"$f":"CAPEX!Y69","v":45148008.29389862},{"$f":"CAPEX!Z69","v":45148008.29389862},{"$f":"CAPEX!AA69","v":58884258.113058738},{"$f":"CAPEX!AB69","v":13736249.819160119},{"$f":"CAPEX!AC69","v":13736249.819160119}]
[{"$f":"A172","v":"Discriminação"},{"$f":"CAPEX!AF65","v":27},{"$f":"CAPEX!AG65","v":28},{"$f":"CAPEX!AH65","v":29},{"$f":"CAPEX!AI65","v":30},{"$f":"CAPEX!AJ65","v":31},{"$f":"CAPEX!AK65","v":32},{"$f":"CAPEX!AL65","v":33},{"$f":"CAPEX!AM65","v":34}]
["Infraestrutura de Irrigação e de Apoio",{"$f":"CAPEX!AF66","v":0},{"$f":"CAPEX!AG66","v":0},{"$f":"CAPEX!AH66","v":0},{"$f":"CAPEX!AI66","v":0},{"$f":"CAPEX!AJ66","v":0},{"$f":"CAPEX!AK66","v":0},{"$f":"CAPEX!AL66","v":0},{"$f":"CAPEX!AM66","v":0}]
["Investimento on farm",{"$f":"CAPEX!AF67","v":0},{"$f":"CAPEX!AG67","v":0},{"$f":"CAPEX!AH67","v":0},{"$f":"CAPEX!AI67","v":0},{"$f":"CAPEX!AJ67","v":0},{"$f":"CAPEX!AK67","v":0},{"$f":"CAPEX!AL67","v":0},{"$f":"CAPEX!AM67","v":0}]
["Reinvestimento",{"$f":"CAPEX!AF68","v":13736249.819160119},{"$f":"CAPEX!AG68","v":13736249.819160119},{"$f":"CAPEX!AH68","v":13736249.819160119},{"$f":"CAPEX!AI68","v":62970107.345682487},{"$f":"CAPEX!AJ68","v":62970107.345682487},{"$f":"CAPEX!AK68","v":76706357.164842606},{"$f":"CAPEX!AL68","v":13736249.819160119},{"$f":"CAPEX!AM68","v":13736249.819160119}]
["Investimento Total",{"$f":"CAPEX!AF69","v":13736249.819160119},{"$f":"CAPEX!AG69","v":13736249.819160119},{"$f":"CAPEX!AH69","v":13736249.819160119},{"$f":"CAPEX!AI69","v":62970107.345682487},{"$f":"CAPEX!AJ69","v":62970107.345682487},{"$f":"CAPEX!AK69","v":76706357.164842606},{"$f":"CAPEX!AL69","v":13736249.819160119},{"$f":"CAPEX!AM69","v":13736249.819160119}]
[]
["Tabela 11 - Depreciação dos Investimentos"]
[1,{"$f":"HLOOKUP(A184,Depreciação!$F$4:$AN$27,24,FALSE)","v":139277.89429560324},19,{"$f":"HLOOKUP(C184,Depreciação!$F$4:$AN$27,24,FALSE)","v":19850177.643475868}]
[2,{"$f":"HLOOKUP(A185,Depreciação!$F$4:$AN$27,24,FALSE)","v":1578942.2220568783},20,{"$f":"HLOOKUP(C185,Depreciação!$F$4:$AN$27,24,FALSE)","v":21506396.251093607}]
[3,{"$f":"HLOOKUP(A186,Depreciação!$F$4:$AN$27,24,FALSE)","v":2532223.4280605484},21,{"$f":"HLOOKUP(C186,Depreciação!$F$4:$AN$27,24,FALSE)","v":23083300.241716459}]
[4,{"$f":"HLOOKUP(A187,Depreciação!$F$4:$AN$27,24,FALSE)","v":6840521.0616573151},22,{"$f":"HLOOKUP(C187,Depreciação!$F$4:$AN$27,24,FALSE)","v":24116474.729907919}]
[5,{"$f":"HLOOKUP(A188,Depreciação!$F$4:$AN$27,24,FALSE)","v":9692487.1245107204},23,{"$f":"HLOOKUP(C188,Depreciação!$F$4:$AN$27,24,FALSE)","v":23353770.288942792}]
[6,{"$f":"HLOOKUP(A189,Depreciação!$F$4:$AN$27,24,FALSE)","v":12786150.52951381},24,{"$f":"HLOOKUP(C189,Depreciação!$F$4:$AN$27,24,FALSE)","v":23262293.066502243}]
[7,{"$f":"HLOOKUP(A190,Depreciação!$F$4:$AN$27,24,FALSE)","v":15517470.172093287},25,{"$f":"HLOOKUP(C190,Depreciação!$F$4:$AN$27,24,FALSE)","v":23170815.844061695}]
[8,{"$f":"HLOOKUP(A191,Depreciação!$F$4:$AN$27,24,FALSE)","v":17417287.978697896},26,{"$f":"HLOOKUP(C191,Depreciação!$F$4:$AN$27,24,FALSE)","v":23079338.621621147}]
[9,{"$f":"HLOOKUP(A192,Depreciação!$F$4:$AN$27,24,FALSE)","v":14973895.889524482},27,{"$f":"HLOOKUP(C192,Depreciação!$F$4:$AN$27,24,FALSE)","v":23066404.448258191}]
[10,{"$f":"HLOOKUP(A193,Depreciação!$F$4:$AN$27,24,FALSE)","v":13541086.472744539},28,{"$f":"HLOOKUP(C193,Depreciação!$F$4:$AN$27,24,FALSE)","v":23066404.448258191}]
[11,{"$f":"HLOOKUP(A194,Depreciação!$F$4:$AN$27,24,FALSE)","v":11919244.838454433},29,{"$f":"HLOOKUP(C194,Depreciação!$F$4:$AN$27,24,FALSE)","v":23066404.448258191}]
[12,{"$f":"HLOOKUP(A195,Depreciação!$F$4:$AN$27,24,FALSE)","v":13261081.359058712},30,{"$f":"HLOOKUP(C195,Depreciação!$F$4:$AN$27,24,FALSE)","v":24589058.97457543}]
[13,{"$f":"HLOOKUP(A196,Depreciação!$F$4:$AN$27,24,FALSE)","v":14670038.014865872},31,{"$f":"HLOOKUP(C196,Depreciação!$F$4:$AN$27,24,FALSE)","v":26111713.500892673}]
[14,{"$f":"HLOOKUP(A197,Depreciação!$F$4:$AN$27,24,FALSE)","v":17417287.978697896},32,{"$f":"HLOOKUP(C197,Depreciação!$F$4:$AN$27,24,FALSE)","v":27599241.44281349}]
[15,{"$f":"HLOOKUP(A198,Depreciação!$F$4:$AN$27,24,FALSE)","v":18569986.082442246},33,{"$f":"HLOOKUP(C198,Depreciação!$F$4:$AN$27,24,FALSE)","v":27522717.285689823}]
[16,{"$f":"HLOOKUP(A199,Depreciação!$F$4:$AN$27,24,FALSE)","v":19722684.1861866},34,{"$f":"HLOOKUP(C199,Depreciação!$F$4:$AN$27,24,FALSE)","v":27248635.752846248}]
[17,{"$f":"HLOOKUP(A200,Depreciação!$F$4:$AN$27,24,FALSE)","v":20875382.289930951},35,{"$f":"HLOOKUP(C200,Depreciação!$F$4:$AN$27,24,FALSE)","v":27039290.46188084}]
[18,{"$f":"HLOOKUP(A201,Depreciação!$F$4:$AN$27,24,FALSE)","v":20875382.289930951}]
[]
["Tabela 12 - Opex"]
[null,"Média Anual","Total (35 Anos)"]
[{"$f":"'FC Projeto'!B25","v":"Despesas Agrícolas"},{"$f":"-'FC Projeto'!C25/35","v":127845.12359733379},{"$f":"B205*35","v":4474579.3259066828},{"$f":"C205/SUM(B22:B36,D19:D35)","v":0.52969352014171567}]
[{"$f":"'FC Projeto'!B26","v":"Energia"},{"$f":"-'FC Projeto'!C26/35","v":6868.6610709043516},240403.13748165232]
[{"$f":"'FC Projeto'!B27","v":"Manutenção de Equipamentos"},{"$f":"-'FC Projeto'!C27/35","v":2156.5563451814405},75479.472081350425]
[{"$f":"'FC Projeto'!B28","v":"Manutenção de Obras Civis"},{"$f":"-'FC Projeto'!C28/35","v":1742.9409382918534},61002.932840214868]
[{"$f":"'FC Projeto'!B29","v":"Despesas de Pessoal"},{"$f":"-'FC Projeto'!C29/35","v":3324.411104150975},116354.38864528413]
["Meio Ambiente",{"$f":"-'FC Projeto'!C30/35","v":814.25917295599459},28499.071053459811]
[{"$f":"'FC Projeto'!B31","v":"Outras Despesas"},{"$f":"-'FC Projeto'!C31/35","v":881.85129944215316},30864.795480475361]
[{"$f":"'FC Projeto'!B24","v":"Custos e Despesas Operacionais"},{"$f":"-'FC Projeto'!C24/35","v":155092.08738150177},{"$f":"B212*35","v":5428223.0583525617}]
[]
["Tabela 13 - Seguros e Garantias"]
[{"$f":"'Painel de Controle'!F22","v":"Seguros / Garantias"},{"$f":"'Painel de Controle'!G22","v":"Parâmetros"}]
[{"$f":"'Painel de Controle'!F23","v":"Garantia de Execução"},{"$f":"'Painel de Controle'!G23","v":0}]
[{"$f":"'Painel de Controle'!F24","v":"CAPEX implantação IUC"},{"$f":"'Painel de Controle'!G24","v":178195.41980474003}]
[{"$f":"'Painel de Controle'!F25","v":"Valor IUC compartilhada 1a Etapa"},{"$f":"'Painel de Controle'!G25","v":146918.21090771511}]
[{"$f":"'Painel de Controle'!F26","v":"% Cobertura"},{"$f":"'Painel de Controle'!G26","v":0.05}]
[{"$f":"'Painel de Controle'!F27","v":"Prêmio"},{"$f":"'Painel de Controle'!G27","v":2.5000000000000001E-3}]
[{"$f":"'Painel de Controle'!F28","v":"IOF"},{"$f":"'Painel de Controle'!G28","v":7.3800000000000004E-2}]
[{"$f":"'Painel de Controle'!F29","v":"Responsabilidade civil"},{"$f":"'Painel de Controle'!G29","v":0}]
[{"$f":"'Painel de Controle'!F30","v":"Opex Médio"},{"$f":"'Painel de Controle'!G30","v":143633.80352826059}]
[{"$f":"'Painel de Controle'!F31","v":"% Cobertura"},{"$f":"'Painel de Controle'!G31","v":0.1}]
[{"$f":"'Painel de Controle'!F32","v":"Prêmio"},{"$f":"'Painel de Controle'!G32","v":2E-3}]
[{"$f":"'Painel de Controle'!F33","v":"IOF"},{"$f":"'Painel de Controle'!G33","v":7.3800000000000004E-2}]
[{"$f":"'Painel de Controle'!F34","v":"Risco de Engenharia"}]
[{"$f":"'Painel de Controle'!F35","v":"% Cobertura (CAPEX anual)"},{"$f":"'Painel de Controle'!G35","v":0.15}]
[{"$f":"'Painel de Controle'!F36","v":"Prêmio"},{"$f":"'Painel de Controle'!G36","v":2E-3}]
[]
["Tabela 14 - Opex Total - Resumo"]
[1,{"$f":"-HLOOKUP(A232,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":112670.84039882796},19,{"$f":"-HLOOKUP(C232,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671}]
[2,{"$f":"-HLOOKUP(A233,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":50927653.486735933},20,{"$f":"-HLOOKUP(C233,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165727212.45474681}]
[3,{"$f":"-HLOOKUP(A234,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":2552036.4412775487},21,{"$f":"-HLOOKUP(C234,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165882519.49731383}]
[4,{"$f":"-HLOOKUP(A235,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":50727578.707966357},22,{"$f":"-HLOOKUP(C235,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165736062.44578031}]
[5,{"$f":"-HLOOKUP(A236,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":79109638.152825922},23,{"$f":"-HLOOKUP(C236,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671}]
[6,{"$f":"-HLOOKUP(A237,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":215577924.56574079},24,{"$f":"-HLOOKUP(C237,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671}]
[7,{"$f":"-HLOOKUP(A238,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":145063479.00857374},25,{"$f":"-HLOOKUP(C238,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165853431.53853023}]
[8,{"$f":"-HLOOKUP(A239,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":174195593.21113491},26,{"$f":"-HLOOKUP(C239,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165698124.49596322}]
[9,{"$f":"-HLOOKUP(A240,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":174460512.65417865},27,{"$f":"-HLOOKUP(C240,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671}]
[10,{"$f":"-HLOOKUP(A241,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":390393807.18774849},28,{"$f":"-HLOOKUP(C241,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671}]
[11,{"$f":"-HLOOKUP(A242,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":166369156.91712341},29,{"$f":"-HLOOKUP(C242,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165862281.52956372}]
[12,{"$f":"-HLOOKUP(A243,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":166378006.9081569},30,{"$f":"-HLOOKUP(C243,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165738694.87672389}]
[13,{"$f":"-HLOOKUP(A244,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165862281.52956372},31,{"$f":"-HLOOKUP(C244,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165738694.87672389}]
[14,{"$f":"-HLOOKUP(A245,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671},32,{"$f":"-HLOOKUP(C245,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165747544.86775738}]
[15,{"$f":"-HLOOKUP(A246,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165709264.40097743},33,{"$f":"-HLOOKUP(C246,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165862281.52956372}]
[16,{"$f":"-HLOOKUP(A247,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165709264.40097743},34,{"$f":"-HLOOKUP(C247,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671}]
[17,{"$f":"-HLOOKUP(A248,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165873421.43457791},35,{"$f":"-HLOOKUP(C248,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165698124.49596322}]
[18,{"$f":"-HLOOKUP(A249,'FC Projeto'!$B$12:$AL$24,13,FALSE)*1000","v":165706974.48699671},"Total",{"$f":"SUM(D232:D248)+SUM(B232:B249)","v":5428223058.352561}]
[]
["Tabela 15 - Opex Total (valores em R$ 1.000)"]
[null,"Despesas Agrícolas","Energia","Manutenção de Equipamentos","Manutenção de Obras Civis","Despesas de Pessoal","Meio Ambiente","Outras Despesas","Outorga da Terra","Seguros e Garantias","Garantia de Execução","Seguro de Responsabilidade Civil","Seguro de Engenharia","Total"]
[1,{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":56.335420199413981},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":23.918280223291237},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A253,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":1.5703443303934974},{"$f":"SUM(B253:M253)","v":112.67084039882796}]
[2,{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":0},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":0},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":0},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":0},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":1442.9034086631343},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":0},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":382.75237509293061},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":48966.248877083854},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":67.874412948001378},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":23.918280223291237},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A254,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":13.109337078980893},50927.65348673593]
[3,{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":0},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":0},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":0},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":0},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":1915.1718790603659},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":0},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":508.02886805895918},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":64.417847079111795},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":23.918280223291237},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A255,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":9.6527712100913039},2552.0364412775489]
[4,{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":43821.987939469233},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":2354.3986202986439},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":739.21150443705892},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":597.43488549160122},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":2426.4225760016648},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":0},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":643.64599762378577},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":72.238592322184033},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":23.918280223291237},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A256,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":17.473516453163548},50727.578707966357]
[5,{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":69519.278709911916},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":3735.0221104724246},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":1172.6864302349038},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":947.7717526846177},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":2843.7011117581474},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":0},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":754.33556261973467},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":68.421237572091712},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":23.918280223291237},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A257,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":13.656161703071234},79109.638152825923]
[6,{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":98606.843023682566},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":5297.792867992267},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":1663.3502085758676},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":1344.3289713811105},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3260.97964751463},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":0},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":865.02512761568346},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":104401.98772385018},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":68.808497564258786},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":23.918280223291237},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A258,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":14.043421695238296},215577.9245657408]
[7,{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":123812.78980233859},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":6652.0182034782119},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2088.5368948747096},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":1687.9672369069563},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":0},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":6128.8076481634425},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":67.77930844469978},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":23.918280223291237},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A259,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":13.014232575679291},145063.47900857375]
[8,{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":2569.7942728018002},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":6692.0035004339989},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":55.435824065640162},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A260,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.8689315608228521},174195.5932111349]
[9,{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":2229.5018479288001},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":7306.9532314724429},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":50.566892504817311},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A261,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":0},174460.51265417866]
[10,{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":2074.1948053618003},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":223395.5548076093},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":50.566892504817311},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A262,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":0},390393.80718774849]
[11,{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":1445.0993423460002},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":50.566892504817311},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A263,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":0},166369.15691712342]
[12,{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":1445.0993423460002},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A264,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},166378.00690815691]
[13,{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":929.37396375280002},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A265,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165862.28152956371]
[14,{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A266,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[15,{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":56.136845011920393},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A267,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":5.5699525071030811},165709.26440097744]
[16,{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":56.136845011920393},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A268,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":5.5699525071030811},165709.26440097744]
[17,{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":929.37396375280002},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":60.561840528664632},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A269,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":9.9949480238473214},165873.4214345779]
[18,{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A270,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[19,{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A271,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[20,{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":65.110871896613816},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A272,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":14.543979391796501},165727.21245474683]
[21,{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":929.37396375280002},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":65.110871896613816},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A273,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":14.543979391796501},165882.51949731383]
[22,{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":69.535867413358062},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A274,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":18.968974908540744},165736.06244578032]
[23,{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A275,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[24,{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A276,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[25,{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":929.37396375280002},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":50.566892504817311},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A277,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":0},165853.43153853022]
[26,{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":50.566892504817311},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A278,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":0},165698.12449596322]
[27,{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A279,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[28,{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A280,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[29,{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":929.37396375280002},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A281,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165862.28152956371]
[30,{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":70.852082885155468},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A282,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":20.285190380338157},165738.69487672389]
[31,{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":70.852082885155468},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A283,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":20.285190380338157},165738.69487672389]
[32,{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":75.277078401899701},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A284,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":24.710185897082393},165747.54486775739]
[33,{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":929.37396375280002},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A285,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165862.28152956371]
[34,{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":54.99188802156155},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A286,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":4.4249955167442403},165706.97448699671]
[35,{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,14,FALSE)","v":147814.94380111722},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,15,FALSE)","v":7941.5680599789603},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,16,FALSE)","v":2493.4173944009949},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,17,FALSE)","v":2015.1939283482343},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,18,FALSE)","v":3602.2486214581459},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,19,FALSE)","v":774.06692118579997},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,20,FALSE)","v":955.55198446428585},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,21,FALSE)","v":0},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,22,FALSE)","v":50.566892504817311},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,23,FALSE)","v":19.720096859088063},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,24,FALSE)","v":30.846795645729248},{"$f":"-HLOOKUP($A287,'FC Projeto'!$B$12:$AL$36,25,FALSE)","v":0},165698.12449596322]
["Total",{"$f":"SUM(B253:B287)","v":4474579.3259066828},{"$f":"SUM(C253:C287)","v":240403.13748165232},75479.472081350425,61002.932840214868,116354.38864528413,28499.071053459811,30864.795480475361,{"$f":"SUM(I253:I287)","v":396891.55578861316},{"$f":"SUM(J253:J287)","v":2074.1895374143464},{"$f":"SUM(K253:K287)","v":719.59067361750408},{"$f":"SUM(L253:L287)","v":1079.6378476005234},{"$f":"SUM(M253:M287)","v":274.96101619631776},5428223.0583525617]
[]
["Tabela 16 - Prêmio de Risco de Mercado"]
["Rm - Risco de Mercado","Rf - Taxa Livre de Risco","(Rm - Rf)"]
["S&P 500","10 Y US T Bond"]
[{"$f":"'Entradas no Texto'!B11","v":0.10089927578651858},{"$f":"'Entradas no Texto'!B10","v":3.7068046440541957E-2},{"$f":"A293-B293","v":6.3831229345976626E-2}]
[]
["Tabela 17 - Parâmetros utilizados para o cálculo do risco país"]
["Média EMBI + Br",{"$f":"WACC!D15","v":2.8319413629160062E-2}]
["Frequência da Amostra ","Diária"]
["Período Histórico da Amostra","5 anos"]
["Datas da amostra","nov/2018 a out/2023"]
[]
["Tabela 18 - Cálculo do Custo do Capital Próprio"]
[{"$f":"WACC!B7","v":"Custo do Capital Próprio (CAPM)"}]
["Taxa Livre de Risco",null,{"$f":"WACC!D8","v":3.7068046440541957E-2}]
["Taxa de Retorno do Mercado",null,{"$f":"WACC!D9","v":0.10089927578651858}]
["Prêmio de Risco de Mercado",{"$f":"WACC!C10","v":"(2) - (1)"},{"$f":"WACC!D10","v":6.3831229345976626E-2}]
["Beta Desalavancado",null,{"$f":"WACC!D11","v":0.66993775653500909}]
["IR + CSLL",null,{"$f":"WACC!D12","v":0.34}]
["Beta Alavancado  ",{"$f":"WACC!C13","v":" {(A) + (B) * [1 - (5)]} / (A) * (4)"},{"$f":"WACC!D13","v":1.3331761355046681}]
["Prêmio de Risco do Negócio",{"$f":"WACC!C14","v":" (3) * (6) "},{"$f":"WACC!D14","v":8.5098271663981276E-2}]
["Prêmio de Risco Brasil",null,{"$f":"WACC!D15","v":2.8319413629160062E-2}]
["Custo de Capital Próprio Nominal (USD)",{"$f":"WACC!C16","v":"(1) + (7) + (8) "},{"$f":"WACC!D16","v":0.15048573173368329}]
["Taxa de Inflação Americana ",null,{"$f":"WACC!D17","v":2.0152763416717123E-2}]
["Custo Real do Capital Próprio (CAPM)",{"$f":"WACC!C18","v":"[1+(13)]/[1+(11)]-1"},{"$f":"WACC!D18","v":0.12775828580854109}]
[]
["Tabela 19 - Resumo do Cálculo do WACC"]
["Estrutura de Capital"]
["Participação Capital Próprio",null,{"$f":"WACC!D5","v":0.4}]
["Participação Capital Terceiros",null,{"$f":"WACC!D6","v":0.6}]
["Custo do Capital Próprio (CAPM)"]
["Taxa Livre de Risco",null,{"$f":"WACC!D8","v":3.7068046440541957E-2}]
["Taxa de Retorno do Mercado",null,{"$f":"WACC!D9","v":0.10089927578651858}]
["Prêmio de Risco de Mercado",{"$f":"WACC!C10","v":"(2) - (1)"},{"$f":"WACC!D10","v":6.3831229345976626E-2}]
["Beta Desalavancado",null,{"$f":"WACC!D11","v":0.66993775653500909}]
["IR + CSLL",null,{"$f":"WACC!D12","v":0.34}]
["(6) Beta Alavancado  ",{"$f":"WACC!C13","v":" {(A) + (B) * [1 - (5)]} / (A) * (4)"},{"$f":"WACC!D13","v":1.3331761355046681}]
["Prêmio de Risco do Negócio",{"$f":"WACC!C14","v":" (3) * (6) "},{"$f":"WACC!D14","v":8.5098271663981276E-2}]
["Prêmio de Risco Brasil",null,{"$f":"WACC!D15","v":2.8319413629160062E-2}]
["Custo de Capital Próprio Nominal (USD)",{"$f":"WACC!C16","v":"(1) + (7) + (8) "},{"$f":"WACC!D16","v":0.15048573173368329}]
["Taxa de Inflação Americana ",null,{"$f":"WACC!D17","v":2.0152763416717123E-2}]
["Custo Real do Capital Próprio (CAPM)",{"$f":"WACC!C18","v":"[1+(13)]/[1+(11)]-1"},{"$f":"WACC!D18","v":0.12775828580854109}]
["Custo do Capital de Terceiros"]
["Spread Debêntures IPCA+",null,{"$f":"WACC!D20","v":6.7983171428571409E-2}]
["WACC",null,{"$f":"WACC!D21","v":0}]
["WACC",{"$f":"WACC!C22","v":"(A) x (14) + (B) x (16) "},{"$f":"WACC!D22","v":9.1893217180559289E-2}]
[]
["Tabela 20 - Condições de Financiamento"]
["Prazo",{"$f":"Financiamento!C13","v":20}]
["Carência",{"$f":"Financiamento!C14","v":3}]
["Taxa de juros",{"$f":"Financiamento!C12","v":6.7983171428571409E-2}]
["Valor financiado",{"$f":"C375","v":569462202.9235661}]
[]
["Tabela 21 - Financiamento"]
[null,"Saldo Devedor","Liberações","Juros","Amortização","Valor da Parcela"]
[1,{"$f":"HLOOKUP($A344,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":0},{"$f":"HLOOKUP($A344,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":2924835.7802076684},{"$f":"-HLOOKUP($A344,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":198839.61224627733},{"$f":"-HLOOKUP($A344,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":0},{"$f":"E344+D344","v":198839.61224627733}]
[2,{"$f":"HLOOKUP($A345,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":2924835.7802076684},{"$f":"HLOOKUP($A345,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":58693094.420665517},{"$f":"-HLOOKUP($A345,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":4188982.3119197097},{"$f":"-HLOOKUP($A345,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":0},{"$f":"E345+D345","v":4188982.3119197097}]
[3,{"$f":"HLOOKUP($A346,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":61617930.200873189},{"$f":"HLOOKUP($A346,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":17978713.373237669},{"$f":"-HLOOKUP($A346,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":5411232.265237675},{"$f":"-HLOOKUP($A346,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":0},5411232.265237675]
[4,{"$f":"HLOOKUP($A347,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":79596643.574110851},{"$f":"HLOOKUP($A347,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":32545197.34245399},{"$f":"-HLOOKUP($A347,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":7623757.9953464121},{"$f":"-HLOOKUP($A347,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":172049.16354162755},7795807.1588880392]
[5,{"$f":"HLOOKUP($A348,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":111969791.75302322},{"$f":"HLOOKUP($A348,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":25435205.258095052},{"$f":"-HLOOKUP($A348,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":9341227.4669491947},{"$f":"-HLOOKUP($A348,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":3624584.1294631287},12965811.596412323]
[6,{"$f":"HLOOKUP($A349,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":133780412.88165516},{"$f":"HLOOKUP($A349,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":99237885.530811891},{"$f":"-HLOOKUP($A349,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":15841322.926968755},{"$f":"-HLOOKUP($A349,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":4682155.5043594614},20523478.431328215]
[7,{"$f":"HLOOKUP($A350,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":228336142.90810761},{"$f":"HLOOKUP($A350,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":28529749.216033816},{"$f":"-HLOOKUP($A350,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":17462557.978428435},{"$f":"-HLOOKUP($A350,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":6596578.87744499},24059136.855873425]
[8,{"$f":"HLOOKUP($A351,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":250269313.24669641},{"$f":"HLOOKUP($A351,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":13753002.861596128},{"$f":"-HLOOKUP($A351,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":17949074.376958515},{"$f":"-HLOOKUP($A351,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":8092767.4220388159},26041841.798997331]
[9,{"$f":"HLOOKUP($A352,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":255929548.6862537},{"$f":"HLOOKUP($A352,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":5114867.2620307095},{"$f":"-HLOOKUP($A352,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":17746627.279883515},{"$f":"-HLOOKUP($A352,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":13930290.100321868},31676917.380205385]
[10,{"$f":"HLOOKUP($A353,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":247114125.84796253},{"$f":"HLOOKUP($A353,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":156376888.36532649},{"$f":"-HLOOKUP($A353,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":27430598.789150171},{"$f":"-HLOOKUP($A353,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":15608510.642441504},43039109.431591675]
[11,{"$f":"HLOOKUP($A354,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":387882503.57084757},{"$f":"HLOOKUP($A354,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A354,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":26369482.734400392},{"$f":"-HLOOKUP($A354,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":16417510.810770687},42786993.545171082]
[12,{"$f":"HLOOKUP($A355,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":371464992.76007682},{"$f":"HLOOKUP($A355,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A355,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":25253368.282521341},{"$f":"-HLOOKUP($A355,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":16718385.355596023},41971753.638117366]
[13,{"$f":"HLOOKUP($A356,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":354746607.40448081},{"$f":"HLOOKUP($A356,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A356,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":24116799.424882937},{"$f":"-HLOOKUP($A356,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25917025.847674053},50033825.27255699]
[14,{"$f":"HLOOKUP($A357,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":328829581.55680668},{"$f":"HLOOKUP($A357,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A357,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":22354877.813761793},{"$f":"-HLOOKUP($A357,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25917025.847674053},48271903.661435843]
[15,{"$f":"HLOOKUP($A358,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":302912555.70913267},{"$f":"HLOOKUP($A358,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":10374282.933699163},{"$f":"-HLOOKUP($A358,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":21298232.857770823},{"$f":"-HLOOKUP($A358,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25917025.847674053},47215258.705444872]
[16,{"$f":"HLOOKUP($A359,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":287369812.79515773},{"$f":"HLOOKUP($A359,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":10374282.933699163},{"$f":"-HLOOKUP($A359,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":20241587.901779853},{"$f":"-HLOOKUP($A359,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25917025.847674053},46158613.749453902]
[17,{"$f":"HLOOKUP($A360,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":271827069.88118285},{"$f":"HLOOKUP($A360,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":18616032.825195234},{"$f":"-HLOOKUP($A360,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":19745243.241533872},{"$f":"-HLOOKUP($A360,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25917025.847674053},45662269.089207925]
[18,{"$f":"HLOOKUP($A361,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":264526076.85870403},{"$f":"HLOOKUP($A361,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A361,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":17983321.630412731},{"$f":"-HLOOKUP($A361,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":26781549.425482318},44764871.055895045]
[19,{"$f":"HLOOKUP($A362,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":237744527.4332217},{"$f":"HLOOKUP($A362,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A362,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":16162626.964697408},{"$f":"-HLOOKUP($A362,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":27646073.003290582},43808699.967987992]
[20,{"$f":"HLOOKUP($A363,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":210098454.42993107},{"$f":"HLOOKUP($A363,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":27088804.976339169},{"$f":"-HLOOKUP($A363,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":16124742.116889508},{"$f":"-HLOOKUP($A363,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":29197409.072056849},45322151.188946359]
[21,{"$f":"HLOOKUP($A364,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":207989850.33421338},{"$f":"HLOOKUP($A364,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":27088804.976339169},{"$f":"-HLOOKUP($A364,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":15981392.523175346},{"$f":"-HLOOKUP($A364,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":29025359.908515222},45006752.431690566]
[22,{"$f":"HLOOKUP($A365,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":206053295.40203735},{"$f":"HLOOKUP($A365,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":35330554.867835246},{"$f":"-HLOOKUP($A365,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":16410039.67298536},{"$f":"-HLOOKUP($A365,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25572824.94259372},{"$f":"E365+D365","v":41982864.615579084}]
[23,{"$f":"HLOOKUP($A366,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":215811025.32727888},{"$f":"HLOOKUP($A366,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A366,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":14671517.931000166},{"$f":"-HLOOKUP($A366,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":28385082.850031555},{"$f":"E366+D366","v":43056600.78103172}]
[24,{"$f":"HLOOKUP($A367,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":187425942.47724733},{"$f":"HLOOKUP($A367,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A367,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":12741809.977592269},{"$f":"-HLOOKUP($A367,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":30340488.75928019},43082298.736872457]
[25,{"$f":"HLOOKUP($A368,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":157085453.71796712},{"$f":"HLOOKUP($A368,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A368,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":10679167.32904348},{"$f":"-HLOOKUP($A368,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":33891522.338662826},44570689.667706303]
[26,{"$f":"HLOOKUP($A369,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":123193931.37930429},{"$f":"HLOOKUP($A369,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A369,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":8375114.1559189055},{"$f":"-HLOOKUP($A369,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":28053999.660379779},36429113.816298686]
[27,{"$f":"HLOOKUP($A370,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":95139931.718924507},{"$f":"HLOOKUP($A370,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A370,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":6467914.2877502227},{"$f":"-HLOOKUP($A370,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":26375779.118260141},32843693.406010363]
[28,{"$f":"HLOOKUP($A371,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":68764152.600664362},{"$f":"HLOOKUP($A371,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A371,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":4674805.1743914094},{"$f":"-HLOOKUP($A371,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25566778.949930958},30241584.12432237]
[29,{"$f":"HLOOKUP($A372,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":43197373.650733404},{"$f":"HLOOKUP($A372,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A372,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":2936694.4581618621},{"$f":"-HLOOKUP($A372,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":25265904.405105624},28202598.863267485]
[30,{"$f":"HLOOKUP($A373,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":17931469.24562778},{"$f":"HLOOKUP($A373,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A373,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":1219038.1476916696},{"$f":"-HLOOKUP($A373,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":11332911.052885164},12551949.200576833]
[31,{"$f":"HLOOKUP($A374,Financiamento!$E$5:$AM$23,15,FALSE)*1000","v":6598558.1927426159},{"$f":"HLOOKUP($A374,Financiamento!$E$5:$AM$23,16,FALSE)*1000","v":0},{"$f":"-HLOOKUP($A374,Financiamento!$E$5:$AM$23,18,FALSE)*1000","v":448590.91279862559},{"$f":"-HLOOKUP($A374,Financiamento!$E$5:$AM$23,19,FALSE)*1000","v":6598558.1927427333},7047149.1055413587]
["Total",null,{"$f":"SUM(C344:C365)","v":569462202.9235661},{"$f":"SUM(D344:D365)","v":365235936.16790015},{"$f":"SUM(E344:E365)","v":353651177.59628701},{"$f":"SUM(F344:F365)","v":718887113.76418722}]
[]
["Tabela 22 - Tributos sobre a receita operacional"]
["Tributo","Parâmetro"]
[{"$f":"'Painel de Controle'!F6","v":"PIS"},{"$f":"'Painel de Controle'!G6","v":1.6500000000000001E-2},"da receita bruta"]
[{"$f":"'Painel de Controle'!F7","v":"COFINS"},{"$f":"'Painel de Controle'!G7","v":7.5999999999999998E-2},"da receita bruta"]
[{"$f":"'Painel de Controle'!F8","v":"FUNRURAL"},{"$f":"'Painel de Controle'!G8","v":2.0500000000000001E-2},"da receita bruta"]
["ITR",{"$f":"'Painel de Controle'!G18","v":0.05},"do valor da terra nua"]
[]
["Tabela 23 - Tributos sobre o lucro"]
["Tributo","Parâmetro"]
[{"$f":"'Painel de Controle'!F9","v":"IRPJ"},{"$f":"'Painel de Controle'!G9","v":0.15}]
[{"$f":"'Painel de Controle'!F10","v":"IRPJ Alíquota Adicional"},{"$f":"'Painel de Controle'!G10","v":0.1}]
["Base da Alíquota Adicional",{"$f":"'Painel de Controle'!G11*1000","v":240000}]
[{"$f":"'Painel de Controle'!F12","v":"CSLL"},{"$f":"'Painel de Controle'!G12","v":0.09}]
[{"$f":"'Painel de Controle'!F14","v":"Benefício Sudene"},{"$f":"'Painel de Controle'!G14","v":0.75}]
[{"$f":"'Painel de Controle'!F15","v":"Prazo Benefício Sudene (anos)"},{"$f":"'Painel de Controle'!G15","v":10}]
[{"$f":"'Painel de Controle'!F17","v":"Desconto REIDI"},{"$f":"'Painel de Controle'!G17","v":3.6499999999999998E-2}]
[]
["Tabela 24 - Tributação"]
[null,{"$f":"Tributação!C4","v":0},{"$f":"Tributação!D4","v":1},{"$f":"Tributação!E4","v":2},{"$f":"Tributação!F4","v":3},{"$f":"Tributação!G4","v":4},{"$f":"Tributação!H4","v":5},{"$f":"Tributação!I4","v":6},{"$f":"Tributação!J4","v":7},{"$f":"Tributação!K4","v":8},{"$f":"Tributação!L4","v":9},{"$f":"Tributação!M4","v":10},{"$f":"Tributação!N4","v":11},{"$f":"Tributação!O4","v":12},{"$f":"Tributação!P4","v":13},{"$f":"Tributação!Q4","v":14},{"$f":"Tributação!R4","v":15},{"$f":"Tributação!S4","v":16},{"$f":"Tributação!T4","v":17},{"$f":"Tributação!U4","v":18},{"$f":"Tributação!V4","v":19},{"$f":"Tributação!W4","v":20},{"$f":"Tributação!X4","v":21},{"$f":"Tributação!Y4","v":22},{"$f":"Tributação!Z4","v":23},{"$f":"Tributação!AA4","v":24},{"$f":"Tributação!AB4","v":25},{"$f":"Tributação!AC4","v":26},{"$f":"Tributação!AD4","v":27},{"$f":"Tributação!AE4","v":28},{"$f":"Tributação!AF4","v":29},{"$f":"Tributação!AG4","v":30},{"$f":"Tributação!AH4","v":31},{"$f":"Tributação!AI4","v":32},{"$f":"Tributação!AJ4","v":33},{"$f":"Tributação!AK4","v":34},{"$f":"Tributação!AL4","v":35}]
[{"$f":"Tributação!B5","v":"PIS-COFINS"}]
[{"$f":"Tributação!B6","v":"Receita Tributada"},{"$f":"Tributação!C6","v":0},{"$f":"Tributação!D6","v":0},{"$f":"Tributação!E6","v":0},{"$f":"Tributação!F6","v":0},{"$f":"Tributação!G6","v":82730.836366933334},{"$f":"Tributação!H6","v":131244.34426026669},{"$f":"Tributação!I6","v":186158.29583360002},{"$f":"Tributação!J6","v":233744.20319360003},{"$f":"Tributação!K6","v":279057.48924693337},{"$f":"Tributação!L6","v":279057.48924693337},{"$f":"Tributação!M6","v":279057.48924693337},{"$f":"Tributação!N6","v":279057.48924693337},{"$f":"Tributação!O6","v":279057.48924693337},{"$f":"Tributação!P6","v":279057.48924693337},{"$f":"Tributação!Q6","v":279057.48924693337},{"$f":"Tributação!R6","v":279057.48924693337},{"$f":"Tributação!S6","v":279057.48924693337},{"$f":"Tributação!T6","v":279057.48924693337},{"$f":"Tributação!U6","v":279057.48924693337},{"$f":"Tributação!V6","v":279057.48924693337},{"$f":"Tributação!W6","v":279057.48924693337},{"$f":"Tributação!X6","v":279057.48924693337},{"$f":"Tributação!Y6","v":279057.48924693337},{"$f":"Tributação!Z6","v":279057.48924693337},{"$f":"Tributação!AA6","v":279057.48924693337},{"$f":"Tributação!AB6","v":279057.48924693337},{"$f":"Tributação!AC6","v":279057.48924693337},{"$f":"Tributação!AD6","v":279057.48924693337},{"$f":"Tributação!AE6","v":279057.48924693337},{"$f":"Tributação!AF6","v":279057.48924693337},{"$f":"Tributação!AG6","v":279057.48924693337},{"$f":"Tributação!AH6","v":279057.48924693337},{"$f":"Tributação!AI6","v":279057.48924693337},{"$f":"Tributação!AJ6","v":279057.48924693337},{"$f":"Tributação!AK6","v":279057.48924693337},{"$f":"Tributação!AL6","v":279057.48924693337}]
[{"$f":"Tributação!B7","v":"PIS"},{"$f":"Tributação!C7","v":0},{"$f":"Tributação!D7","v":0},{"$f":"Tributação!E7","v":0},{"$f":"Tributação!F7","v":0},{"$f":"Tributação!G7","v":1365.0588000544001},{"$f":"Tributação!H7","v":2165.5316802944003},{"$f":"Tributação!I7","v":3071.6118812544005},{"$f":"Tributação!J7","v":3856.7793526944006},{"$f":"Tributação!K7","v":4604.4485725744007},{"$f":"Tributação!L7","v":4604.4485725744007},{"$f":"Tributação!M7","v":4604.4485725744007},{"$f":"Tributação!N7","v":4604.4485725744007},{"$f":"Tributação!O7","v":4604.4485725744007},{"$f":"Tributação!P7","v":4604.4485725744007},{"$f":"Tributação!Q7","v":4604.4485725744007},{"$f":"Tributação!R7","v":4604.4485725744007},{"$f":"Tributação!S7","v":4604.4485725744007},{"$f":"Tributação!T7","v":4604.4485725744007},{"$f":"Tributação!U7","v":4604.4485725744007},{"$f":"Tributação!V7","v":4604.4485725744007},{"$f":"Tributação!W7","v":4604.4485725744007},{"$f":"Tributação!X7","v":4604.4485725744007},{"$f":"Tributação!Y7","v":4604.4485725744007},{"$f":"Tributação!Z7","v":4604.4485725744007},{"$f":"Tributação!AA7","v":4604.4485725744007},{"$f":"Tributação!AB7","v":4604.4485725744007},{"$f":"Tributação!AC7","v":4604.4485725744007},{"$f":"Tributação!AD7","v":4604.4485725744007},{"$f":"Tributação!AE7","v":4604.4485725744007},{"$f":"Tributação!AF7","v":4604.4485725744007},{"$f":"Tributação!AG7","v":4604.4485725744007},{"$f":"Tributação!AH7","v":4604.4485725744007},{"$f":"Tributação!AI7","v":4604.4485725744007},{"$f":"Tributação!AJ7","v":4604.4485725744007},{"$f":"Tributação!AK7","v":4604.4485725744007},{"$f":"Tributação!AL7","v":4604.4485725744007}]
[{"$f":"Tributação!B8","v":"COFINS"},{"$f":"Tributação!C8","v":0},{"$f":"Tributação!D8","v":0},{"$f":"Tributação!E8","v":0},{"$f":"Tributação!F8","v":0},{"$f":"Tributação!G8","v":6287.543563886933},{"$f":"Tributação!H8","v":9974.5701637802686},{"$f":"Tributação!I8","v":14148.030483353601},{"$f":"Tributação!J8","v":17764.559442713602},{"$f":"Tributação!K8","v":21208.369182766935},{"$f":"Tributação!L8","v":21208.369182766935},{"$f":"Tributação!M8","v":21208.369182766935},{"$f":"Tributação!N8","v":21208.369182766935},{"$f":"Tributação!O8","v":21208.369182766935},{"$f":"Tributação!P8","v":21208.369182766935},{"$f":"Tributação!Q8","v":21208.369182766935},{"$f":"Tributação!R8","v":21208.369182766935},{"$f":"Tributação!S8","v":21208.369182766935},{"$f":"Tributação!T8","v":21208.369182766935},{"$f":"Tributação!U8","v":21208.369182766935},{"$f":"Tributação!V8","v":21208.369182766935},{"$f":"Tributação!W8","v":21208.369182766935},{"$f":"Tributação!X8","v":21208.369182766935},{"$f":"Tributação!Y8","v":21208.369182766935},{"$f":"Tributação!Z8","v":21208.369182766935},{"$f":"Tributação!AA8","v":21208.369182766935},{"$f":"Tributação!AB8","v":21208.369182766935},{"$f":"Tributação!AC8","v":21208.369182766935},{"$f":"Tributação!AD8","v":21208.369182766935},{"$f":"Tributação!AE8","v":21208.369182766935},{"$f":"Tributação!AF8","v":21208.369182766935},{"$f":"Tributação!AG8","v":21208.369182766935},{"$f":"Tributação!AH8","v":21208.369182766935},{"$f":"Tributação!AI8","v":21208.369182766935},{"$f":"Tributação!AJ8","v":21208.369182766935},{"$f":"Tributação!AK8","v":21208.369182766935},{"$f":"Tributação!AL8","v":21208.369182766935}]
[{"$f":"Tributação!B9","v":"Alíquota Base"},{"$f":"Tributação!C9","v":0},{"$f":"Tributação!D9","v":0},{"$f":"Tributação!E9","v":0},{"$f":"Tributação!F9","v":0},{"$f":"Tributação!G9","v":9.2499999999999999E-2},{"$f":"Tributação!H9","v":9.2499999999999999E-2},{"$f":"Tributação!I9","v":9.2499999999999999E-2},{"$f":"Tributação!J9","v":9.2499999999999999E-2},{"$f":"Tributação!K9","v":9.2499999999999999E-2},{"$f":"Tributação!L9","v":9.2499999999999999E-2},{"$f":"Tributação!M9","v":9.2499999999999999E-2},{"$f":"Tributação!N9","v":9.2499999999999999E-2},{"$f":"Tributação!O9","v":9.2499999999999999E-2},{"$f":"Tributação!P9","v":9.2499999999999999E-2},{"$f":"Tributação!Q9","v":9.2499999999999999E-2},{"$f":"Tributação!R9","v":9.2499999999999999E-2},{"$f":"Tributação!S9","v":9.2499999999999999E-2},{"$f":"Tributação!T9","v":9.2499999999999999E-2},{"$f":"Tributação!U9","v":9.2499999999999999E-2},{"$f":"Tributação!V9","v":9.2499999999999999E-2},{"$f":"Tributação!W9","v":9.2499999999999999E-2},{"$f":"Tributação!X9","v":9.2499999999999999E-2},{"$f":"Tributação!Y9","v":9.2499999999999999E-2},{"$f":"Tributação!Z9","v":9.2499999999999999E-2},{"$f":"Tributação!AA9","v":9.2499999999999999E-2},{"$f":"Tributação!AB9","v":9.2499999999999999E-2},{"$f":"Tributação!AC9","v":9.2499999999999999E-2},{"$f":"Tributação!AD9","v":9.2499999999999999E-2},{"$f":"Tributação!AE9","v":9.2499999999999999E-2},{"$f":"Tributação!AF9","v":9.2499999999999999E-2},{"$f":"Tributação!AG9","v":9.2499999999999999E-2},{"$f":"Tributação!AH9","v":9.2499999999999999E-2},{"$f":"Tributação!AI9","v":9.2499999999999999E-2},{"$f":"Tributação!AJ9","v":9.2499999999999999E-2},{"$f":"Tributação!AK9","v":9.2499999999999999E-2},{"$f":"Tributação!AL9","v":9.2499999999999999E-2}]
[]
[{"$f":"Tributação!B11","v":"Custos Operacionais Tributados"},{"$f":"Tributação!C11","v":0},{"$f":"Tributação!D11","v":0},{"$f":"Tributação!E11","v":0},{"$f":"Tributação!F11","v":0},{"$f":"Tributação!G11","v":47513.032949696535},{"$f":"Tributação!H11","v":75374.759003303858},{"$f":"Tributação!I11","v":106912.31507163181},{"$f":"Tributação!J11","v":134241.31213759846},{"$f":"Tributação!K11","v":160265.12318384537},{"$f":"Tributação!L11","v":160265.12318384537},{"$f":"Tributação!M11","v":160265.12318384537},{"$f":"Tributação!N11","v":160265.12318384537},{"$f":"Tributação!O11","v":160265.12318384537},{"$f":"Tributação!P11","v":160265.12318384537},{"$f":"Tributação!Q11","v":160265.12318384537},{"$f":"Tributação!R11","v":160265.12318384537},{"$f":"Tributação!S11","v":160265.12318384537},{"$f":"Tributação!T11","v":160265.12318384537},{"$f":"Tributação!U11","v":160265.12318384537},{"$f":"Tributação!V11","v":160265.12318384537},{"$f":"Tributação!W11","v":160265.12318384537},{"$f":"Tributação!X11","v":160265.12318384537},{"$f":"Tributação!Y11","v":160265.12318384537},{"$f":"Tributação!Z11","v":160265.12318384537},{"$f":"Tributação!AA11","v":160265.12318384537},{"$f":"Tributação!AB11","v":160265.12318384537},{"$f":"Tributação!AC11","v":160265.12318384537},{"$f":"Tributação!AD11","v":160265.12318384537},{"$f":"Tributação!AE11","v":160265.12318384537},{"$f":"Tributação!AF11","v":160265.12318384537},{"$f":"Tributação!AG11","v":160265.12318384537},{"$f":"Tributação!AH11","v":160265.12318384537},{"$f":"Tributação!AI11","v":160265.12318384537},{"$f":"Tributação!AJ11","v":160265.12318384537},{"$f":"Tributação!AK11","v":160265.12318384537},{"$f":"Tributação!AL11","v":160265.12318384537}]
[{"$f":"Tributação!B12","v":"PIS"},{"$f":"Tributação!C12","v":0},{"$f":"Tributação!D12","v":0},{"$f":"Tributação!E12","v":0},{"$f":"Tributação!F12","v":0},{"$f":"Tributação!G12","v":783.96504366999284},{"$f":"Tributação!H12","v":1243.6835235545136},{"$f":"Tributação!I12","v":1764.0531986819249},{"$f":"Tributação!J12","v":2214.9816502703748},{"$f":"Tributação!K12","v":2644.3745325334485},{"$f":"Tributação!L12","v":2644.3745325334485},{"$f":"Tributação!M12","v":2644.3745325334485},{"$f":"Tributação!N12","v":2644.3745325334485},{"$f":"Tributação!O12","v":2644.3745325334485},{"$f":"Tributação!P12","v":2644.3745325334485},{"$f":"Tributação!Q12","v":2644.3745325334485},{"$f":"Tributação!R12","v":2644.3745325334485},{"$f":"Tributação!S12","v":2644.3745325334485},{"$f":"Tributação!T12","v":2644.3745325334485},{"$f":"Tributação!U12","v":2644.3745325334485},{"$f":"Tributação!V12","v":2644.3745325334485},{"$f":"Tributação!W12","v":2644.3745325334485},{"$f":"Tributação!X12","v":2644.3745325334485},{"$f":"Tributação!Y12","v":2644.3745325334485},{"$f":"Tributação!Z12","v":2644.3745325334485},{"$f":"Tributação!AA12","v":2644.3745325334485},{"$f":"Tributação!AB12","v":2644.3745325334485},{"$f":"Tributação!AC12","v":2644.3745325334485},{"$f":"Tributação!AD12","v":2644.3745325334485},{"$f":"Tributação!AE12","v":2644.3745325334485},{"$f":"Tributação!AF12","v":2644.3745325334485},{"$f":"Tributação!AG12","v":2644.3745325334485},{"$f":"Tributação!AH12","v":2644.3745325334485},{"$f":"Tributação!AI12","v":2644.3745325334485},{"$f":"Tributação!AJ12","v":2644.3745325334485},{"$f":"Tributação!AK12","v":2644.3745325334485},{"$f":"Tributação!AL12","v":2644.3745325334485}]
[{"$f":"Tributação!B13","v":"COFINS"},{"$f":"Tributação!C13","v":0},{"$f":"Tributação!D13","v":0},{"$f":"Tributação!E13","v":0},{"$f":"Tributação!F13","v":0},{"$f":"Tributação!G13","v":3610.9905041769366},{"$f":"Tributação!H13","v":5728.4816842510927},{"$f":"Tributação!I13","v":8125.3359454440169},{"$f":"Tributação!J13","v":10202.339722457484},{"$f":"Tributação!K13","v":12180.149361972248},{"$f":"Tributação!L13","v":12180.149361972248},{"$f":"Tributação!M13","v":12180.149361972248},{"$f":"Tributação!N13","v":12180.149361972248},{"$f":"Tributação!O13","v":12180.149361972248},{"$f":"Tributação!P13","v":12180.149361972248},{"$f":"Tributação!Q13","v":12180.149361972248},{"$f":"Tributação!R13","v":12180.149361972248},{"$f":"Tributação!S13","v":12180.149361972248},{"$f":"Tributação!T13","v":12180.149361972248},{"$f":"Tributação!U13","v":12180.149361972248},{"$f":"Tributação!V13","v":12180.149361972248},{"$f":"Tributação!W13","v":12180.149361972248},{"$f":"Tributação!X13","v":12180.149361972248},{"$f":"Tributação!Y13","v":12180.149361972248},{"$f":"Tributação!Z13","v":12180.149361972248},{"$f":"Tributação!AA13","v":12180.149361972248},{"$f":"Tributação!AB13","v":12180.149361972248},{"$f":"Tributação!AC13","v":12180.149361972248},{"$f":"Tributação!AD13","v":12180.149361972248},{"$f":"Tributação!AE13","v":12180.149361972248},{"$f":"Tributação!AF13","v":12180.149361972248},{"$f":"Tributação!AG13","v":12180.149361972248},{"$f":"Tributação!AH13","v":12180.149361972248},{"$f":"Tributação!AI13","v":12180.149361972248},{"$f":"Tributação!AJ13","v":12180.149361972248},{"$f":"Tributação!AK13","v":12180.149361972248},{"$f":"Tributação!AL13","v":12180.149361972248}]
[]
[{"$f":"Tributação!B15","v":"Tributação Cumulativa"}]
[{"$f":"Tributação!B16","v":"PIS"},{"$f":"Tributação!C16","v":0},{"$f":"Tributação!D16","v":0},{"$f":"Tributação!E16","v":0},{"$f":"Tributação!F16","v":0},{"$f":"Tributação!G16","v":581.09375638440724},{"$f":"Tributação!H16","v":921.84815673988669},{"$f":"Tributação!I16","v":1307.5586825724756},{"$f":"Tributação!J16","v":1641.7977024240258},{"$f":"Tributação!K16","v":1960.0740400409522},{"$f":"Tributação!L16","v":1960.0740400409522},{"$f":"Tributação!M16","v":1960.0740400409522},{"$f":"Tributação!N16","v":1960.0740400409522},{"$f":"Tributação!O16","v":1960.0740400409522},{"$f":"Tributação!P16","v":1960.0740400409522},{"$f":"Tributação!Q16","v":1960.0740400409522},{"$f":"Tributação!R16","v":1960.0740400409522},{"$f":"Tributação!S16","v":1960.0740400409522},{"$f":"Tributação!T16","v":1960.0740400409522},{"$f":"Tributação!U16","v":1960.0740400409522},{"$f":"Tributação!V16","v":1960.0740400409522},{"$f":"Tributação!W16","v":1960.0740400409522},{"$f":"Tributação!X16","v":1960.0740400409522},{"$f":"Tributação!Y16","v":1960.0740400409522},{"$f":"Tributação!Z16","v":1960.0740400409522},{"$f":"Tributação!AA16","v":1960.0740400409522},{"$f":"Tributação!AB16","v":1960.0740400409522},{"$f":"Tributação!AC16","v":1960.0740400409522},{"$f":"Tributação!AD16","v":1960.0740400409522},{"$f":"Tributação!AE16","v":1960.0740400409522},{"$f":"Tributação!AF16","v":1960.0740400409522},{"$f":"Tributação!AG16","v":1960.0740400409522},{"$f":"Tributação!AH16","v":1960.0740400409522},{"$f":"Tributação!AI16","v":1960.0740400409522},{"$f":"Tributação!AJ16","v":1960.0740400409522},{"$f":"Tributação!AK16","v":1960.0740400409522},{"$f":"Tributação!AL16","v":1960.0740400409522}]
[{"$f":"Tributação!B17","v":"COFINS"},{"$f":"Tributação!C17","v":0},{"$f":"Tributação!D17","v":0},{"$f":"Tributação!E17","v":0},{"$f":"Tributação!F17","v":0},{"$f":"Tributação!G17","v":2676.5530597099964},{"$f":"Tributação!H17","v":4246.0884795291759},{"$f":"Tributação!I17","v":6022.6945379095841},{"$f":"Tributação!J17","v":7562.2197202561183},{"$f":"Tributação!K17","v":9028.2198207946876},{"$f":"Tributação!L17","v":9028.2198207946876},{"$f":"Tributação!M17","v":9028.2198207946876},{"$f":"Tributação!N17","v":9028.2198207946876},{"$f":"Tributação!O17","v":9028.2198207946876},{"$f":"Tributação!P17","v":9028.2198207946876},{"$f":"Tributação!Q17","v":9028.2198207946876},{"$f":"Tributação!R17","v":9028.2198207946876},{"$f":"Tributação!S17","v":9028.2198207946876},{"$f":"Tributação!T17","v":9028.2198207946876},{"$f":"Tributação!U17","v":9028.2198207946876},{"$f":"Tributação!V17","v":9028.2198207946876},{"$f":"Tributação!W17","v":9028.2198207946876},{"$f":"Tributação!X17","v":9028.2198207946876},{"$f":"Tributação!Y17","v":9028.2198207946876},{"$f":"Tributação!Z17","v":9028.2198207946876},{"$f":"Tributação!AA17","v":9028.2198207946876},{"$f":"Tributação!AB17","v":9028.2198207946876},{"$f":"Tributação!AC17","v":9028.2198207946876},{"$f":"Tributação!AD17","v":9028.2198207946876},{"$f":"Tributação!AE17","v":9028.2198207946876},{"$f":"Tributação!AF17","v":9028.2198207946876},{"$f":"Tributação!AG17","v":9028.2198207946876},{"$f":"Tributação!AH17","v":9028.2198207946876},{"$f":"Tributação!AI17","v":9028.2198207946876},{"$f":"Tributação!AJ17","v":9028.2198207946876},{"$f":"Tributação!AK17","v":9028.2198207946876},{"$f":"Tributação!AL17","v":9028.2198207946876}]
[{"$f":"Tributação!B18","v":"Alíquota Efetiva"},{"$f":"Tributação!C18","v":0},{"$f":"Tributação!D18","v":0},{"$f":"Tributação!E18","v":0},{"$f":"Tributação!F18","v":0},{"$f":"Tributação!G18","v":3.9376452108448062E-2},{"$f":"Tributação!H18","v":3.9376452108448069E-2},{"$f":"Tributação!I18","v":3.9376452108448076E-2},{"$f":"Tributação!J18","v":3.9376452108448062E-2},{"$f":"Tributação!K18","v":3.937645210844809E-2},{"$f":"Tributação!L18","v":3.937645210844809E-2},{"$f":"Tributação!M18","v":3.937645210844809E-2},{"$f":"Tributação!N18","v":3.937645210844809E-2},{"$f":"Tributação!O18","v":3.937645210844809E-2},{"$f":"Tributação!P18","v":3.937645210844809E-2},{"$f":"Tributação!Q18","v":3.937645210844809E-2},{"$f":"Tributação!R18","v":3.937645210844809E-2},{"$f":"Tributação!S18","v":3.937645210844809E-2},{"$f":"Tributação!T18","v":3.937645210844809E-2},{"$f":"Tributação!U18","v":3.937645210844809E-2},{"$f":"Tributação!V18","v":3.937645210844809E-2},{"$f":"Tributação!W18","v":3.937645210844809E-2},{"$f":"Tributação!X18","v":3.937645210844809E-2},{"$f":"Tributação!Y18","v":3.937645210844809E-2},{"$f":"Tributação!Z18","v":3.937645210844809E-2},{"$f":"Tributação!AA18","v":3.937645210844809E-2},{"$f":"Tributação!AB18","v":3.937645210844809E-2},{"$f":"Tributação!AC18","v":3.937645210844809E-2},{"$f":"Tributação!AD18","v":3.937645210844809E-2},{"$f":"Tributação!AE18","v":3.937645210844809E-2},{"$f":"Tributação!AF18","v":3.937645210844809E-2},{"$f":"Tributação!AG18","v":3.937645210844809E-2},{"$f":"Tributação!AH18","v":3.937645210844809E-2},{"$f":"Tributação!AI18","v":3.937645210844809E-2},{"$f":"Tributação!AJ18","v":3.937645210844809E-2},{"$f":"Tributação!AK18","v":3.937645210844809E-2},{"$f":"Tributação!AL18","v":3.937645210844809E-2}]
[{"$f":"Tributação!B19","v":"IRPJ/CSLL não alavancado"}]
[{"$f":"Tributação!B20","v":"EBIT"},{"$f":"Tributação!C20","v":0},{"$f":"Tributação!D20","v":-1222.9781331944314},{"$f":"Tributação!E20","v":-53477.625107292813},{"$f":"Tributação!F20","v":-6055.2892678380977},{"$f":"Tributação!G20","v":19238.078237193127},{"$f":"Tributação!H20","v":33612.743890825514},{"$f":"Tributação!I20","v":-54323.306945225464},{"$f":"Tributação!J20","v":58196.451026284041},{"$f":"Tributação!K20","v":69764.606268202828},{"$f":"Tributação!L20","v":71943.078914332466},{"$f":"Tributação!M20","v":-142557.40620245741},{"$f":"Tributação!N20","v":83089.085702457756},{"$f":"Tributação!O20","v":81738.399190819997},{"$f":"Tributação!P20","v":80845.167913606027},{"$f":"Tributação!Q20","v":78253.224992341013},{"$f":"Tributação!R20","v":77098.236974615924},{"$f":"Tributação!S20","v":75945.538870871576},{"$f":"Tributação!T20","v":74628.683733526763},{"$f":"Tributação!U20","v":74795.130681107956},{"$f":"Tributação!V20","v":75820.335327563036},{"$f":"Tributação!W20","v":74143.878752195174},{"$f":"Tributação!X20","v":72411.667719005316},{"$f":"Tributação!Y20","v":71524.950282347374},{"$f":"Tributação!Z20","v":72316.742682096112},{"$f":"Tributação!AA20","v":72408.219904536658},{"$f":"Tributação!AB20","v":72353.240075443697},{"$f":"Tributação!AC20","v":72600.024340451244},{"$f":"Tributação!AD20","v":72604.108522780705},{"$f":"Tributação!AE20","v":72604.108522780705},{"$f":"Tributação!AF20","v":72448.801480213704},{"$f":"Tributação!AG20","v":71049.733606736292},{"$f":"Tributação!AH20","v":69527.079080419047},{"$f":"Tributação!AI20","v":68030.70114746473},{"$f":"Tributação!AJ20","v":67992.488642782075},{"$f":"Tributação!AK20","v":68421.877218192647},{"$f":"Tributação!AL20","v":68640.072500191556}]
[{"$f":"Tributação!B21","v":"Prejuízo Acumulado"},{"$f":"Tributação!C21","v":0},{"$f":"Tributação!D21","v":1222.9781331944314},{"$f":"Tributação!E21","v":54700.603240487246},{"$f":"Tributação!F21","v":60755.892508325342},{"$f":"Tributação!G21","v":60755.892508325342},{"$f":"Tributação!H21","v":54984.469037167401},{"$f":"Tributação!I21","v":99223.95281514521},{"$f":"Tributação!J21","v":99223.95281514521},{"$f":"Tributação!K21","v":81765.017507259996},{"$f":"Tributação!L21","v":60835.63562679915},{"$f":"Tributação!M21","v":181810.11815495684},{"$f":"Tributação!N21","v":181810.11815495684},{"$f":"Tributação!O21","v":156883.39244421953},{"$f":"Tributação!P21","v":132361.87268697354},{"$f":"Tributação!Q21","v":108108.32231289173},{"$f":"Tributação!R21","v":84632.354815189436},{"$f":"Tributação!S21","v":61502.883722804661},{"$f":"Tributação!T21","v":38719.222061543187},{"$f":"Tributação!U21","v":16330.616941485157},{"$f":"Tributação!V21","v":0},{"$f":"Tributação!W21","v":0},{"$f":"Tributação!X21","v":0},{"$f":"Tributação!Y21","v":0},{"$f":"Tributação!Z21","v":0},{"$f":"Tributação!AA21","v":0},{"$f":"Tributação!AB21","v":0},{"$f":"Tributação!AC21","v":0},{"$f":"Tributação!AD21","v":0},{"$f":"Tributação!AE21","v":0},{"$f":"Tributação!AF21","v":0},{"$f":"Tributação!AG21","v":0},{"$f":"Tributação!AH21","v":0},{"$f":"Tributação!AI21","v":0},{"$f":"Tributação!AJ21","v":0},{"$f":"Tributação!AK21","v":0},{"$f":"Tributação!AL21","v":0}]
[{"$f":"Tributação!B22","v":"Dedução da Base de Cálculo"},{"$f":"Tributação!C22","v":0},{"$f":"Tributação!D22","v":0},{"$f":"Tributação!E22","v":0},{"$f":"Tributação!F22","v":0},{"$f":"Tributação!G22","v":5771.4234711579384},{"$f":"Tributação!H22","v":10083.823167247654},{"$f":"Tributação!I22","v":0},{"$f":"Tributação!J22","v":17458.935307885211},{"$f":"Tributação!K22","v":20929.381880460849},{"$f":"Tributação!L22","v":21582.923674299738},{"$f":"Tributação!M22","v":0},{"$f":"Tributação!N22","v":24926.725710737326},{"$f":"Tributação!O22","v":24521.519757245998},{"$f":"Tributação!P22","v":24253.550374081806},{"$f":"Tributação!Q22","v":23475.967497702302},{"$f":"Tributação!R22","v":23129.471092384778},{"$f":"Tributação!S22","v":22783.661661261471},{"$f":"Tributação!T22","v":22388.60512005803},{"$f":"Tributação!U22","v":16330.616941485157},{"$f":"Tributação!V22","v":0},{"$f":"Tributação!W22","v":0},{"$f":"Tributação!X22","v":0},{"$f":"Tributação!Y22","v":0},{"$f":"Tributação!Z22","v":0},{"$f":"Tributação!AA22","v":0},{"$f":"Tributação!AB22","v":0},{"$f":"Tributação!AC22","v":0},{"$f":"Tributação!AD22","v":0},{"$f":"Tributação!AE22","v":0},{"$f":"Tributação!AF22","v":0},{"$f":"Tributação!AG22","v":0},{"$f":"Tributação!AH22","v":0},{"$f":"Tributação!AI22","v":0},{"$f":"Tributação!AJ22","v":0},{"$f":"Tributação!AK22","v":0},{"$f":"Tributação!AL22","v":0}]
[{"$f":"Tributação!B23","v":"Base de Cálculo"},{"$f":"Tributação!C23","v":0},{"$f":"Tributação!D23","v":0},{"$f":"Tributação!E23","v":0},{"$f":"Tributação!F23","v":0},{"$f":"Tributação!G23","v":13466.65476603519},{"$f":"Tributação!H23","v":23528.920723577859},{"$f":"Tributação!I23","v":0},{"$f":"Tributação!J23","v":40737.515718398834},{"$f":"Tributação!K23","v":48835.224387741982},{"$f":"Tributação!L23","v":50360.155240032727},{"$f":"Tributação!M23","v":0},{"$f":"Tributação!N23","v":58162.359991720426},{"$f":"Tributação!O23","v":57216.879433573995},{"$f":"Tributação!P23","v":56591.617539524217},{"$f":"Tributação!Q23","v":54777.25749463871},{"$f":"Tributação!R23","v":53968.76588223115},{"$f":"Tributação!S23","v":53161.877209610102},{"$f":"Tributação!T23","v":52240.078613468737},{"$f":"Tributação!U23","v":58464.513739622795},{"$f":"Tributação!V23","v":75820.335327563036},{"$f":"Tributação!W23","v":74143.878752195174},{"$f":"Tributação!X23","v":72411.667719005316},{"$f":"Tributação!Y23","v":71524.950282347374},{"$f":"Tributação!Z23","v":72316.742682096112},{"$f":"Tributação!AA23","v":72408.219904536658},{"$f":"Tributação!AB23","v":72353.240075443697},{"$f":"Tributação!AC23","v":72600.024340451244},{"$f":"Tributação!AD23","v":72604.108522780705},{"$f":"Tributação!AE23","v":72604.108522780705},{"$f":"Tributação!AF23","v":72448.801480213704},{"$f":"Tributação!AG23","v":71049.733606736292},{"$f":"Tributação!AH23","v":69527.079080419047},{"$f":"Tributação!AI23","v":68030.70114746473},{"$f":"Tributação!AJ23","v":67992.488642782075},{"$f":"Tributação!AK23","v":68421.877218192647},{"$f":"Tributação!AL23","v":68640.072500191556}]
[{"$f":"Tributação!B24","v":"IRPJ"},{"$f":"Tributação!C24","v":0},{"$f":"Tributação!D24","v":0},{"$f":"Tributação!E24","v":0},{"$f":"Tributação!F24","v":0},{"$f":"Tributação!G24","v":3342.6636915087975},{"$f":"Tributação!H24","v":5858.2301808944649},{"$f":"Tributação!I24","v":0},{"$f":"Tributação!J24","v":10160.378929599708},{"$f":"Tributação!K24","v":12184.806096935496},{"$f":"Tributação!L24","v":12566.038810008182},{"$f":"Tributação!M24","v":0},{"$f":"Tributação!N24","v":14516.589997930107},{"$f":"Tributação!O24","v":14280.219858393499},{"$f":"Tributação!P24","v":14123.904384881054},{"$f":"Tributação!Q24","v":13670.314373659679},{"$f":"Tributação!R24","v":13468.191470557787},{"$f":"Tributação!S24","v":13266.469302402525},{"$f":"Tributação!T24","v":13036.019653367184},{"$f":"Tributação!U24","v":14592.128434905699},{"$f":"Tributação!V24","v":18931.083831890759},{"$f":"Tributação!W24","v":18511.969688048794},{"$f":"Tributação!X24","v":18078.916929751329},{"$f":"Tributação!Y24","v":17857.237570586844},{"$f":"Tributação!Z24","v":18055.185670524028},{"$f":"Tributação!AA24","v":18078.054976134164},{"$f":"Tributação!AB24","v":18064.310018860924},{"$f":"Tributação!AC24","v":18126.006085112811},{"$f":"Tributação!AD24","v":18127.027130695176},{"$f":"Tributação!AE24","v":18127.027130695176},{"$f":"Tributação!AF24","v":18088.200370053426},{"$f":"Tributação!AG24","v":17738.433401684073},{"$f":"Tributação!AH24","v":17357.769770104762},{"$f":"Tributação!AI24","v":16983.675286866182},{"$f":"Tributação!AJ24","v":16974.122160695519},{"$f":"Tributação!AK24","v":17081.469304548162},{"$f":"Tributação!AL24","v":17136.018125047889}]
[{"$f":"Tributação!B25","v":"CSLL"},{"$f":"Tributação!C25","v":0},{"$f":"Tributação!D25","v":0},{"$f":"Tributação!E25","v":0},{"$f":"Tributação!F25","v":0},{"$f":"Tributação!G25","v":1211.9989289431671},{"$f":"Tributação!H25","v":2117.6028651220072},{"$f":"Tributação!I25","v":0},{"$f":"Tributação!J25","v":3666.3764146558951},{"$f":"Tributação!K25","v":4395.1701948967784},{"$f":"Tributação!L25","v":4532.4139716029449},{"$f":"Tributação!M25","v":0},{"$f":"Tributação!N25","v":5234.6123992548382},{"$f":"Tributação!O25","v":5149.5191490216594},{"$f":"Tributação!P25","v":5093.2455785571792},{"$f":"Tributação!Q25","v":4929.9531745174836},{"$f":"Tributação!R25","v":4857.1889294008033},{"$f":"Tributação!S25","v":4784.5689488649086},{"$f":"Tributação!T25","v":4701.6070752121859},{"$f":"Tributação!U25","v":5261.8062365660517},{"$f":"Tributação!V25","v":6823.830179480673},{"$f":"Tributação!W25","v":6672.9490876975651},{"$f":"Tributação!X25","v":6517.0500947104783},{"$f":"Tributação!Y25","v":6437.2455254112638},{"$f":"Tributação!Z25","v":6508.5068413886502},{"$f":"Tributação!AA25","v":6516.7397914082985},{"$f":"Tributação!AB25","v":6511.7916067899323},{"$f":"Tributação!AC25","v":6534.0021906406118},{"$f":"Tributação!AD25","v":6534.3697670502634},{"$f":"Tributação!AE25","v":6534.3697670502634},{"$f":"Tributação!AF25","v":6520.3921332192331},{"$f":"Tributação!AG25","v":6394.476024606266},{"$f":"Tributação!AH25","v":6257.4371172377141},{"$f":"Tributação!AI25","v":6122.7631032718255},{"$f":"Tributação!AJ25","v":6119.3239778503867},{"$f":"Tributação!AK25","v":6157.9689496373376},{"$f":"Tributação!AL25","v":6177.6065250172396}]
[{"$f":"Tributação!B26","v":"IRPJ Sudene"},{"$f":"Tributação!C26","v":0},{"$f":"Tributação!D26","v":0},{"$f":"Tributação!E26","v":0},{"$f":"Tributação!F26","v":0},{"$f":"Tributação!G26","v":835.66592287719936},{"$f":"Tributação!H26","v":1464.5575452236162},{"$f":"Tributação!I26","v":0},{"$f":"Tributação!J26","v":2540.0947323999271},{"$f":"Tributação!K26","v":3046.2015242338739},{"$f":"Tributação!L26","v":3141.5097025020455},{"$f":"Tributação!M26","v":0},{"$f":"Tributação!N26","v":14516.589997930107},{"$f":"Tributação!O26","v":14280.219858393499},{"$f":"Tributação!P26","v":14123.904384881054},{"$f":"Tributação!Q26","v":13670.314373659679},{"$f":"Tributação!R26","v":13468.191470557787},{"$f":"Tributação!S26","v":13266.469302402525},{"$f":"Tributação!T26","v":13036.019653367184},{"$f":"Tributação!U26","v":14592.128434905699},{"$f":"Tributação!V26","v":18931.083831890759},{"$f":"Tributação!W26","v":18511.969688048794},{"$f":"Tributação!X26","v":18078.916929751329},{"$f":"Tributação!Y26","v":17857.237570586844},{"$f":"Tributação!Z26","v":18055.185670524028},{"$f":"Tributação!AA26","v":18078.054976134164},{"$f":"Tributação!AB26","v":18064.310018860924},{"$f":"Tributação!AC26","v":18126.006085112811},{"$f":"Tributação!AD26","v":18127.027130695176},{"$f":"Tributação!AE26","v":18127.027130695176},{"$f":"Tributação!AF26","v":18088.200370053426},{"$f":"Tributação!AG26","v":17738.433401684073},{"$f":"Tributação!AH26","v":17357.769770104762},{"$f":"Tributação!AI26","v":16983.675286866182},{"$f":"Tributação!AJ26","v":16974.122160695519},{"$f":"Tributação!AK26","v":17081.469304548162},{"$f":"Tributação!AL26","v":17136.018125047889}]
[{"$f":"Tributação!B27","v":"IRPJ/CSLL alavancado"}]
[{"$f":"Tributação!B28","v":"EBT"},{"$f":"Tributação!C28","v":0},{"$f":"Tributação!D28","v":-1421.8177454407087},{"$f":"Tributação!E28","v":-57666.607419212523},{"$f":"Tributação!F28","v":-11466.521533075773},{"$f":"Tributação!G28","v":11614.320241846715},{"$f":"Tributação!H28","v":24271.516423876317},{"$f":"Tributação!I28","v":-70164.629872194215},{"$f":"Tributação!J28","v":40733.893047855607},{"$f":"Tributação!K28","v":51815.531891244311},{"$f":"Tributação!L28","v":54196.451634448953},{"$f":"Tributação!M28","v":-169988.00499160757},{"$f":"Tributação!N28","v":56719.602968057363},{"$f":"Tributação!O28","v":56485.030908298657},{"$f":"Tributação!P28","v":56728.368488723092},{"$f":"Tributação!Q28","v":55898.347178579221},{"$f":"Tributação!R28","v":55800.004116845099},{"$f":"Tributação!S28","v":55703.950969091718},{"$f":"Tributação!T28","v":54883.440491992893},{"$f":"Tributação!U28","v":56811.809050695229},{"$f":"Tributação!V28","v":59657.708362865626},{"$f":"Tributação!W28","v":58019.136635305666},{"$f":"Tributação!X28","v":56430.27519582997},{"$f":"Tributação!Y28","v":55114.910609362014},{"$f":"Tributação!Z28","v":57645.224751095942},{"$f":"Tributação!AA28","v":59666.40992694439},{"$f":"Tributação!AB28","v":61674.072746400219},{"$f":"Tributação!AC28","v":64224.910184532338},{"$f":"Tributação!AD28","v":66136.194235030489},{"$f":"Tributação!AE28","v":67929.303348389294},{"$f":"Tributação!AF28","v":69512.107022051845},{"$f":"Tributação!AG28","v":69830.695459044626},{"$f":"Tributação!AH28","v":69078.488167620424},{"$f":"Tributação!AI28","v":68030.701147464744},{"$f":"Tributação!AJ28","v":67992.488642782089},{"$f":"Tributação!AK28","v":68421.877218192662},{"$f":"Tributação!AL28","v":68640.072500191571}]
[{"$f":"Tributação!B29","v":"Prejuízo Acumulado"},{"$f":"Tributação!C29","v":0},{"$f":"Tributação!D29","v":1421.8177454407087},{"$f":"Tributação!E29","v":59088.425164653236},{"$f":"Tributação!F29","v":70554.946697729014},{"$f":"Tributação!G29","v":70554.946697729014},{"$f":"Tributação!H29","v":67070.650625174996},{"$f":"Tributação!I29","v":129953.82557020632},{"$f":"Tributação!J29","v":129953.82557020632},{"$f":"Tributação!K29","v":117733.65765584963},{"$f":"Tributação!L29","v":102188.99808847634},{"$f":"Tributação!M29","v":255918.06758974917},{"$f":"Tributação!N29","v":255918.06758974917},{"$f":"Tributação!O29","v":238902.18669933197},{"$f":"Tributação!P29","v":221956.67742684239},{"$f":"Tributação!Q29","v":204938.16688022547},{"$f":"Tributação!R29","v":188168.6627266517},{"$f":"Tributação!S29","v":171428.66149159818},{"$f":"Tributação!T29","v":154717.47620087067},{"$f":"Tributação!U29","v":138252.4440532728},{"$f":"Tributação!V29","v":121208.90133806423},{"$f":"Tributação!W29","v":103311.58882920454},{"$f":"Tributação!X29","v":85905.847838612841},{"$f":"Tributação!Y29","v":68976.765279863845},{"$f":"Tributação!Z29","v":52442.292097055237},{"$f":"Tributação!AA29","v":35148.72467172645},{"$f":"Tributação!AB29","v":17248.801693643134},{"$f":"Tributação!AC29","v":0},{"$f":"Tributação!AD29","v":0},{"$f":"Tributação!AE29","v":0},{"$f":"Tributação!AF29","v":0},{"$f":"Tributação!AG29","v":0},{"$f":"Tributação!AH29","v":0},{"$f":"Tributação!AI29","v":0},{"$f":"Tributação!AJ29","v":0},{"$f":"Tributação!AK29","v":0},{"$f":"Tributação!AL29","v":0}]
[{"$f":"Tributação!B30","v":"Dedução da Base de Cálculo"},{"$f":"Tributação!C30","v":0},{"$f":"Tributação!D30","v":0},{"$f":"Tributação!E30","v":0},{"$f":"Tributação!F30","v":0},{"$f":"Tributação!G30","v":3484.2960725540147},{"$f":"Tributação!H30","v":7281.4549271628948},{"$f":"Tributação!I30","v":0},{"$f":"Tributação!J30","v":12220.167914356682},{"$f":"Tributação!K30","v":15544.659567373292},{"$f":"Tributação!L30","v":16258.935490334685},{"$f":"Tributação!M30","v":0},{"$f":"Tributação!N30","v":17015.880890417207},{"$f":"Tributação!O30","v":16945.509272489595},{"$f":"Tributação!P30","v":17018.510546616926},{"$f":"Tributação!Q30","v":16769.504153573766},{"$f":"Tributação!R30","v":16740.001235053529},{"$f":"Tributação!S30","v":16711.185290727513},{"$f":"Tributação!T30","v":16465.032147597867},{"$f":"Tributação!U30","v":17043.542715208569},{"$f":"Tributação!V30","v":17897.312508859686},{"$f":"Tributação!W30","v":17405.740990591697},{"$f":"Tributação!X30","v":16929.082558748989},{"$f":"Tributação!Y30","v":16534.473182808604},{"$f":"Tributação!Z30","v":17293.567425328783},{"$f":"Tributação!AA30","v":17899.922978083316},{"$f":"Tributação!AB30","v":17248.801693643134},{"$f":"Tributação!AC30","v":0},{"$f":"Tributação!AD30","v":0},{"$f":"Tributação!AE30","v":0},{"$f":"Tributação!AF30","v":0},{"$f":"Tributação!AG30","v":0},{"$f":"Tributação!AH30","v":0},{"$f":"Tributação!AI30","v":0},{"$f":"Tributação!AJ30","v":0},{"$f":"Tributação!AK30","v":0},{"$f":"Tributação!AL30","v":0}]
[{"$f":"Tributação!B31","v":"Base de Cálculo"},{"$f":"Tributação!C31","v":0},{"$f":"Tributação!D31","v":0},{"$f":"Tributação!E31","v":0},{"$f":"Tributação!F31","v":0},{"$f":"Tributação!G31","v":8130.0241692927011},{"$f":"Tributação!H31","v":16990.061496713424},{"$f":"Tributação!I31","v":0},{"$f":"Tributação!J31","v":28513.725133498927},{"$f":"Tributação!K31","v":36270.872323871023},{"$f":"Tributação!L31","v":37937.51614411427},{"$f":"Tributação!M31","v":0},{"$f":"Tributação!N31","v":39703.722077640152},{"$f":"Tributação!O31","v":39539.521635809062},{"$f":"Tributação!P31","v":39709.857942106166},{"$f":"Tributação!Q31","v":39128.843025005452},{"$f":"Tributação!R31","v":39060.002881791574},{"$f":"Tributação!S31","v":38992.765678364201},{"$f":"Tributação!T31","v":38418.408344395022},{"$f":"Tributação!U31","v":39768.26633548666},{"$f":"Tributação!V31","v":41760.395854005939},{"$f":"Tributação!W31","v":40613.395644713964},{"$f":"Tributação!X31","v":39501.192637080982},{"$f":"Tributação!Y31","v":38580.437426553413},{"$f":"Tributação!Z31","v":40351.657325767155},{"$f":"Tributação!AA31","v":41766.486948861071},{"$f":"Tributação!AB31","v":44425.271052757089},{"$f":"Tributação!AC31","v":64224.910184532338},{"$f":"Tributação!AD31","v":66136.194235030489},{"$f":"Tributação!AE31","v":67929.303348389294},{"$f":"Tributação!AF31","v":69512.107022051845},{"$f":"Tributação!AG31","v":69830.695459044626},{"$f":"Tributação!AH31","v":69078.488167620424},{"$f":"Tributação!AI31","v":68030.701147464744},{"$f":"Tributação!AJ31","v":67992.488642782089},{"$f":"Tributação!AK31","v":68421.877218192662},{"$f":"Tributação!AL31","v":68640.072500191571}]
[{"$f":"Tributação!B32","v":"IRPJ"},{"$f":"Tributação!C32","v":0},{"$f":"Tributação!D32","v":0},{"$f":"Tributação!E32","v":0},{"$f":"Tributação!F32","v":0},{"$f":"Tributação!G32","v":2008.5060423231753},{"$f":"Tributação!H32","v":4223.5153741783561},{"$f":"Tributação!I32","v":0},{"$f":"Tributação!J32","v":7104.4312833747317},{"$f":"Tributação!K32","v":9043.7180809677557},{"$f":"Tributação!L32","v":9460.3790360285675},{"$f":"Tributação!M32","v":0},{"$f":"Tributação!N32","v":9901.930519410038},{"$f":"Tributação!O32","v":9860.8804089522655},{"$f":"Tributação!P32","v":9903.4644855265415},{"$f":"Tributação!Q32","v":9758.2107562513629},{"$f":"Tributação!R32","v":9741.0007204478934},{"$f":"Tributação!S32","v":9724.1914195910504},{"$f":"Tributação!T32","v":9580.6020860987555},{"$f":"Tributação!U32","v":9918.066583871665},{"$f":"Tributação!V32","v":10416.098963501485},{"$f":"Tributação!W32","v":10129.348911178491},{"$f":"Tributação!X32","v":9851.2981592702454},{"$f":"Tributação!Y32","v":9621.1093566383533},{"$f":"Tributação!Z32","v":10063.914331441789},{"$f":"Tributação!AA32","v":10417.621737215268},{"$f":"Tributação!AB32","v":11082.317763189272},{"$f":"Tributação!AC32","v":16032.227546133085},{"$f":"Tributação!AD32","v":16510.048558757622},{"$f":"Tributação!AE32","v":16958.325837097324},{"$f":"Tributação!AF32","v":17354.026755512961},{"$f":"Tributação!AG32","v":17433.673864761156},{"$f":"Tributação!AH32","v":17245.622041905106},{"$f":"Tributação!AI32","v":16983.675286866186},{"$f":"Tributação!AJ32","v":16974.122160695522},{"$f":"Tributação!AK32","v":17081.469304548165},{"$f":"Tributação!AL32","v":17136.018125047893}]
[{"$f":"Tributação!B33","v":"CSLL"},{"$f":"Tributação!C33","v":0},{"$f":"Tributação!D33","v":0},{"$f":"Tributação!E33","v":0},{"$f":"Tributação!F33","v":0},{"$f":"Tributação!G33","v":731.70217523634312},{"$f":"Tributação!H33","v":1529.1055347042081},{"$f":"Tributação!I33","v":0},{"$f":"Tributação!J33","v":2566.2352620149031},{"$f":"Tributação!K33","v":3264.3785091483919},{"$f":"Tributação!L33","v":3414.3764529702844},{"$f":"Tributação!M33","v":0},{"$f":"Tributação!N33","v":3573.3349869876133},{"$f":"Tributação!O33","v":3558.5569472228153},{"$f":"Tributação!P33","v":3573.8872147895549},{"$f":"Tributação!Q33","v":3521.5958722504906},{"$f":"Tributação!R33","v":3515.4002593612413},{"$f":"Tributação!S33","v":3509.348911052778},{"$f":"Tributação!T33","v":3457.6567509955516},{"$f":"Tributação!U33","v":3579.1439701937993},{"$f":"Tributação!V33","v":3758.4356268605343},{"$f":"Tributação!W33","v":3655.2056080242569},{"$f":"Tributação!X33","v":3555.1073373372883},{"$f":"Tributação!Y33","v":3472.2393683898072},{"$f":"Tributação!Z33","v":3631.649159319044},{"$f":"Tributação!AA33","v":3758.9838253974963},{"$f":"Tributação!AB33","v":3998.2743947481376},{"$f":"Tributação!AC33","v":5780.2419166079098},{"$f":"Tributação!AD33","v":5952.2574811527438},{"$f":"Tributação!AE33","v":6113.6373013550365},{"$f":"Tributação!AF33","v":6256.0896319846661},{"$f":"Tributação!AG33","v":6284.7625913140164},{"$f":"Tributação!AH33","v":6217.0639350858382},{"$f":"Tributação!AI33","v":6122.7631032718264},{"$f":"Tributação!AJ33","v":6119.3239778503876},{"$f":"Tributação!AK33","v":6157.9689496373394},{"$f":"Tributação!AL33","v":6177.6065250172414}]
[{"$f":"Tributação!B34","v":"IRPJ Sudene"},{"$f":"Tributação!C34","v":0},{"$f":"Tributação!D34","v":0},{"$f":"Tributação!E34","v":0},{"$f":"Tributação!F34","v":0},{"$f":"Tributação!G34","v":502.12651058079382},{"$f":"Tributação!H34","v":1055.878843544589},{"$f":"Tributação!I34","v":0},{"$f":"Tributação!J34","v":1776.1078208436829},{"$f":"Tributação!K34","v":2260.9295202419389},{"$f":"Tributação!L34","v":2365.0947590071419},{"$f":"Tributação!M34","v":0},{"$f":"Tributação!N34","v":9901.930519410038},{"$f":"Tributação!O34","v":9860.8804089522655},{"$f":"Tributação!P34","v":9903.4644855265415},{"$f":"Tributação!Q34","v":9758.2107562513629},{"$f":"Tributação!R34","v":9741.0007204478934},{"$f":"Tributação!S34","v":9724.1914195910504},{"$f":"Tributação!T34","v":9580.6020860987555},{"$f":"Tributação!U34","v":9918.066583871665},{"$f":"Tributação!V34","v":10416.098963501485},{"$f":"Tributação!W34","v":10129.348911178491},{"$f":"Tributação!X34","v":9851.2981592702454},{"$f":"Tributação!Y34","v":9621.1093566383533},{"$f":"Tributação!Z34","v":10063.914331441789},{"$f":"Tributação!AA34","v":10417.621737215268},{"$f":"Tributação!AB34","v":11082.317763189272},{"$f":"Tributação!AC34","v":16032.227546133085},{"$f":"Tributação!AD34","v":16510.048558757622},{"$f":"Tributação!AE34","v":16958.325837097324},{"$f":"Tributação!AF34","v":17354.026755512961},{"$f":"Tributação!AG34","v":17433.673864761156},{"$f":"Tributação!AH34","v":17245.622041905106},{"$f":"Tributação!AI34","v":16983.675286866186},{"$f":"Tributação!AJ34","v":16974.122160695522},{"$f":"Tributação!AK34","v":17081.469304548165},{"$f":"Tributação!AL34","v":17136.018125047893}]
[]
["Tabela 25 - VPL"]
["VPL (R$)","Projeto","Acionista"]
["VPL 35 Anos",{"$f":"'Painel de Controle'!R7*1000","v":10187143.004923534},{"$f":"'Painel de Controle'!R13*1000","v":14393181.404808346}]
["VPL Perpetuidade",{"$f":"'Painel de Controle'!R8*1000","v":22178422.591340642},{"$f":"'Painel de Controle'!R14*1000","v":7187990.2924762974}]
["VPL Total",{"$f":"'Painel de Controle'!R9*1000","v":32365565.596264176},{"$f":"'Painel de Controle'!R15*1000","v":21581171.697284643}]
[]
["Tabela 28 - Variação nos Custos de Investimento e nos Custos de Operação - TIR do Projeto"]
[null,"Custos de Investimento"]
["O\np\ne\nx",null,{"$f":"Sensibilidade!D9","v":-0.1},{"$f":"Sensibilidade!E9","v":0},{"$f":"Sensibilidade!F9","v":0.1}]
[null,{"$f":"Sensibilidade!C10","v":-0.05},{"$f":"Sensibilidade!D10","v":0.12940742116651283},{"$f":"Sensibilidade!E10","v":0.11911897751502631},{"$f":"Sensibilidade!F10","v":0.10959123866412979}]
[null,{"$f":"Sensibilidade!C11","v":0},{"$f":"Sensibilidade!D11","v":0.11076174204473777},{"$f":"Sensibilidade!E11","v":0.10142067130446986},{"$f":"Sensibilidade!F11","v":9.26651455017653E-2}]
[null,{"$f":"Sensibilidade!C12","v":0.05},{"$f":"Sensibilidade!D12","v":9.2747876165910847E-2},{"$f":"Sensibilidade!E12","v":8.4170444646197939E-2},{"$f":"Sensibilidade!F12","v":7.6016588480982694E-2}]
[]
["Tabela 29 - Variação nos Custos de Investimento e nos Custos de Operação - TIR do Acionista"]
[null,"Custos de Investimento"]
["O\np\ne\nx",null,{"$f":"Sensibilidade!J9","v":-0.1},{"$f":"Sensibilidade!K9","v":0},{"$f":"Sensibilidade!L9","v":0.1}]
[null,{"$f":"Sensibilidade!I10","v":-0.05},{"$f":"Sensibilidade!J10","v":0.23021994609079632},{"$f":"Sensibilidade!K10","v":0.19533104626821163},{"$f":"Sensibilidade!L10","v":0.16727337032151235}]
[null,{"$f":"Sensibilidade!I11","v":0},{"$f":"Sensibilidade!J11","v":0.17652356619350318},{"$f":"Sensibilidade!K11","v":0.1489637556765413},{"$f":"Sensibilidade!L11","v":0.12659834161482064}]
[null,{"$f":"Sensibilidade!I12","v":0.05},{"$f":"Sensibilidade!J12","v":0.12860416011321041},{"$f":"Sensibilidade!K12","v":0.10772610778273006},{"$f":"Sensibilidade!L12","v":9.0259650589746387E-2}]
[]
["Tabela 30 - Variação nos Custos de Investimento e nas Receitas Agrícolas - TIR do Projeto"]
[null,"Receitas Agrícolas"]
["C\na\np\ne\nx",null,{"$f":"Sensibilidade!D15","v":-0.1},{"$f":"Sensibilidade!E15","v":0},{"$f":"Sensibilidade!F15","v":0.1}]
[null,{"$f":"Sensibilidade!C16","v":-0.1},{"$f":"Sensibilidade!D16","v":6.7364681825163863E-2},{"$f":"Sensibilidade!E16","v":0.11076174204473777},{"$f":"Sensibilidade!F16","v":0.15195125161443279}]
[null,{"$f":"Sensibilidade!C17","v":0},{"$f":"Sensibilidade!D17","v":5.8911422126997737E-2},{"$f":"Sensibilidade!E17","v":0.10142067130446986},{"$f":"Sensibilidade!F17","v":0.1410147862733182}]
[null,{"$f":"Sensibilidade!C18","v":0.1},{"$f":"Sensibilidade!D18","v":5.0675860961931107E-2},{"$f":"Sensibilidade!E18","v":9.26651455017653E-2},{"$f":"Sensibilidade!F18","v":0.13096724035064655}]
[]
["Tabela 31 - Variação nos Custos de Investimento e nas Receitas Agrícolas - TIR do Acionista"]
[null,"Receitas Agrícolas"]
[null,null,{"$f":"Sensibilidade!J15","v":-0.1},{"$f":"Sensibilidade!K15","v":0},{"$f":"Sensibilidade!L15","v":0.1}]
["C\na\np\ne\nx",{"$f":"Sensibilidade!I16","v":-0.1},{"$f":"Sensibilidade!J16","v":7.2431002348110951E-2},{"$f":"Sensibilidade!K16","v":0.17652356619350318},{"$f":"Sensibilidade!L16","v":0.27886972386053333}]
[null,{"$f":"Sensibilidade!I17","v":0},{"$f":"Sensibilidade!J17","v":5.5852243447970018E-2},{"$f":"Sensibilidade!K17","v":0.1489637556765413},{"$f":"Sensibilidade!L17","v":0.24148838264227823}]
[null,{"$f":"Sensibilidade!I18","v":0.1},{"$f":"Sensibilidade!J18","v":4.1119024251515146E-2},{"$f":"Sensibilidade!K18","v":0.12659834161482064},{"$f":"Sensibilidade!L18","v":0.21099650837404171}]
[]
["Tabela 32 - Variação nos Custos de Operação e nas Receitas Agrícolas - TIR do Projeto"]
[null,"Receitas Agrícolas"]
["O\np\ne\nx",null,{"$f":"Sensibilidade!D22","v":-0.1},{"$f":"Sensibilidade!E22","v":0},{"$f":"Sensibilidade!F22","v":0.1}]
[null,{"$f":"Sensibilidade!C23","v":-0.05},{"$f":"Sensibilidade!D23","v":7.7091712745122498E-2},{"$f":"Sensibilidade!E23","v":0.11911897751502631},{"$f":"Sensibilidade!F23","v":0.15916194212259338}]
[null,{"$f":"Sensibilidade!C24","v":0},{"$f":"Sensibilidade!D24","v":5.8911422126997737E-2},{"$f":"Sensibilidade!E24","v":0.10142067130446986},{"$f":"Sensibilidade!F24","v":0.1410147862733182}]
[null,{"$f":"Sensibilidade!C25","v":0.05},{"$f":"Sensibilidade!D25","v":4.0507791142308402E-2},{"$f":"Sensibilidade!E25","v":8.4170444646197939E-2},{"$f":"Sensibilidade!F25","v":0.12360081805542}]
[]
["Tabela 33 - Variação nos Custos de Operação e nas Receitas Agrícolas - TIR do Acionista"]
[null,"Receitas Agrícolas"]
["O\np\ne\nx",null,{"$f":"Sensibilidade!J22","v":-0.1},{"$f":"Sensibilidade!K22","v":0},{"$f":"Sensibilidade!L22","v":0.1}]
[null,{"$f":"Sensibilidade!I23","v":-0.05},{"$f":"Sensibilidade!J23","v":9.5057761810433572E-2},{"$f":"Sensibilidade!K23","v":0.19533104626821163},{"$f":"Sensibilidade!L23","v":0.28799849651410159}]
[null,{"$f":"Sensibilidade!I24","v":0},{"$f":"Sensibilidade!J24","v":5.5852243447970018E-2},{"$f":"Sensibilidade!K24","v":0.1489637556765413},{"$f":"Sensibilidade!L24","v":0.24148838264227823}]
[null,{"$f":"Sensibilidade!I25","v":0.05},{"$f":"Sensibilidade!J25","v":2.0408019270387268E-2},{"$f":"Sensibilidade!K25","v":0.10772610778273006},{"$f":"Sensibilidade!L25","v":0.19686954923077349}]
[]
["Tabela 34 - Resumo dos Resultados"]
[null,"Valor Real","Valor Presente"]
["Capex",{"$f":"-'FC Projeto'!C57*1000","v":853545092.80535674},{"$f":"-'FC Projeto'!C71*1000","v":285684436.80809593}]
["Opex",{"$f":"-'FC Projeto'!C24*1000","v":5428223058.352562},{"$f":"-'FC Projeto'!C72*1000","v":1452816296.3056216}]
["Opex a.a",{"$f":"B478/35","v":155092087.38150176},{"$f":"C478/35","v":41509037.037303478}]
["Opex a.a/Capex",{"$f":"B479/B477","v":0.18170344916606429},{"$f":"C479/C477","v":0.14529680895843314}]
["Ativos",{"$f":"'Base Ativos'!H51","v":734591054.53857529},{"$f":"B481","v":734591054.53857529}]
["Financiamento",{"$f":"(-'FC Acionista'!C65-'FC Acionista'!C66)*1000","v":996912791.46581471},{"$f":"'FC Acionista'!C78*1000","v":301985315.93261772}]
["Receita – Projeto",{"$f":"'FC Projeto'!C14*1000","v":8447487378.5685377},{"$f":"'FC Projeto'!C73*1000","v":2052867508.6566072}]
["Despesa – Projeto",{"$f":"(-'FC Projeto'!C24-'FC Projeto'!C57)*1000","v":6281768151.157918},{"$f":"C478+C477","v":1738500733.1137176}]
["Variação NCG",{"$f":"-'FC Projeto'!C55*1000","v":91744927.971594527},{"$f":"-'FC Projeto'!C74*1000","v":61029931.374918543}]
["Tributação - Projeto",{"$f":"(-'FC Projeto'!C54-'FC Projeto'!C16)*1000","v":1130366863.3107967},{"$f":"-'FC Projeto'!C75*1000","v":243149701.16304791}]
["Lucro – Projeto",{"$f":"B483-B484-B486-B485","v":943607436.12822843},{"$f":"C483-C484-C486-C485","v":10187143.004923142}]
["Payback Projeto",{"$f":"'Painel de Controle'!R10","v":15},{"$f":"SUM('FC Projeto'!C78:AL78)","v":64}]
["Receitas Financeiras",{"$f":"'FC Acionista'!C64*1000","v":569462202.92356598},{"$f":"'FC Acionista'!C78*1000","v":301985315.93261772}]
["Despesas Financeiras",{"$f":"-'FC Acionista'!C65*1000-'FC Acionista'!C66*1000","v":996912791.46581459},{"$f":"'FC Acionista'!C79*-1000","v":277607155.20180196}]
["Tributação - Acionista",{"$f":"-'FC Acionista'!C59*1000-'FC Acionista'!C16*1000","v":994237339.12548792},{"$f":"-'FC Acionista'!C80*1000","v":211678246.39108819}]
["Lucro – Acionista",{"$f":"B487+B486+B489-B490-B491","v":652286371.77128875},{"$f":"C487+C486+C489-C490-C491","v":66036758.507698655}]
["Outorga",{"$f":"'Painel de Controle'!R9*1000","v":32365565.596264176},{"$f":"B493","v":32365565.596264176}]
["Payback Acionista",{"$f":"'Painel de Controle'!R16","v":11},{"$f":"SUM('FC Acionista'!D83:AL83)","v":16}]
["Anos de Concessão","35 Anos"]

{"sheet":"Gráficos","index":3,"n_rows":55,"n_cols":1,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Gráfico 1 - Ocupação da Área"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gráfico 2 - Investimento"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gráfico 7 - Fluxo de Caixa Operacional"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gráfico 8 - Fluxo de Caixa do Projeto Acumulado"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Gráfico 9 - Fluxo de Caixa do Acionista Acumulado"]

{"sheet":"Painel de Controle","index":4,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[26,8,26,9],[1,1,1,17],[22,1,22,3],[3,5,3,6],[8,1,8,3],[3,8,3,9],[20,5,20,6],[3,16,3,17],[9,8,9,9],[17,16,17,17],[3,11,3,14]]}
[]
[null,"PAINEL DE CONTROLE"]
[]
[null,"Área Concedida","Área Irrigável (ha)","Área Total (ha)",null,"Tributos",null,null,"Outros Parâmetros",null,null,"Parcelas de Outorga",null,null,null,null,"Resultados"]
[null,"Área Total",{"$f":"C21","v":6016.76},9846.92,null,"Tributos","Parâmetros",null,"Tarifas de Energia","Valor",null,"%","Parcela","Valor Presente (R$)","Valor a Pagar (R$)",null,"Fluxo de Caixa do Projeto"]
[null,"*Área total está considerando APP e RL, estimado pelo Grupo 2",null,null,null,"PIS",1.6500000000000001E-2,null,"Tarifa de Consumo (R$/kWh)",0.12,null,{"$f":"N6/$J$32","v":0},1,0,{"$f":"N6*(1+WACC!$D$22)^(M6-1)","v":0},null,"TIR",{"$f":"'FC Projeto'!C64","v":0.10142067130446986}]
[null,null,null,null,null,"COFINS",7.5999999999999998E-2,null,"Tarifa de Demanda (R$/kW)",42.380870999999999,null,{"$f":"N7/$J$32","v":0.2},2,{"$f":"20%*J32","v":44845272.510733642},{"$f":"N7*(1+WACC!$D$22)^(M7-1)","v":48966248.877083853},null,"VPL 35 anos (R$ mil)",{"$f":"'FC Projeto'!C61","v":10187.143004923533}]
[null,null,null,null,null,"FUNRURAL",2.0500000000000001E-2,null,"NCG (dias)",120,null,0,3,0,{"$f":"N8*(1+WACC!$D$22)^(M8-1)","v":0},null,"VPL Perpetuidade (R$ mil)",{"$f":"'FC Projeto'!C62","v":22178.422591340641}]
[null,"Ocupação Agrícola",null,null,null,"IRPJ",0.15,null,null,null,null,0,4,0,{"$f":"N9*(1+WACC!$D$22)^(M9-1)","v":0},null,"VPL Total (R$ mil)",{"$f":"'FC Projeto'!C63","v":32365.565596264176}]
[null,"Ano","Área SAU (ha)","Setores",null,"IRPJ Alíquota Adicional",0.1,null,"Financiamento",null,null,0,5,0,{"$f":"N10*(1+WACC!$D$22)^(M10-1)","v":0},null,"Payback",{"$f":"'FC Projeto'!C65","v":15}]
[null,1,null,null,null,"Limite Alíquota Adic (R$ mil)",240,null,"Alavancagem CaPex",0.6,{"$f":"(J32-N7)/31","v":5786486.7755785342},0.29999999999999993,6,{"$f":"30%*J32","v":67267908.766100451},{"$f":"N11*(1+WACC!$D$22)^(M11-1)","v":104401987.72385018},null,"Fluxo de Caixa do Acionista"]
[null,2,null,null,null,"CSLL",0.09,null,"Alavancagem Outorga",0.7,{"$f":"K11*31+N7","v":224226362.5536682},1.6129032258064516E-2,7,{"$f":"50%*$J$32/31","v":3616554.2347365837},{"$f":"N12*(1+WACC!$D$22)^(M12-1)","v":6128807.6481634425},null,"TIR",{"$f":"'FC Acionista'!C73","v":0.1489637556765413}]
[null,3,null,null,null,"Aplicação de benefício SUDENE","S",null,"Juros",{"$f":"WACC!D20","v":6.7983171428571409E-2},null,1.6129032258064516E-2,8,{"$f":"50%*$J$32/31","v":3616554.2347365837},{"$f":"N13*(1+WACC!$D$22)^(M13-1)","v":6692003.5004339991},null,"VPL 35 anos (R$ mil)",{"$f":"'FC Acionista'!C70","v":14393.181404808347}]
[null,4,1783.76,"LE-01 a 26",null,"Benefício Sudene",0.75,null,"Prazo",20,null,1.6129032258064516E-2,9,{"$f":"50%*$J$32/31","v":3616554.2347365837},{"$f":"N14*(1+WACC!$D$22)^(M14-1)","v":7306953.2314724429},null,"VPL Perpetuidade (R$ mil)",{"$f":"'FC Acionista'!C71","v":7187.9902924762973}]
[null,5,1046,"SH-1",null,"Prazo Benefício Sudene (anos)",10,null,"Carência",3,null,0.45161290322580655,10,{"$f":"J32-SUM(N6:N14)","v":101263518.57262437},{"$f":"N15*(1+WACC!$D$22)^(M15-1)","v":223395554.80760929},null,"VPL Total (R$ mil)",{"$f":"'FC Acionista'!C72","v":21581.171697284644}]
[null,6,1184,"SH-2",null,"Aplicação de desconto do REIDI","S",null,"Financiamento da outorga?","Sim",null,0,11,null,{"$f":"N16*(1+WACC!$D$22)^(M16-1)","v":0},null,"Payback",{"$f":"'FC Acionista'!C74","v":11}]
[null,7,1026,"SH-3",null,"Desconto REIDI",3.6499999999999998E-2,null,"Financiamento de reinvestimento?","Sim",null,0,12,null,{"$f":"N17*(1+WACC!$D$22)^(M17-1)","v":0}]
[null,8,977,"SH-4",null,"ITR (% do valor da terra nua)",0.05,null,null,null,null,0,13,null,{"$f":"N18*(1+WACC!$D$22)^(M18-1)","v":0},null,"Sensibilidade"]
[null,9,null,null,null,"ITR (R$ /ha)",{"$f":"G18*J28","v":98.612500000000011},null,null,null,null,0,14,null,{"$f":"N19*(1+WACC!$D$22)^(M19-1)","v":0},null,"Variável","Variação"]
[null,10,null,null,null,null,null,null,null,null,null,0,15,null,{"$f":"N20*(1+WACC!$D$22)^(M20-1)","v":0},null,"Receita Agrícola",0.1]
[null,"Total",{"$f":"SUM(C14:C18)","v":6016.76},null,null,"Seguros e Garantias",null,null,null,null,null,0,16,null,{"$f":"N21*(1+WACC!$D$22)^(M21-1)","v":0},null,"Capex",0.1]
[null,null,null,null,null,"Seguros / Garantias","Parâmetros",null,null,null,null,0,17,null,{"$f":"N22*(1+WACC!$D$22)^(M22-1)","v":0},null,"Opex",0.05]
[null,"Distribuição da Área por Cultivo",null,null,null,"Garantia de Execução",null,null,null,null,null,0,18,null,{"$f":"N23*(1+WACC!$D$22)^(M23-1)","v":0}]
[null,"Cultivo","% Área","Área (ha)",null,"CAPEX implantação IUC",{"$f":"CAPEX!E48/1000","v":178195.41980474003},null,null,null,null,0,19,null,{"$f":"N24*(1+WACC!$D$22)^(M24-1)","v":0}]
[null,"Melancia",2.5000000000000001E-2,{"$f":"$C$21*C25","v":150.41900000000001},null,"Valor IUC compartilhada 1a Etapa",{"$f":"'Base Ativos'!D51/1000*20%","v":146918.21090771511},null,null,null,null,0,20,null,{"$f":"N25*(1+WACC!$D$22)^(M25-1)","v":0}]
[null,"Melão",2.5000000000000001E-2,{"$f":"$C$21*C26","v":150.41900000000001},null,"% Cobertura",0.05,null,null,null,null,0,21,null,{"$f":"N26*(1+WACC!$D$22)^(M26-1)","v":0}]
[null,"Tomate",0.05,{"$f":"$C$21*C27","v":300.83800000000002},null,"Prêmio",2.5000000000000001E-3,null,"Valor da Terra",null,null,0,22,null,{"$f":"N27*(1+WACC!$D$22)^(M27-1)","v":0}]
[null,"Feijão",0.1,{"$f":"$C$21*C28","v":601.67600000000004},null,"IOF",7.3800000000000004E-2,null,"Preço da terra nua (R$/hectare)",1972.25,null,0,23,null,{"$f":"N28*(1+WACC!$D$22)^(M28-1)","v":0}]
[null,"Abacaxi",2.5000000000000001E-2,150.41900000000001,null,"Responsabilidade civil",null,null,"Área CDRU (hectare)",{"$f":"D5","v":9846.92},null,0,24,null,{"$f":"N29*(1+WACC!$D$22)^(M29-1)","v":0}]
[null,"Acerola",0.1,601.67600000000004,null,"Opex Médio",{"$f":"-SUM('FC Projeto'!$C$25:$C$31)/35","v":143633.80352826059},null,"Preço da terra nua (R$)",{"$f":"J29*J28","v":19420587.969999999},null,0,25,null,{"$f":"N30*(1+WACC!$D$22)^(M30-1)","v":0}]
[null,"Banana",0.4,{"$f":"$C$21*C31","v":2406.7040000000002},null,"% Cobertura",0.1,null,"Valor da Infraestrutura (R$)",{"$f":"'Investimentos Prévios - CDRU'!G94","v":204805774.5836682},null,0,26,null,{"$f":"N31*(1+WACC!$D$22)^(M31-1)","v":0}]
[null,"Coco",0.1,601.67600000000004,null,"Prêmio",2E-3,null,"Preço da área com Infraestrutura (R$)",{"$f":"J30+J31","v":224226362.5536682},null,0,27,null,{"$f":"N32*(1+WACC!$D$22)^(M32-1)","v":0}]
[null,"Goiaba",0.1,601.67600000000004,null,"IOF",7.3800000000000004E-2,null,"Preço da área com Infraestrutura (R$/ha)",{"$f":"J32/J29","v":22771.21806145152},null,0,28,null,{"$f":"N33*(1+WACC!$D$22)^(M33-1)","v":0}]
[null,"Laranja",0.1,601.67600000000004,null,"Risco de Engenharia",null,null,null,null,null,0,29,null,{"$f":"N34*(1+WACC!$D$22)^(M34-1)","v":0}]
[null,"Mamão",2.5000000000000001E-2,150.41900000000001,null,"% Cobertura (CAPEX anual)",0.15,null,null,null,null,0,30,null,{"$f":"N35*(1+WACC!$D$22)^(M35-1)","v":0}]
[null,"Maracujá",2.5000000000000001E-2,150.41900000000001,null,"Prêmio",2E-3,null,null,null,null,0,31,null,{"$f":"N36*(1+WACC!$D$22)^(M36-1)","v":0}]
[null,"Uva",2.5000000000000001E-2,150.41900000000001,null,"IOF",7.3800000000000004E-2,null,null,null,null,0,32,null,{"$f":"N37*(1+WACC!$D$22)^(M37-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,33,null,{"$f":"N38*(1+WACC!$D$22)^(M38-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,34,null,{"$f":"N39*(1+WACC!$D$22)^(M39-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,35,null,{"$f":"N40*(1+WACC!$D$22)^(M40-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(N6:N40)","v":224226362.5536682},{"$f":"SUM(O6:O40)","v":396891555.7886132}]

{"sheet":"DRE >>>>","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"FC Projeto","index":6,"n_rows":78,"n_cols":39,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[]
[null,"FLUXO DE CAIXA DO PROJETO"]
[]
[null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[null,null,null,1,{"$f":"D5+1","v":2},{"$f":"E5+1","v":3},{"$f":"F5+1","v":4},{"$f":"G5+1","v":5},{"$f":"H5+1","v":6},{"$f":"I5+1","v":7},{"$f":"J5+1","v":8},{"$f":"K5+1","v":9},{"$f":"L5+1","v":10},{"$f":"M5+1","v":11},{"$f":"N5+1","v":12},{"$f":"O5+1","v":13},{"$f":"P5+1","v":14},{"$f":"Q5+1","v":15},{"$f":"R5+1","v":16},{"$f":"S5+1","v":17},{"$f":"T5+1","v":18},{"$f":"U5+1","v":19},{"$f":"V5+1","v":20},{"$f":"W5+1","v":21},{"$f":"X5+1","v":22},{"$f":"Y5+1","v":23},{"$f":"Z5+1","v":24},{"$f":"AA5+1","v":25},{"$f":"AB5+1","v":26},{"$f":"AC5+1","v":27},{"$f":"AD5+1","v":28},{"$f":"AE5+1","v":29},{"$f":"AF5+1","v":30},{"$f":"AG5+1","v":31},{"$f":"AH5+1","v":32},{"$f":"AI5+1","v":33},{"$f":"AJ5+1","v":34},{"$f":"AK5+1","v":35}]
[null,"Área com início de cultivo no ano",null,{"$f":"IF(D5<10,VLOOKUP(D5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(E5<10,VLOOKUP(E5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(F5<10,VLOOKUP(F5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(G5<10,VLOOKUP(G5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1783.76},{"$f":"IF(H5<10,VLOOKUP(H5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1046},{"$f":"IF(I5<10,VLOOKUP(I5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1184},{"$f":"IF(J5<10,VLOOKUP(J5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1026},{"$f":"IF(K5<10,VLOOKUP(K5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":977},{"$f":"IF(L5<10,VLOOKUP(L5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(M5<10,VLOOKUP(M5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(N5<10,VLOOKUP(N5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(O5<10,VLOOKUP(O5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(P5<10,VLOOKUP(P5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(Q5<10,VLOOKUP(Q5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(R5<10,VLOOKUP(R5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(S5<10,VLOOKUP(S5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(T5<10,VLOOKUP(T5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(U5<10,VLOOKUP(U5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(V5<10,VLOOKUP(V5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(W5<10,VLOOKUP(W5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(X5<10,VLOOKUP(X5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(Y5<10,VLOOKUP(Y5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(Z5<10,VLOOKUP(Z5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AA5<10,VLOOKUP(AA5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AB5<10,VLOOKUP(AB5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AC5<10,VLOOKUP(AC5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AD5<10,VLOOKUP(AD5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AE5<10,VLOOKUP(AE5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AF5<10,VLOOKUP(AF5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AG5<10,VLOOKUP(AG5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AH5<10,VLOOKUP(AH5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AI5<10,VLOOKUP(AI5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AJ5<10,VLOOKUP(AJ5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AK5<10,VLOOKUP(AK5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AL5<10,VLOOKUP(AL5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0}]
[null,"Área Cultivada",null,{"$f":"D6","v":0},{"$f":"D7+E6","v":0},{"$f":"E7+F6","v":0},1783.76,2829.76,4013.76,5039.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76]
[null,"% Área Cultivada",null,{"$f":"D7/SUM($D$6:$AL$6)","v":0},{"$f":"E7/SUM($D$6:$AL$6)","v":0},0,{"$f":"G7/SUM($D$6:$AL$6)","v":0.29646520718792174},0.47031292589367035,0.66709657689520607,0.83762024744214492,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"% CAPEX Infraestrutura de Irrigação",null,{"$f":"SUM(CAPEX!F$20:F$47)/SUM(CAPEX!$E$20:$E$47)","v":0},{"$f":"SUM(CAPEX!G$20:G$47)/SUM(CAPEX!$E$20:$E$47)","v":0.40055630809820808},{"$f":"SUM(CAPEX!H$20:H$47)/SUM(CAPEX!$E$20:$E$47)","v":0.13110379655196128},{"$f":"SUM(CAPEX!I$20:I$47)/SUM(CAPEX!$E$20:$E$47)","v":0.14192543343506109},{"$f":"SUM(CAPEX!J$20:J$47)/SUM(CAPEX!$E$20:$E$47)","v":0.1158383497659785},{"$f":"SUM(CAPEX!K$20:K$47)/SUM(CAPEX!$E$20:$E$47)","v":0.1158383497659785},{"$f":"SUM(CAPEX!L$20:L$47)/SUM(CAPEX!$E$20:$E$47)","v":9.4737762382812465E-2}]
[null,"% Implantação Infraestrutura de Irrigação",null,{"$f":"D9","v":0},{"$f":"D10+E9","v":0.40055630809820808},{"$f":"E10+F9","v":0.53166010465016933},0.67358553808523047,0.78942388785120898,0.90526223761718749,1,{"$f":"J10","v":1},{"$f":"K10","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Demonstração de Resultados do Exercício (R$ mil)","TOTAL",1,{"$f":"D12+1","v":2},{"$f":"E12+1","v":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]
[]
[null,"Receita Operacional Bruta",{"$f":"SUM(D14:AL14)","v":8447487.3785685375},{"$f":"'Resultados Cultivos'!D6*(1+Sensibilidade!$D3)","v":0},{"$f":"'Resultados Cultivos'!E6*(1+Sensibilidade!$D3)","v":0},{"$f":"'Resultados Cultivos'!F6*(1+Sensibilidade!$D3)","v":0},{"$f":"'Resultados Cultivos'!G6*(1+Sensibilidade!$D3)","v":82730.836366933334},{"$f":"'Resultados Cultivos'!H6*(1+Sensibilidade!$D3)","v":131244.34426026669},{"$f":"'Resultados Cultivos'!I6*(1+Sensibilidade!$D3)","v":186158.29583360002},{"$f":"'Resultados Cultivos'!J6*(1+Sensibilidade!$D3)","v":233744.20319360003},{"$f":"'Resultados Cultivos'!K6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!L6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!M6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!N6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!O6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!P6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!Q6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!R6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!S6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!T6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!U6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!V6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!W6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!X6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!Y6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!Z6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AA6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AB6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AC6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AD6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AE6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AF6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AG6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AH6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AI6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AJ6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AK6*(1+Sensibilidade!$D3)","v":279057.48924693337},{"$f":"'Resultados Cultivos'!AL6*(1+Sensibilidade!$D3)","v":279057.48924693337}]
[]
[null,"Deduções sobre a Receita Operacional",{"$f":"SUM(D16:AL16)","v":-539791.60240707861},{"$f":"SUM(D17:D20)","v":-971.02939850000007},{"$f":"SUM(E17:E20)","v":-971.02939850000007},-971.02939850000007,-5924.6583601165366,-8829.4750921045306,-12117.527683570861,-14966.802986648947,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771]
[null,"PIS",{"$f":"SUM(D17:AL17)","v":-59334.371419267496},{"$f":"-Tributação!D16","v":0},{"$f":"-Tributação!E16","v":0},{"$f":"-Tributação!F16","v":0},{"$f":"-Tributação!G16","v":-581.09375638440724},{"$f":"-Tributação!H16","v":-921.84815673988669},{"$f":"-Tributação!I16","v":-1307.5586825724756},{"$f":"-Tributação!J16","v":-1641.7977024240258},{"$f":"-Tributação!K16","v":-1960.0740400409522},{"$f":"-Tributação!L16","v":-1960.0740400409522},{"$f":"-Tributação!M16","v":-1960.0740400409522},{"$f":"-Tributação!N16","v":-1960.0740400409522},{"$f":"-Tributação!O16","v":-1960.0740400409522},{"$f":"-Tributação!P16","v":-1960.0740400409522},{"$f":"-Tributação!Q16","v":-1960.0740400409522},{"$f":"-Tributação!R16","v":-1960.0740400409522},{"$f":"-Tributação!S16","v":-1960.0740400409522},{"$f":"-Tributação!T16","v":-1960.0740400409522},{"$f":"-Tributação!U16","v":-1960.0740400409522},{"$f":"-Tributação!V16","v":-1960.0740400409522},{"$f":"-Tributação!W16","v":-1960.0740400409522},{"$f":"-Tributação!X16","v":-1960.0740400409522},{"$f":"-Tributação!Y16","v":-1960.0740400409522},{"$f":"-Tributação!Z16","v":-1960.0740400409522},{"$f":"-Tributação!AA16","v":-1960.0740400409522},{"$f":"-Tributação!AB16","v":-1960.0740400409522},{"$f":"-Tributação!AC16","v":-1960.0740400409522},{"$f":"-Tributação!AD16","v":-1960.0740400409522},{"$f":"-Tributação!AE16","v":-1960.0740400409522},{"$f":"-Tributação!AF16","v":-1960.0740400409522},{"$f":"-Tributação!AG16","v":-1960.0740400409522},{"$f":"-Tributação!AH16","v":-1960.0740400409522},{"$f":"-Tributação!AI16","v":-1960.0740400409522},{"$f":"-Tributação!AJ16","v":-1960.0740400409522},{"$f":"-Tributação!AK16","v":-1960.0740400409522},{"$f":"-Tributação!AL16","v":-1960.0740400409522}]
[null,"COFINS",-273297.71077965607,{"$f":"-Tributação!D17","v":0},{"$f":"-Tributação!E17","v":0},{"$f":"-Tributação!F17","v":0},{"$f":"-Tributação!G17","v":-2676.5530597099964},{"$f":"-Tributação!H17","v":-4246.0884795291759},{"$f":"-Tributação!I17","v":-6022.6945379095841},{"$f":"-Tributação!J17","v":-7562.2197202561183},{"$f":"-Tributação!K17","v":-9028.2198207946876},{"$f":"-Tributação!L17","v":-9028.2198207946876},{"$f":"-Tributação!M17","v":-9028.2198207946876},{"$f":"-Tributação!N17","v":-9028.2198207946876},{"$f":"-Tributação!O17","v":-9028.2198207946876},{"$f":"-Tributação!P17","v":-9028.2198207946876},{"$f":"-Tributação!Q17","v":-9028.2198207946876},{"$f":"-Tributação!R17","v":-9028.2198207946876},{"$f":"-Tributação!S17","v":-9028.2198207946876},{"$f":"-Tributação!T17","v":-9028.2198207946876},{"$f":"-Tributação!U17","v":-9028.2198207946876},{"$f":"-Tributação!V17","v":-9028.2198207946876},{"$f":"-Tributação!W17","v":-9028.2198207946876},{"$f":"-Tributação!X17","v":-9028.2198207946876},{"$f":"-Tributação!Y17","v":-9028.2198207946876},{"$f":"-Tributação!Z17","v":-9028.2198207946876},{"$f":"-Tributação!AA17","v":-9028.2198207946876},{"$f":"-Tributação!AB17","v":-9028.2198207946876},{"$f":"-Tributação!AC17","v":-9028.2198207946876},{"$f":"-Tributação!AD17","v":-9028.2198207946876},{"$f":"-Tributação!AE17","v":-9028.2198207946876},{"$f":"-Tributação!AF17","v":-9028.2198207946876},{"$f":"-Tributação!AG17","v":-9028.2198207946876},{"$f":"-Tributação!AH17","v":-9028.2198207946876},{"$f":"-Tributação!AI17","v":-9028.2198207946876},{"$f":"-Tributação!AJ17","v":-9028.2198207946876},{"$f":"-Tributação!AK17","v":-9028.2198207946876},{"$f":"-Tributação!AL17","v":-9028.2198207946876}]
[null,"FUNRURAL",-173173.49126065502,{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!D14","v":0},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!E14","v":0},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!F14","v":0},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!G14","v":-1695.9821455221334},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!H14","v":-2690.5090573354673},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!I14","v":-3816.2450645888007},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!J14","v":-4791.7561654688006},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!K14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!L14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!M14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!N14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!O14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!P14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!Q14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!R14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!S14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!T14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!U14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!V14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!W14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!X14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!Y14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!Z14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AA14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AB14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AC14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AD14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AE14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AF14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AG14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AH14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AI14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AJ14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AK14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Projeto'!AL14","v":-5720.6785295621339}]
[null,"ITR",{"$f":"SUM(D20:AL20)","v":-33986.028947499988},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007}]
[]
[null,"Receita Operacional Líquida",{"$f":"C14+C16","v":7907695.7761614593},{"$f":"D14+D16","v":-971.02939850000007},{"$f":"E14+E16","v":-971.02939850000007},-971.02939850000007,76806.178006816801,122414.86916816216,174040.76815002915,218777.40020695108,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561]
[null,null,null,0,{"$f":"E15","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos e Despesas Operacionais",{"$f":"SUM(C25:C36)","v":-5428223.0583525617},{"$f":"SUM(D25:D36)*(1+Sensibilidade!$D5)","v":-112.67084039882796},{"$f":"SUM(E25:E36)*(1+Sensibilidade!$D5)","v":-50927.65348673593},{"$f":"SUM(F25:F36)*(1+Sensibilidade!$D5)","v":-2552.0364412775489},{"$f":"SUM(G25:G36)*(1+Sensibilidade!$D5)","v":-50727.578707966357},{"$f":"SUM(H25:H36)*(1+Sensibilidade!$D5)","v":-79109.638152825923},{"$f":"SUM(I25:I36)*(1+Sensibilidade!$D5)","v":-215577.9245657408},{"$f":"SUM(J25:J36)*(1+Sensibilidade!$D5)","v":-145063.47900857375},{"$f":"SUM(K25:K36)*(1+Sensibilidade!$D5)","v":-174195.5932111349},{"$f":"SUM(L25:L36)*(1+Sensibilidade!$D5)","v":-174460.51265417866},{"$f":"SUM(M25:M36)*(1+Sensibilidade!$D5)","v":-390393.80718774849},{"$f":"SUM(N25:N36)*(1+Sensibilidade!$D5)","v":-166369.15691712342},{"$f":"SUM(O25:O36)*(1+Sensibilidade!$D5)","v":-166378.00690815691},{"$f":"SUM(P25:P36)*(1+Sensibilidade!$D5)","v":-165862.28152956371},{"$f":"SUM(Q25:Q36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(R25:R36)*(1+Sensibilidade!$D5)","v":-165709.26440097744},{"$f":"SUM(S25:S36)*(1+Sensibilidade!$D5)","v":-165709.26440097744},{"$f":"SUM(T25:T36)*(1+Sensibilidade!$D5)","v":-165873.4214345779},{"$f":"SUM(U25:U36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(V25:V36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(W25:W36)*(1+Sensibilidade!$D5)","v":-165727.21245474683},{"$f":"SUM(X25:X36)*(1+Sensibilidade!$D5)","v":-165882.51949731383},{"$f":"SUM(Y25:Y36)*(1+Sensibilidade!$D5)","v":-165736.06244578032},{"$f":"SUM(Z25:Z36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AA25:AA36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AB25:AB36)*(1+Sensibilidade!$D5)","v":-165853.43153853022},{"$f":"SUM(AC25:AC36)*(1+Sensibilidade!$D5)","v":-165698.12449596322},{"$f":"SUM(AD25:AD36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AE25:AE36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AF25:AF36)*(1+Sensibilidade!$D5)","v":-165862.28152956371},{"$f":"SUM(AG25:AG36)*(1+Sensibilidade!$D5)","v":-165738.69487672389},{"$f":"SUM(AH25:AH36)*(1+Sensibilidade!$D5)","v":-165738.69487672389},{"$f":"SUM(AI25:AI36)*(1+Sensibilidade!$D5)","v":-165747.54486775739},{"$f":"SUM(AJ25:AJ36)*(1+Sensibilidade!$D5)","v":-165862.28152956371},{"$f":"SUM(AK25:AK36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AL25:AL36)*(1+Sensibilidade!$D5)","v":-165698.12449596322}]
[null,"Despesas Agrícolas",{"$f":"SUM(D25:AL25)","v":-4474579.3259066828},{"$f":"-'Resultados Cultivos'!D7","v":0},{"$f":"-'Resultados Cultivos'!E7","v":0},{"$f":"-'Resultados Cultivos'!F7","v":0},{"$f":"-'Resultados Cultivos'!G7","v":-43821.987939469233},{"$f":"-'Resultados Cultivos'!H7","v":-69519.278709911916},{"$f":"-'Resultados Cultivos'!I7","v":-98606.843023682566},{"$f":"-'Resultados Cultivos'!J7","v":-123812.78980233859},{"$f":"-'Resultados Cultivos'!K7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!L7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!M7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!N7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!O7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!P7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!Q7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!R7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!S7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!T7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!U7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!V7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!W7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!X7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!Y7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!Z7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AA7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AB7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AC7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AD7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AE7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AF7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AG7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AH7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AI7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AJ7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AK7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AL7","v":-147814.94380111722}]
[null,"Energia",{"$f":"SUM(D26:AL26)","v":-240403.13748165232},{"$f":"-D7*Energia!$I$18/1000","v":0},{"$f":"-E7*Energia!$I$18/1000","v":0},{"$f":"-F7*Energia!$I$18/1000","v":0},{"$f":"-G7*Energia!$I$18/1000","v":-2354.3986202986439},{"$f":"-H7*Energia!$I$18/1000","v":-3735.0221104724246},{"$f":"-I7*Energia!$I$18/1000","v":-5297.792867992267},{"$f":"-J7*Energia!$I$18/1000","v":-6652.0182034782119},{"$f":"-K7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-L7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-M7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-N7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-O7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-P7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-Q7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-R7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-S7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-T7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-U7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-V7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-W7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-X7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-Y7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-Z7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AA7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AB7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AC7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AD7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AE7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AF7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AG7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AH7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AI7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AJ7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AK7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AL7*Energia!$I$18/1000","v":-7941.5680599789603}]
[null,"Manutenção de Equipamentos",{"$f":"SUM(D27:AL27)","v":-75479.472081350425},{"$f":"-D8*'Base Ativos'!$K$6/1000","v":0},{"$f":"-E8*'Base Ativos'!$K$6/1000","v":0},{"$f":"-F8*'Base Ativos'!$K$6/1000","v":0},{"$f":"-G8*'Base Ativos'!$K$6/1000","v":-739.21150443705892},{"$f":"-H8*'Base Ativos'!$K$6/1000","v":-1172.6864302349038},{"$f":"-I8*'Base Ativos'!$K$6/1000","v":-1663.3502085758676},{"$f":"-J8*'Base Ativos'!$K$6/1000","v":-2088.5368948747096},{"$f":"-K8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-L8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-M8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-N8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-O8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-P8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-Q8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-R8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-S8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-T8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-U8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-V8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-W8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-X8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-Y8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-Z8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AA8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AB8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AC8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AD8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AE8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AF8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AG8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AH8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AI8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AJ8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AK8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AL8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949}]
[null,"Manutenção de Obras Civis",-61002.932840214868,{"$f":"-D8*'Base Ativos'!$K$7/1000","v":0},{"$f":"-E8*'Base Ativos'!$K$7/1000","v":0},{"$f":"-F8*'Base Ativos'!$K$7/1000","v":0},{"$f":"-G8*'Base Ativos'!$K$7/1000","v":-597.43488549160122},{"$f":"-H8*'Base Ativos'!$K$7/1000","v":-947.7717526846177},{"$f":"-I8*'Base Ativos'!$K$7/1000","v":-1344.3289713811105},{"$f":"-J8*'Base Ativos'!$K$7/1000","v":-1687.9672369069563},{"$f":"-K8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-L8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-M8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-N8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-O8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-P8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-Q8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-R8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-S8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-T8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-U8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-V8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-W8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-X8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-Y8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-Z8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AA8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AB8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AC8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AD8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AE8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AF8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AG8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AH8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AI8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AJ8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AK8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AL8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343}]
[null,"Despesas de Pessoal",-116354.38864528413,{"$f":"-D10*Despesas!$I$25/1000","v":0},{"$f":"-E10*Despesas!$I$25/1000","v":-1442.9034086631343},{"$f":"-F10*Despesas!$I$25/1000","v":-1915.1718790603659},{"$f":"-G10*Despesas!$I$25/1000","v":-2426.4225760016648},{"$f":"-H10*Despesas!$I$25/1000","v":-2843.7011117581474},{"$f":"-I10*Despesas!$I$25/1000","v":-3260.97964751463},{"$f":"-J10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-K10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-L10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-M10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-N10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-O10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-P10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-Q10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-R10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-S10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-T10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-U10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-V10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-W10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-X10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-Y10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-Z10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AA10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AB10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AC10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AD10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AE10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AF10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AG10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AH10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AI10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AJ10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AK10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AL10*Despesas!$I$25/1000","v":-3602.2486214581459}]
[null,"Meio Ambiente",{"$f":"SUM(D30:AL30)","v":-28499.071053459811},0,0,0,0,0,0,0,{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!M75*(1-'Painel de Controle'!$G$17),CAPEX!M75)/1000","v":-2569.7942728018002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!N75*(1-'Painel de Controle'!$G$17),CAPEX!N75)/1000","v":-2229.5018479288001},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!O75*(1-'Painel de Controle'!$G$17),CAPEX!O75)/1000","v":-2074.1948053618003},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!P75*(1-'Painel de Controle'!$G$17),CAPEX!P75)/1000","v":-1445.0993423460002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!Q75*(1-'Painel de Controle'!$G$17),CAPEX!Q75)/1000","v":-1445.0993423460002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!R75*(1-'Painel de Controle'!$G$17),CAPEX!R75)/1000","v":-929.37396375280002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!S75*(1-'Painel de Controle'!$G$17),CAPEX!S75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!T75*(1-'Painel de Controle'!$G$17),CAPEX!T75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!U75*(1-'Painel de Controle'!$G$17),CAPEX!U75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!V75*(1-'Painel de Controle'!$G$17),CAPEX!V75)/1000","v":-929.37396375280002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!W75*(1-'Painel de Controle'!$G$17),CAPEX!W75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!X75*(1-'Painel de Controle'!$G$17),CAPEX!X75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!Y75*(1-'Painel de Controle'!$G$17),CAPEX!Y75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!Z75*(1-'Painel de Controle'!$G$17),CAPEX!Z75)/1000","v":-929.37396375280002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AA75*(1-'Painel de Controle'!$G$17),CAPEX!AA75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AB75*(1-'Painel de Controle'!$G$17),CAPEX!AB75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AC75*(1-'Painel de Controle'!$G$17),CAPEX!AC75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AD75*(1-'Painel de Controle'!$G$17),CAPEX!AD75)/1000","v":-929.37396375280002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AE75*(1-'Painel de Controle'!$G$17),CAPEX!AE75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AF75*(1-'Painel de Controle'!$G$17),CAPEX!AF75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AG75*(1-'Painel de Controle'!$G$17),CAPEX!AG75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AH75*(1-'Painel de Controle'!$G$17),CAPEX!AH75)/1000","v":-929.37396375280002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AI75*(1-'Painel de Controle'!$G$17),CAPEX!AI75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AJ75*(1-'Painel de Controle'!$G$17),CAPEX!AJ75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AK75*(1-'Painel de Controle'!$G$17),CAPEX!AK75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AL75*(1-'Painel de Controle'!$G$17),CAPEX!AL75)/1000","v":-929.37396375280002},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AM75*(1-'Painel de Controle'!$G$17),CAPEX!AM75)/1000","v":-774.06692118579997},{"$f":"-IF('Painel de Controle'!$G$16=\"S\",CAPEX!AN75*(1-'Painel de Controle'!$G$17),CAPEX!AN75)/1000","v":-774.06692118579997}]
[null,"Outras Despesas",{"$f":"SUM(D31:AL31)","v":-30864.795480475361},{"$f":"-D10*(Despesas!$I$38+Despesas!$I$46)/1000","v":0},{"$f":"-E10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-382.75237509293061},{"$f":"-F10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-508.02886805895918},{"$f":"-G10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-643.64599762378577},{"$f":"-H10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-754.33556261973467},{"$f":"-I10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-865.02512761568346},{"$f":"-J10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-K10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-L10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-M10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-N10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-O10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-P10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-Q10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-R10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-S10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-T10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-U10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-V10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-W10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-X10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-Y10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-Z10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AA10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AB10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AC10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AD10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AE10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AF10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AG10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AH10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AI10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AJ10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AK10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AL10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585}]
[null,"Outorga da Terra",{"$f":"SUM(D32:AL32)","v":-396891.55578861316},{"$f":"-VLOOKUP(D12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(E12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":-48966.248877083854},{"$f":"-VLOOKUP(F12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(G12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(H12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(I12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":-104401.98772385018},{"$f":"-VLOOKUP(J12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":-6128.8076481634425},{"$f":"-VLOOKUP(K12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":-6692.0035004339989},{"$f":"-VLOOKUP(L12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":-7306.9532314724429},{"$f":"-VLOOKUP(M12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":-223395.5548076093},{"$f":"-VLOOKUP(N12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(O12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(P12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(Q12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(R12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(S12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(T12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(U12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(V12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(W12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(X12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(Y12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(Z12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AA12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AB12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AC12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AD12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AE12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AF12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AG12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AH12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AI12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AJ12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AK12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0},{"$f":"-VLOOKUP(AL12,'Painel de Controle'!$M$6:$O$41,3,FALSE)/1000","v":0}]
[null,"Seguros e Garantias",-2074.1895374143464,{"$f":"SUM(D34:D36)","v":-56.335420199413981},{"$f":"SUM(E34:E36)","v":-67.874412948001378},-64.417847079111795,-72.238592322184033,-68.421237572091712,-68.808497564258786,-67.77930844469978,-55.435824065640162,-50.566892504817311,-50.566892504817311,-50.566892504817311,-54.99188802156155,-54.99188802156155,-54.99188802156155,-56.136845011920393,-56.136845011920393,-60.561840528664632,-54.99188802156155,-54.99188802156155,-65.110871896613816,-65.110871896613816,-69.535867413358062,-54.99188802156155,-54.99188802156155,-50.566892504817311,-50.566892504817311,-54.99188802156155,-54.99188802156155,-54.99188802156155,-70.852082885155468,-70.852082885155468,-75.277078401899701,-54.99188802156155,-54.99188802156155,-50.566892504817311]
[null,"Garantia de Execução",-719.59067361750408,{"$f":"-IF(D5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(E5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(F5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(G5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(H5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(I5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(J5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(K5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(L5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(M5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(N5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(O5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(P5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(Q5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(R5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(S5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(T5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(U5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(V5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(W5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(X5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(Y5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(Z5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AA5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AB5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AC5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AD5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AE5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AF5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AG5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AH5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AI5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AJ5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AK5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AL5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063}]
[null,"Seguro de Responsabilidade Civil",-1079.6378476005234,{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248}]
[null,"Seguro de Engenharia",-274.96101619631776,{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!D57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-1.5703443303934974},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!E57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-13.109337078980893},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!F57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-9.6527712100913039},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!G57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-17.473516453163548},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!H57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-13.656161703071234},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!I57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-14.043421695238296},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!J57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-13.014232575679291},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!K57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.8689315608228521},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!L57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!M57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!N57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!O57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!P57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!Q57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!R57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-5.5699525071030811},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!S57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-5.5699525071030811},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!T57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-9.9949480238473214},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!U57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!V57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!W57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-14.543979391796501},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!X57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-14.543979391796501},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!Y57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-18.968974908540744},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!Z57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AA57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AB57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AC57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AD57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AE57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AF57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AG57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-20.285190380338157},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AH57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-20.285190380338157},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AI57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-24.710185897082393},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AJ57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AK57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Projeto'!AL57*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0}]
[]
[null,"EBITDA",{"$f":"C22+C24","v":2479472.7178088976},-1083.700238898828,-51898.682885235932,-3523.0658397775487,26078.599298850444,43305.231015336234,-41537.156415711652,73713.921198377328,87181.894246900716,86916.974803856952,-129016.31972971288,95008.330540912197,94999.480549878703,95515.2059284719,95670.512971038901,95668.223057058174,95668.223057058174,95504.066023457708,95670.512971038901,95670.512971038901,95650.275003288785,95494.967960721784,95641.425012255291,95670.512971038901,95670.512971038901,95524.055919505394,95679.362962072395,95670.512971038901,95670.512971038901,95515.2059284719,95638.792581311718,95638.792581311718,95629.942590278224,95515.2059284719,95670.512971038901,95679.362962072395]
[null,"Margem EBITDA",{"$f":"C38/C22","v":0.31355185985828088},{"$f":"IFERROR(D38/D22,0)","v":1.1160323678900728},53.447076849997067,3.6281762892244176,0.33953778166823873,0.35375793242769826,-0.23866337098618864,0.33693572155372592,0.33354783189159642,0.33253428077967712,-0.49360149944216813,0.36349087086609122,0.36345701182520912,0.36543011740369169,0.36602430416429377,0.36601554321857116,0.36601554321857116,0.36538749741708709,0.36602430416429377,0.36602430416429377,0.36594687604319986,0.36535268928259779,0.36591301700231782,0.36602430416429377,0.36602430416429377,0.36546397644457373,0.36605816320517581,0.36602430416429377,0.36602430416429377,0.36543011740369169,0.36590294562635817,0.36590294562635817,0.36586908658547612,0.36543011740369169,0.36602430416429377,0.36605816320517581]
[]
[null,"Depreciação",{"$f":"SUM(D41:AL41)","v":-643062.86726351746},{"$f":"-Depreciação!F27/1000","v":-139.27789429560323},{"$f":"-Depreciação!G27/1000","v":-1578.9422220568783},{"$f":"-Depreciação!H27/1000","v":-2532.2234280605485},{"$f":"-Depreciação!I27/1000","v":-6840.5210616573149},{"$f":"-Depreciação!J27/1000","v":-9692.4871245107206},{"$f":"-Depreciação!K27/1000","v":-12786.15052951381},{"$f":"-Depreciação!L27/1000","v":-15517.470172093286},{"$f":"-Depreciação!M27/1000","v":-17417.287978697896},{"$f":"-Depreciação!N27/1000","v":-14973.895889524481},{"$f":"-Depreciação!O27/1000","v":-13541.086472744539},{"$f":"-Depreciação!P27/1000","v":-11919.244838454433},{"$f":"-Depreciação!Q27/1000","v":-13261.081359058711},{"$f":"-Depreciação!R27/1000","v":-14670.038014865871},{"$f":"-Depreciação!S27/1000","v":-17417.287978697896},{"$f":"-Depreciação!T27/1000","v":-18569.986082442247},{"$f":"-Depreciação!U27/1000","v":-19722.684186186601},{"$f":"-Depreciação!V27/1000","v":-20875.382289930953},{"$f":"-Depreciação!W27/1000","v":-20875.382289930953},{"$f":"-Depreciação!X27/1000","v":-19850.177643475869},{"$f":"-Depreciação!Y27/1000","v":-21506.396251093607},{"$f":"-Depreciação!Z27/1000","v":-23083.300241716461},{"$f":"-Depreciação!AA27/1000","v":-24116.474729907917},{"$f":"-Depreciação!AB27/1000","v":-23353.770288942793},{"$f":"-Depreciação!AC27/1000","v":-23262.293066502243},{"$f":"-Depreciação!AD27/1000","v":-23170.815844061693},{"$f":"-Depreciação!AE27/1000","v":-23079.338621621147},{"$f":"-Depreciação!AF27/1000","v":-23066.404448258192},{"$f":"-Depreciação!AG27/1000","v":-23066.404448258192},{"$f":"-Depreciação!AH27/1000","v":-23066.404448258192},{"$f":"-Depreciação!AI27/1000","v":-24589.05897457543},{"$f":"-Depreciação!AJ27/1000","v":-26111.713500892674},{"$f":"-Depreciação!AK27/1000","v":-27599.241442813491},{"$f":"-Depreciação!AL27/1000","v":-27522.717285689825},{"$f":"-Depreciação!AM27/1000","v":-27248.635752846247},{"$f":"-Depreciação!AN27/1000","v":-27039.290461880839}]
[null,null,null,0,{"$f":"E15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$f":"SUM(D43:AL43)","v":1836409.850545377},{"$f":"D38+D41","v":-1222.9781331944314},{"$f":"E38+E41","v":-53477.625107292813},{"$f":"F38+F41","v":-6055.2892678380977},{"$f":"G38+G41","v":19238.078237193127},{"$f":"H38+H41","v":33612.743890825514},-54323.306945225464,58196.451026284041,69764.606268202828,71943.078914332466,-142557.40620245741,83089.085702457756,81738.399190819997,80845.167913606027,78253.224992341013,77098.236974615924,75945.538870871576,74628.683733526763,74795.130681107956,75820.335327563036,74143.878752195174,72411.667719005316,71524.950282347374,72316.742682096112,72408.219904536658,72353.240075443697,72600.024340451244,72604.108522780705,72604.108522780705,72448.801480213704,71049.733606736292,69527.079080419047,68030.70114746473,67992.488642782075,68421.877218192647,68640.072500191556]
[null,"Margem EBIT",{"$f":"IFERROR(C43/C22,0)","v":0.23223071581501889},1.2594656094693217,55.073126714703491,6.2359484452190843,0.25047566141731054,0.27458056459343555,-0.31212978156012788,0.26600759937376295,0.26691130497382104,0.27524588905493624,-0.54540812825490614,0.31788922033997968,0.31272165015337511,0.30930425072123241,0.29938777724651838,0.29496892683611137,0.29055883737142701,0.28552070210525865,0.28615750885246527,0.29007982311306002,0.28366589438617601,0.27703865555992491,0.27364617732745927,0.27667548336084846,0.27702546462101812,0.27681511816146781,0.27775928618223955,0.27777491179089153,0.27777491179089153,0.27718072503028945,0.27182805335575577,0.26600255345855556,0.26027758476478247,0.26013138814680176,0.26177417911394468,0.26260896899627512]
[]
[null,"Tributos Sobre o Lucro",{"$f":"SUM(D46:AL46)","v":-590575.26090371795},{"$f":"D47+D48","v":0},{"$f":"E47+E48","v":0},0,-2047.6648518203665,-3582.1604103456234,0,-6206.4711470558223,-7441.3717191306523,-7673.9236741049899,0,-19751.202397184945,-19429.739007415159,-19217.149963438234,-18600.267548177162,-18325.380399958591,-18051.038251267433,-17737.626728579369,-19853.93467147175,-25754.914011371431,-25184.918775746359,-24595.967024461806,-24294.483095998108,-24563.692511912679,-24594.794767542462,-24576.101625650856,-24660.008275753422,-24661.396897745439,-24661.396897745439,-24608.592503272659,-24132.909426290338,-23615.206887342476,-23106.438390138006,-23093.446138545907,-23239.438254185501,-23313.624650065129]
[null,"IRPJ",{"$f":"SUM(E47:AL47)","v":-425298.3743546342},{"$f":"-Tributação!D26","v":0},{"$f":"-Tributação!E26","v":0},{"$f":"-Tributação!F26","v":0},{"$f":"-Tributação!G26","v":-835.66592287719936},{"$f":"-Tributação!H26","v":-1464.5575452236162},{"$f":"-Tributação!I26","v":0},{"$f":"-Tributação!J26","v":-2540.0947323999271},{"$f":"-Tributação!K26","v":-3046.2015242338739},{"$f":"-Tributação!L26","v":-3141.5097025020455},{"$f":"-Tributação!M26","v":0},{"$f":"-Tributação!N26","v":-14516.589997930107},{"$f":"-Tributação!O26","v":-14280.219858393499},{"$f":"-Tributação!P26","v":-14123.904384881054},{"$f":"-Tributação!Q26","v":-13670.314373659679},{"$f":"-Tributação!R26","v":-13468.191470557787},{"$f":"-Tributação!S26","v":-13266.469302402525},{"$f":"-Tributação!T26","v":-13036.019653367184},{"$f":"-Tributação!U26","v":-14592.128434905699},{"$f":"-Tributação!V26","v":-18931.083831890759},{"$f":"-Tributação!W26","v":-18511.969688048794},{"$f":"-Tributação!X26","v":-18078.916929751329},{"$f":"-Tributação!Y26","v":-17857.237570586844},{"$f":"-Tributação!Z26","v":-18055.185670524028},{"$f":"-Tributação!AA26","v":-18078.054976134164},{"$f":"-Tributação!AB26","v":-18064.310018860924},{"$f":"-Tributação!AC26","v":-18126.006085112811},{"$f":"-Tributação!AD26","v":-18127.027130695176},{"$f":"-Tributação!AE26","v":-18127.027130695176},{"$f":"-Tributação!AF26","v":-18088.200370053426},{"$f":"-Tributação!AG26","v":-17738.433401684073},{"$f":"-Tributação!AH26","v":-17357.769770104762},{"$f":"-Tributação!AI26","v":-16983.675286866182},{"$f":"-Tributação!AJ26","v":-16974.122160695519},{"$f":"-Tributação!AK26","v":-17081.469304548162},{"$f":"-Tributação!AL26","v":-17136.018125047889}]
[null,"CSLL",{"$f":"SUM(E48:AL48)","v":-165276.88654908392},{"$f":"-Tributação!D25","v":0},{"$f":"-Tributação!E25","v":0},{"$f":"-Tributação!F25","v":0},{"$f":"-Tributação!G25","v":-1211.9989289431671},{"$f":"-Tributação!H25","v":-2117.6028651220072},{"$f":"-Tributação!I25","v":0},{"$f":"-Tributação!J25","v":-3666.3764146558951},{"$f":"-Tributação!K25","v":-4395.1701948967784},{"$f":"-Tributação!L25","v":-4532.4139716029449},{"$f":"-Tributação!M25","v":0},{"$f":"-Tributação!N25","v":-5234.6123992548382},{"$f":"-Tributação!O25","v":-5149.5191490216594},{"$f":"-Tributação!P25","v":-5093.2455785571792},{"$f":"-Tributação!Q25","v":-4929.9531745174836},{"$f":"-Tributação!R25","v":-4857.1889294008033},{"$f":"-Tributação!S25","v":-4784.5689488649086},{"$f":"-Tributação!T25","v":-4701.6070752121859},{"$f":"-Tributação!U25","v":-5261.8062365660517},{"$f":"-Tributação!V25","v":-6823.830179480673},{"$f":"-Tributação!W25","v":-6672.9490876975651},{"$f":"-Tributação!X25","v":-6517.0500947104783},{"$f":"-Tributação!Y25","v":-6437.2455254112638},{"$f":"-Tributação!Z25","v":-6508.5068413886502},{"$f":"-Tributação!AA25","v":-6516.7397914082985},{"$f":"-Tributação!AB25","v":-6511.7916067899323},{"$f":"-Tributação!AC25","v":-6534.0021906406118},{"$f":"-Tributação!AD25","v":-6534.3697670502634},{"$f":"-Tributação!AE25","v":-6534.3697670502634},{"$f":"-Tributação!AF25","v":-6520.3921332192331},{"$f":"-Tributação!AG25","v":-6394.476024606266},{"$f":"-Tributação!AH25","v":-6257.4371172377141},{"$f":"-Tributação!AI25","v":-6122.7631032718255},{"$f":"-Tributação!AJ25","v":-6119.3239778503867},{"$f":"-Tributação!AK25","v":-6157.9689496373376},{"$f":"-Tributação!AL25","v":-6177.6065250172396}]
[]
[null,"LLE",{"$f":"SUM(D50:AL50)","v":1245834.5896416591},{"$f":"D43+D46","v":-1222.9781331944314},{"$f":"E43+E46","v":-53477.625107292813},-6055.2892678380977,17190.413385372762,30030.583480479891,-54323.306945225464,51989.979879228216,62323.234549072178,64269.155240227476,-142557.40620245741,63337.883305272815,62308.660183404834,61628.017950167792,59652.957444163854,58772.856574657329,57894.500619604143,56891.05700494739,54941.196009636202,50065.421316191605,48958.959976448816,47815.700694543513,47230.467186349269,47753.050170183429,47813.425136994192,47777.138449792837,47940.016064697818,47942.71162503527,47942.71162503527,47840.208976941045,46916.824180445954,45911.872193076575,44924.262757326724,44899.042504236168,45182.438964007146,45326.447850126424]
[]
[null,"Fluxo de Caixa do Projeto","TOTAL",1,{"$f":"D52+1","v":2},{"$f":"E52+1","v":3},{"$f":"F52+1","v":4},{"$f":"G52+1","v":5},{"$f":"H52+1","v":6},{"$f":"I52+1","v":7},{"$f":"J52+1","v":8},{"$f":"K52+1","v":9},{"$f":"L52+1","v":10},{"$f":"M52+1","v":11},{"$f":"N52+1","v":12},{"$f":"O52+1","v":13},{"$f":"P52+1","v":14},{"$f":"Q52+1","v":15},{"$f":"R52+1","v":16},{"$f":"S52+1","v":17},{"$f":"T52+1","v":18},{"$f":"U52+1","v":19},{"$f":"V52+1","v":20},{"$f":"W52+1","v":21},{"$f":"X52+1","v":22},{"$f":"Y52+1","v":23},{"$f":"Z52+1","v":24},{"$f":"AA52+1","v":25},{"$f":"AB52+1","v":26},{"$f":"AC52+1","v":27},{"$f":"AD52+1","v":28},{"$f":"AE52+1","v":29},{"$f":"AF52+1","v":30},{"$f":"AG52+1","v":31},{"$f":"AH52+1","v":32},{"$f":"AI52+1","v":33},{"$f":"AJ52+1","v":34},{"$f":"AK52+1","v":35}]
[null,"(+) EBITDA",{"$f":"SUM(D53:AL53)","v":2479472.7178088943},{"$f":"D38","v":-1083.700238898828},{"$f":"E38","v":-51898.682885235932},-3523.0658397775487,26078.599298850444,43305.231015336234,-41537.156415711652,73713.921198377328,87181.894246900716,86916.974803856952,-129016.31972971288,95008.330540912197,94999.480549878703,95515.2059284719,95670.512971038901,95668.223057058174,95668.223057058174,95504.066023457708,95670.512971038901,95670.512971038901,95650.275003288785,95494.967960721784,95641.425012255291,95670.512971038901,95670.512971038901,95524.055919505394,95679.362962072395,95670.512971038901,95670.512971038901,95515.2059284719,95638.792581311718,95638.792581311718,95629.942590278224,95515.2059284719,95670.512971038901,95679.362962072395]
[null,"(-) Tributos Sobre o Lucro",-590575.26090371795,{"$f":"D46","v":0},{"$f":"E46","v":0},{"$f":"F46","v":0},{"$f":"G46","v":-2047.6648518203665},-3582.1604103456234,0,-6206.4711470558223,-7441.3717191306523,-7673.9236741049899,0,-19751.202397184945,-19429.739007415159,-19217.149963438234,-18600.267548177162,-18325.380399958591,-18051.038251267433,-17737.626728579369,-19853.93467147175,-25754.914011371431,-25184.918775746359,-24595.967024461806,-24294.483095998108,-24563.692511912679,-24594.794767542462,-24576.101625650856,-24660.008275753422,-24661.396897745439,-24661.396897745439,-24608.592503272659,-24132.909426290338,-23615.206887342476,-23106.438390138006,-23093.446138545907,-23239.438254185501,-23313.624650065129]
[null,"(+/-) Variação da NCG",-91744.92797159453,{"$f":"-D14/365*'Painel de Controle'!$J$8","v":0},{"$f":"-('Painel de Controle'!$J$8/365*'FC Projeto'!E14-'FC Projeto'!D55)","v":0},{"$f":"-('Painel de Controle'!$J$8/365*'FC Projeto'!F14-'FC Projeto'!E55)","v":0},{"$f":"-(G14-F14)*'Painel de Controle'!$J$8/365","v":-27199.179079539728},{"$f":"-(H14-G14)*'Painel de Controle'!$J$8/365","v":-15949.646430684939},{"$f":"-(I14-H14)*'Painel de Controle'!$J$8/365","v":-18053.901887123284},{"$f":"-(J14-I14)*'Painel de Controle'!$J$8/365","v":-15644.681871780824},{"$f":"-(K14-J14)*'Painel de Controle'!$J$8/365","v":-14897.518702465757},{"$f":"-(L14-K14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(M14-L14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(N14-M14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(O14-N14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(P14-O14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(Q14-P14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(R14-Q14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(S14-R14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(T14-S14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(U14-T14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(V14-U14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(W14-V14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(X14-W14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(Y14-X14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(Z14-Y14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AA14-Z14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AB14-AA14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AC14-AB14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AD14-AC14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AE14-AD14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AF14-AE14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AG14-AF14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AH14-AG14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AI14-AH14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AJ14-AI14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AK14-AJ14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AL14-AK14)*'Painel de Controle'!$J$8/365","v":0}]
[null,"(=) Fluxo de Caixa Operacional",1797152.5289335814,{"$f":"SUM(D53:D55)","v":-1083.700238898828},{"$f":"SUM(E53:E55)","v":-51898.682885235932},-3523.0658397775487,-3168.2446325096498,23773.42417430567,-59591.058302834936,51862.768179540682,64843.003825304309,79243.051129751955,-129016.31972971288,75257.128143727256,75569.74154246354,76298.055965033665,77070.245422861743,77342.84265709958,77617.184805790748,77766.439294878335,75816.578299567147,69915.598959667463,70465.356227542419,70899.000936259981,71346.941916257187,71106.820459126218,71075.718203496435,70947.954293854535,71019.354686318969,71009.116073293466,71009.116073293466,70906.613425199233,71505.88315502138,72023.585693969246,72523.504200140218,72421.759789926,72431.0747168534,72365.738312007263,{"$f":"AVERAGE(K56:AL56)","v":65742.181731392557}]
[null,"(-) Fluxo de Caixa de Investimento",-853545.09280535672,{"$f":"(-CAPEX!F69/1000)*(1+Sensibilidade!$D4)","v":-4874.7263003461139},{"$f":"(-CAPEX!G69/1000)*(1+Sensibilidade!$D4)","v":-40694.533677844702},{"$f":"(-CAPEX!H69/1000)*(1+Sensibilidade!$D4)","v":-29964.522288729448},{"$f":"(-CAPEX!I69/1000)*(1+Sensibilidade!$D4)","v":-54241.995570756655},{"$f":"(-CAPEX!J69/1000)*(1+Sensibilidade!$D4)","v":-42392.008763491751},{"$f":"(-CAPEX!K69/1000)*(1+Sensibilidade!$D4)","v":-43594.156873527958},{"$f":"(-CAPEX!L69/1000)*(1+Sensibilidade!$D4)","v":-40399.306437199011},{"$f":"(-CAPEX!M69/1000)*(1+Sensibilidade!$D4)","v":-15114.334018820549},{"$f":"(-CAPEX!N69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!O69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!P69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!Q69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!R69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!S69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!T69/1000)*(1+Sensibilidade!$D4)","v":-17290.471556165274},{"$f":"(-CAPEX!U69/1000)*(1+Sensibilidade!$D4)","v":-17290.471556165274},{"$f":"(-CAPEX!V69/1000)*(1+Sensibilidade!$D4)","v":-31026.721375325393},{"$f":"(-CAPEX!W69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!X69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!Y69/1000)*(1+Sensibilidade!$D4)","v":-45148.008293898616},{"$f":"(-CAPEX!Z69/1000)*(1+Sensibilidade!$D4)","v":-45148.008293898616},{"$f":"(-CAPEX!AA69/1000)*(1+Sensibilidade!$D4)","v":-58884.258113058735},{"$f":"(-CAPEX!AB69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AC69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AD69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!AE69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!AF69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AG69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AH69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AI69/1000)*(1+Sensibilidade!$D4)","v":-62970.107345682489},{"$f":"(-CAPEX!AJ69/1000)*(1+Sensibilidade!$D4)","v":-62970.107345682489},{"$f":"(-CAPEX!AK69/1000)*(1+Sensibilidade!$D4)","v":-76706.3571648426},{"$f":"(-CAPEX!AL69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AM69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AN69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"AVERAGE(K57:AL57)","v":-21335.137246195045}]
[null,"(+/-) Fluxo de Caixa do Projeto",943607.43612822471,{"$f":"D56+D57","v":-5958.4265392449415},{"$f":"E56+E57","v":-92593.216563080641},-33487.588128506999,-57410.240203266309,-18618.584589186081,-103185.21517636289,11463.461742341671,49728.669806483762,79243.051129751955,-129016.31972971288,75257.128143727256,61833.491723303421,62561.806145873546,63333.995603701624,60052.37110093431,60326.713249625478,46739.717919552946,62080.328480407028,56179.349140507344,25317.347933643803,25750.992642361365,12462.683803198452,57370.570639966099,57339.468384336316,70947.954293854535,71019.354686318969,57272.866254133347,57272.866254133347,57170.363606039115,8535.7758093388911,9053.478348286757,-4182.8529647023825,58685.509970765881,58694.824897693281,72365.738312007263,{"$f":"AVERAGE(L58:AL58)/WACC!D22","v":481101.31092927681}]
[null,"(=) Fluxo de Caixa do Projeto Acumulado",null,{"$f":"D58","v":-5958.4265392449415},{"$f":"D59+E58","v":-98551.643102325586},{"$f":"E59+F58","v":-132039.23123083258},{"$f":"F59+G58","v":-189449.4714340989},{"$f":"G59+H58","v":-208068.05602328497},-311253.27119964786,-299789.80945730617,-250061.13965082241,-170818.08852107046,-299834.40825078334,-224577.28010705608,-162743.78838375266,-100181.98223787911,-36847.98663417749,23204.384466756819,83531.097716382297,130270.81563593524,192351.14411634227,248530.49325684962,273847.84119049343,299598.83383285481,312061.51763605326,369432.08827601938,426771.55666035571,497719.51095421024,568738.8656405292,626011.7318946626,683284.59814879601,740454.96175483509,748990.73756417399,758044.2159124607,753861.36294775829,812546.8729185242,871241.69781621743,943607.43612822471]
[null,null,null,null,{"$f":"IF(AND(E59>0,D59<0),E52,\"\")","v":""},{"$f":"IF(AND(F59>0,E59<0),F52,\"\")","v":""},"","","","","","","","","","","",15,"","","","","","","","","","","","","","","","","","","",""]
[null,"VPL 35 anos",{"$f":"D58+NPV(WACC!D22,'FC Projeto'!E58:AL58)","v":10187.143004923533}]
[null,"VPL Perpetuidade",{"$f":"AM58/((1+WACC!$D$22)^35)","v":22178.422591340641}]
[null,"VPL Total",{"$f":"C61+C62","v":32365.565596264176}]
[null,"TIR",{"$f":"IRR(D58:AM58)","v":0.10142067130446986}]
[null,"Payback",{"$f":"SUM(D60:AL60)","v":15}]
[]
[]
[null,null,"Fluxo de Caixa Operacional",{"$f":"D56","v":-1083.700238898828},{"$f":"E56","v":-51898.682885235932},-3523.0658397775487,-3168.2446325096498,23773.42417430567,-59591.058302834936,51862.768179540682,64843.003825304309,79243.051129751955,-129016.31972971288,75257.128143727256,75569.74154246354,76298.055965033665,77070.245422861743,77342.84265709958,77617.184805790748,77766.439294878335,75816.578299567147,69915.598959667463,70465.356227542419,70899.000936259981,71346.941916257187,71106.820459126218,71075.718203496435,70947.954293854535,71019.354686318969,71009.116073293466,71009.116073293466,70906.613425199233,71505.88315502138,72023.585693969246,72523.504200140218,72421.759789926,72431.0747168534,72365.738312007263]
[null,null,"Investimento",{"$f":"-D57","v":4874.7263003461139},{"$f":"-E57","v":40694.533677844702},{"$f":"-F57","v":29964.522288729448},54241.995570756655,42392.008763491751,43594.156873527958,40399.306437199011,15114.334018820549,0,0,0,13736.249819160119,13736.249819160119,13736.249819160119,17290.471556165274,17290.471556165274,31026.721375325393,13736.249819160119,13736.249819160119,45148.008293898616,45148.008293898616,58884.258113058735,13736.249819160119,13736.249819160119,0,0,13736.249819160119,13736.249819160119,13736.249819160119,62970.107345682489,62970.107345682489,76706.3571648426,13736.249819160119,13736.249819160119,0]
[]
[null,"Capex VPL",{"$f":"SUM(D71:AL71)","v":-285684.43680809595},{"$f":"D57/((1+WACC!$D$22)^(D12-1))","v":-4874.7263003461139},{"$f":"E57/((1+WACC!$D$22)^(E12-1))","v":-37269.70095383907},{"$f":"F57/((1+WACC!$D$22)^(F12-1))","v":-25133.155716082481},{"$f":"G57/((1+WACC!$D$22)^(G12-1))","v":-41667.280320667196},{"$f":"H57/((1+WACC!$D$22)^(H12-1))","v":-29823.82371401614},{"$f":"I57/((1+WACC!$D$22)^(I12-1))","v":-28088.428498700276},{"$f":"J57/((1+WACC!$D$22)^(J12-1))","v":-23839.267140265885},{"$f":"K57/((1+WACC!$D$22)^(K12-1))","v":-8168.2277508437737},{"$f":"L57/((1+WACC!$D$22)^(L12-1))","v":0},{"$f":"M57/((1+WACC!$D$22)^(M12-1))","v":0},{"$f":"N57/((1+WACC!$D$22)^(N12-1))","v":0},{"$f":"O57/((1+WACC!$D$22)^(O12-1))","v":-5222.5947856968014},{"$f":"P57/((1+WACC!$D$22)^(P12-1))","v":-4783.0636764851106},{"$f":"Q57/((1+WACC!$D$22)^(Q12-1))","v":-4380.5232977229552},{"$f":"R57/((1+WACC!$D$22)^(R12-1))","v":-5049.9198284026197},{"$f":"S57/((1+WACC!$D$22)^(S12-1))","v":-4624.9209619987469},{"$f":"T57/((1+WACC!$D$22)^(T12-1))","v":-7600.6930643887463},{"$f":"U57/((1+WACC!$D$22)^(U12-1))","v":-3081.8061803889186},{"$f":"V57/((1+WACC!$D$22)^(V12-1))","v":-2822.4428285639769},{"$f":"W57/((1+WACC!$D$22)^(W12-1))","v":-8496.0175514181374},{"$f":"X57/((1+WACC!$D$22)^(X12-1))","v":-7780.9967291089106},{"$f":"Y57/((1+WACC!$D$22)^(Y12-1))","v":-9294.2783783384421},{"$f":"Z57/((1+WACC!$D$22)^(Z12-1))","v":-1985.6581421183803},{"$f":"AA57/((1+WACC!$D$22)^(AA12-1))","v":-1818.546091206302},{"$f":"AB57/((1+WACC!$D$22)^(AB12-1))","v":0},{"$f":"AC57/((1+WACC!$D$22)^(AC12-1))","v":0},{"$f":"AD57/((1+WACC!$D$22)^(AD12-1))","v":-1396.9594768965026},{"$f":"AE57/((1+WACC!$D$22)^(AE12-1))","v":-1279.392027458209},{"$f":"AF57/((1+WACC!$D$22)^(AF12-1))","v":-1171.7189990077979},{"$f":"AG57/((1+WACC!$D$22)^(AG12-1))","v":-4919.3707746239397},{"$f":"AH57/((1+WACC!$D$22)^(AH12-1))","v":-4505.3588548947409},{"$f":"AI57/((1+WACC!$D$22)^(AI12-1))","v":-5026.2738286997119},{"$f":"AJ57/((1+WACC!$D$22)^(AJ12-1))","v":-824.33321486918976},{"$f":"AK57/((1+WACC!$D$22)^(AK12-1))","v":-754.95772104688797},{"$f":"AL57/((1+WACC!$D$22)^(AL12-1))","v":0}]
[null,"Opex VPL",-1452816.2963056215,{"$f":"D24/((1+WACC!$D$22)^(D12-1))","v":-112.67084039882796},{"$f":"E24/((1+WACC!$D$22)^(E12-1))","v":-46641.606235304927},{"$f":"F24/((1+WACC!$D$22)^(F12-1))","v":-2140.5557096390239},{"$f":"G24/((1+WACC!$D$22)^(G12-1))","v":-38967.59733436293},{"$f":"H24/((1+WACC!$D$22)^(H12-1))","v":-55655.581586437431},{"$f":"I24/((1+WACC!$D$22)^(I12-1))","v":-138900.38377459685},{"$f":"J24/((1+WACC!$D$22)^(J12-1))","v":-85600.653411155654},{"$f":"K24/((1+WACC!$D$22)^(K12-1))","v":-94140.388638368822},{"$f":"L24/((1+WACC!$D$22)^(L12-1))","v":-86348.699087901739},{"$f":"M24/((1+WACC!$D$22)^(M12-1))","v":-176962.56570028915},{"$f":"N24/((1+WACC!$D$22)^(N12-1))","v":-69067.086155252633},{"$f":"O24/((1+WACC!$D$22)^(O12-1))","v":-63257.797635650139},{"$f":"P24/((1+WACC!$D$22)^(P12-1))","v":-57754.471892060443},{"$f":"Q24/((1+WACC!$D$22)^(Q12-1))","v":-52844.355038080939},{"$f":"R24/((1+WACC!$D$22)^(R12-1))","v":-48397.6678906784},{"$f":"S24/((1+WACC!$D$22)^(S12-1))","v":-44324.543031459449},{"$f":"T24/((1+WACC!$D$22)^(T12-1))","v":-40634.424392222965},{"$f":"U24/((1+WACC!$D$22)^(U12-1))","v":-37177.307112983173},{"$f":"V24/((1+WACC!$D$22)^(V12-1))","v":-34048.48251460051},{"$f":"W24/((1+WACC!$D$22)^(W12-1))","v":-31186.786725947648},{"$f":"X24/((1+WACC!$D$22)^(X12-1))","v":-28588.887758297322},{"$f":"Y24/((1+WACC!$D$22)^(Y12-1))","v":-26159.743725448294},{"$f":"Z24/((1+WACC!$D$22)^(Z12-1))","v":-23953.947214686446},{"$f":"AA24/((1+WACC!$D$22)^(AA12-1))","v":-21937.994336606756},{"$f":"AB24/((1+WACC!$D$22)^(AB12-1))","v":-20109.460781125399},{"$f":"AC24/((1+WACC!$D$22)^(AC12-1))","v":-18399.812121606246},{"$f":"AD24/((1+WACC!$D$22)^(AD12-1))","v":-16852.192661389065},{"$f":"AE24/((1+WACC!$D$22)^(AE12-1))","v":-15433.920090559848},{"$f":"AF24/((1+WACC!$D$22)^(AF12-1))","v":-14148.25655077179},{"$f":"AG24/((1+WACC!$D$22)^(AG12-1))","v":-12947.891089418203},{"$f":"AH24/((1+WACC!$D$22)^(AH12-1))","v":-11858.202693896847},{"$f":"AI24/((1+WACC!$D$22)^(AI12-1))","v":-10860.801864827414},{"$f":"AJ24/((1+WACC!$D$22)^(AJ12-1))","v":-9953.6474335295516},{"$f":"AK24/((1+WACC!$D$22)^(AK12-1))","v":-9107.4173422340245},{"$f":"AL24/((1+WACC!$D$22)^(AL12-1))","v":-8340.495933832286}]
[null,"Receita VPL",2052867.5086566072,{"$f":"D14/((1+WACC!$D$22)^(D12-1))","v":0},{"$f":"E14/((1+WACC!$D$22)^(E12-1))","v":0},{"$f":"F14/((1+WACC!$D$22)^(F12-1))","v":0},{"$f":"G14/((1+WACC!$D$22)^(G12-1))","v":63551.661656097378},{"$f":"H14/((1+WACC!$D$22)^(H12-1))","v":92333.63317406131},{"$f":"I14/((1+WACC!$D$22)^(I12-1))","v":119944.83566069727},{"$f":"J14/((1+WACC!$D$22)^(J12-1))","v":137930.35063814733},{"$f":"K14/((1+WACC!$D$22)^(K12-1))","v":150810.82136396129},{"$f":"L14/((1+WACC!$D$22)^(L12-1))","v":138118.65390406825},{"$f":"M14/((1+WACC!$D$22)^(M12-1))","v":126494.65325987869},{"$f":"N14/((1+WACC!$D$22)^(N12-1))","v":115848.92301694836},{"$f":"O14/((1+WACC!$D$22)^(O12-1))","v":106099.13240059186},{"$f":"P14/((1+WACC!$D$22)^(P12-1))","v":97169.879555215637},{"$f":"Q14/((1+WACC!$D$22)^(Q12-1))","v":88992.108409761538},{"$f":"R14/((1+WACC!$D$22)^(R12-1))","v":81502.574619479012},{"$f":"S14/((1+WACC!$D$22)^(S12-1))","v":74643.356453785396},{"$f":"T14/((1+WACC!$D$22)^(T12-1))","v":68361.406847572827},{"$f":"U14/((1+WACC!$D$22)^(U12-1))","v":62608.14315166531},{"$f":"V14/((1+WACC!$D$22)^(V12-1))","v":57339.071409683653},{"$f":"W14/((1+WACC!$D$22)^(W12-1))","v":52513.442255591792},{"$f":"X14/((1+WACC!$D$22)^(X12-1))","v":48093.935770743032},{"$f":"Y14/((1+WACC!$D$22)^(Y12-1))","v":44046.372863208329},{"$f":"Z14/((1+WACC!$D$22)^(Z12-1))","v":40339.450937283982},{"$f":"AA14/((1+WACC!$D$22)^(AA12-1))","v":36944.501808928544},{"$f":"AB14/((1+WACC!$D$22)^(AB12-1))","v":33835.269994922288},{"$f":"AC14/((1+WACC!$D$22)^(AC12-1))","v":30987.70966110615},{"$f":"AD14/((1+WACC!$D$22)^(AD12-1))","v":28379.798659360949},{"$f":"AE14/((1+WACC!$D$22)^(AE12-1))","v":25991.368215146595},{"$f":"AF14/((1+WACC!$D$22)^(AF12-1))","v":23803.94694845748},{"$f":"AG14/((1+WACC!$D$22)^(AG12-1))","v":21800.618021900555},{"$f":"AH14/((1+WACC!$D$22)^(AH12-1))","v":19965.888311123679},{"$f":"AI14/((1+WACC!$D$22)^(AI12-1))","v":18285.56858579885},{"$f":"AJ14/((1+WACC!$D$22)^(AJ12-1))","v":16746.663774517325},{"$f":"AK14/((1+WACC!$D$22)^(AK12-1))","v":15337.272464939251},{"$f":"AL14/((1+WACC!$D$22)^(AL12-1))","v":14046.494861963251}]
[null,"NCG VPL",-61029.931374918546,{"$f":"D55/((1+WACC!$D$22)^(D12-1))","v":0},{"$f":"E55/((1+WACC!$D$22)^(E12-1))","v":0},{"$f":"F55/((1+WACC!$D$22)^(F12-1))","v":0},{"$f":"G55/((1+WACC!$D$22)^(G12-1))","v":-20893.696982826536},{"$f":"H55/((1+WACC!$D$22)^(H12-1))","v":-11220.96964320531},{"$f":"I55/((1+WACC!$D$22)^(I12-1))","v":-11632.424357929178},{"$f":"J55/((1+WACC!$D$22)^(J12-1))","v":-9231.7859725048329},{"$f":"K55/((1+WACC!$D$22)^(K12-1))","v":-8051.0544184526861},{"$f":"L55/((1+WACC!$D$22)^(L12-1))","v":0},{"$f":"M55/((1+WACC!$D$22)^(M12-1))","v":0},{"$f":"N55/((1+WACC!$D$22)^(N12-1))","v":0},{"$f":"O55/((1+WACC!$D$22)^(O12-1))","v":0},{"$f":"P55/((1+WACC!$D$22)^(P12-1))","v":0},{"$f":"Q55/((1+WACC!$D$22)^(Q12-1))","v":0},{"$f":"R55/((1+WACC!$D$22)^(R12-1))","v":0},{"$f":"S55/((1+WACC!$D$22)^(S12-1))","v":0},{"$f":"T55/((1+WACC!$D$22)^(T12-1))","v":0},{"$f":"U55/((1+WACC!$D$22)^(U12-1))","v":0},{"$f":"V55/((1+WACC!$D$22)^(V12-1))","v":0},{"$f":"W55/((1+WACC!$D$22)^(W12-1))","v":0},{"$f":"X55/((1+WACC!$D$22)^(X12-1))","v":0},{"$f":"Y55/((1+WACC!$D$22)^(Y12-1))","v":0},{"$f":"Z55/((1+WACC!$D$22)^(Z12-1))","v":0},{"$f":"AA55/((1+WACC!$D$22)^(AA12-1))","v":0},{"$f":"AB55/((1+WACC!$D$22)^(AB12-1))","v":0},{"$f":"AC55/((1+WACC!$D$22)^(AC12-1))","v":0},{"$f":"AD55/((1+WACC!$D$22)^(AD12-1))","v":0},{"$f":"AE55/((1+WACC!$D$22)^(AE12-1))","v":0},{"$f":"AF55/((1+WACC!$D$22)^(AF12-1))","v":0},{"$f":"AG55/((1+WACC!$D$22)^(AG12-1))","v":0},{"$f":"AH55/((1+WACC!$D$22)^(AH12-1))","v":0},{"$f":"AI55/((1+WACC!$D$22)^(AI12-1))","v":0},{"$f":"AJ55/((1+WACC!$D$22)^(AJ12-1))","v":0},{"$f":"AK55/((1+WACC!$D$22)^(AK12-1))","v":0},{"$f":"AL55/((1+WACC!$D$22)^(AL12-1))","v":0}]
[null,"Tributação VPL",-243149.70116304792,{"$f":"(D54+D16)/((1+WACC!$D$22)^(D12-1))","v":-971.02939850000007},{"$f":"(E54+E16)/((1+WACC!$D$22)^(E12-1))","v":-889.308023185043},{"$f":"(F54+F16)/((1+WACC!$D$22)^(F12-1))","v":-814.46428019891619},{"$f":"(G54+G16)/((1+WACC!$D$22)^(G12-1))","v":-6124.1298846649897},{"$f":"(H54+H16)/((1+WACC!$D$22)^(H12-1))","v":-8731.8916943252661},{"$f":"(I54+I16)/((1+WACC!$D$22)^(I12-1))","v":-7807.52133613765},{"$f":"(J54+J16)/((1+WACC!$D$22)^(J12-1))","v":-12494.158509679251},{"$f":"(K54+K16)/((1+WACC!$D$22)^(K12-1))","v":-13576.324300632465},{"$f":"(L54+L16)/((1+WACC!$D$22)^(L12-1))","v":-12548.848144459913},{"$f":"(M54+M16)/((1+WACC!$D$22)^(M12-1))","v":-8014.2113438915167},{"$f":"(N54+N16)/((1+WACC!$D$22)^(N12-1))","v":-15539.323828531957},{"$f":"(O54+O16)/((1+WACC!$D$22)^(O12-1))","v":-14109.319598355552},{"$f":"(P54+P16)/((1+WACC!$D$22)^(P12-1))","v":-12847.860852544394},{"$f":"(Q54+Q16)/((1+WACC!$D$22)^(Q12-1))","v":-11569.865659915451},{"$f":"(R54+R16)/((1+WACC!$D$22)^(R12-1))","v":-10515.866664138899},{"$f":"(S54+S16)/((1+WACC!$D$22)^(S12-1))","v":-9557.4742157250275},{"$f":"(T54+T16)/((1+WACC!$D$22)^(T12-1))","v":-8676.3445023221484},{"$f":"(U54+U16)/((1+WACC!$D$22)^(U12-1))","v":-8420.9532354708117},{"$f":"(V54+V16)/((1+WACC!$D$22)^(V12-1))","v":-8924.7478914332751},{"$f":"(W54+W16)/((1+WACC!$D$22)^(W12-1))","v":-8066.3827978116342},{"$f":"(X54+X16)/((1+WACC!$D$22)^(X12-1))","v":-7286.0174233005091},{"$f":"(Y54+Y16)/((1+WACC!$D$22)^(Y12-1))","v":-6625.2434828768646},{"$f":"(Z54+Z16)/((1+WACC!$D$22)^(Z12-1))","v":-6106.5819744018672},{"$f":"(AA54+AA16)/((1+WACC!$D$22)^(AA12-1))","v":-5596.772557748709},{"$f":"(AB54+AB16)/((1+WACC!$D$22)^(AB12-1))","v":-5123.4843107882016},{"$f":"(AC54+AC16)/((1+WACC!$D$22)^(AC12-1))","v":-4701.6116373452305},{"$f":"(AD54+AD16)/((1+WACC!$D$22)^(AD12-1))","v":-4306.0674448316013},{"$f":"(AE54+AE16)/((1+WACC!$D$22)^(AE12-1))","v":-3943.67084351943},{"$f":"(AF54+AF16)/((1+WACC!$D$22)^(AF12-1))","v":-3607.2690891478333},{"$f":"(AG54+AG16)/((1+WACC!$D$22)^(AG12-1))","v":-3266.5215624417256},{"$f":"(AH54+AH16)/((1+WACC!$D$22)^(AH12-1))","v":-2954.5722870199543},{"$f":"(AI54+AI16)/((1+WACC!$D$22)^(AI12-1))","v":-2672.579228305146},{"$f":"(AJ54+AJ16)/((1+WACC!$D$22)^(AJ12-1))","v":-2446.8765386349264},{"$f":"(AK54+AK16)/((1+WACC!$D$22)^(AK12-1))","v":-2248.9724348453783},{"$f":"(AL54+AL16)/((1+WACC!$D$22)^(AL12-1))","v":-2063.4341859164456}]
[null,"Fluxo de Caixa VPL",10187.143004923604,{"$f":"D58/((1+WACC!$D$22)^(D12-1))","v":-5958.4265392449415},{"$f":"E58/((1+WACC!$D$22)^(E12-1))","v":-84800.615212329052},{"$f":"F58/((1+WACC!$D$22)^(F12-1))","v":-28088.175705920421},{"$f":"G58/((1+WACC!$D$22)^(G12-1))","v":-44101.042866424279},{"$f":"H58/((1+WACC!$D$22)^(H12-1))","v":-13098.633463922839},{"$f":"I58/((1+WACC!$D$22)^(I12-1))","v":-66483.922306666675},{"$f":"J58/((1+WACC!$D$22)^(J12-1))","v":6764.4856045416846},{"$f":"K58/((1+WACC!$D$22)^(K12-1))","v":26874.826255663567},{"$f":"L58/((1+WACC!$D$22)^(L12-1))","v":39221.106671706621},{"$f":"M58/((1+WACC!$D$22)^(M12-1))","v":-58482.123784301984},{"$f":"N58/((1+WACC!$D$22)^(N12-1))","v":31242.513033163777},{"$f":"O58/((1+WACC!$D$22)^(O12-1))","v":23509.420380889365},{"$f":"P58/((1+WACC!$D$22)^(P12-1))","v":21784.48313412569},{"$f":"Q58/((1+WACC!$D$22)^(Q12-1))","v":20197.3644140422},{"$f":"R58/((1+WACC!$D$22)^(R12-1))","v":17539.120236259092},{"$f":"S58/((1+WACC!$D$22)^(S12-1))","v":16136.418244602184},{"$f":"T58/((1+WACC!$D$22)^(T12-1))","v":11449.944888638971},{"$f":"U58/((1+WACC!$D$22)^(U12-1))","v":13928.076622822407},{"$f":"V58/((1+WACC!$D$22)^(V12-1))","v":11543.398175085887},{"$f":"W58/((1+WACC!$D$22)^(W12-1))","v":4764.2551804143714},{"$f":"X58/((1+WACC!$D$22)^(X12-1))","v":4438.033860036292},{"$f":"Y58/((1+WACC!$D$22)^(Y12-1))","v":1967.1072765447332},{"$f":"Z58/((1+WACC!$D$22)^(Z12-1))","v":8293.2636060772911},{"$f":"AA58/((1+WACC!$D$22)^(AA12-1))","v":7591.1888233667723},{"$f":"AB58/((1+WACC!$D$22)^(AB12-1))","v":8602.3249030086881},{"$f":"AC58/((1+WACC!$D$22)^(AC12-1))","v":7886.2859021546756},{"$f":"AD58/((1+WACC!$D$22)^(AD12-1))","v":5824.5790762437828},{"$f":"AE58/((1+WACC!$D$22)^(AE12-1))","v":5334.3852536091072},{"$f":"AF58/((1+WACC!$D$22)^(AF12-1))","v":4876.7023095300583},{"$f":"AG58/((1+WACC!$D$22)^(AG12-1))","v":666.83459541669038},{"$f":"AH58/((1+WACC!$D$22)^(AH12-1))","v":647.75447531213786},{"$f":"AI58/((1+WACC!$D$22)^(AI12-1))","v":-274.08633603342003},{"$f":"AJ58/((1+WACC!$D$22)^(AJ12-1))","v":3521.8065874836593},{"$f":"AK58/((1+WACC!$D$22)^(AK12-1))","v":3225.9249668129619},{"$f":"AL58/((1+WACC!$D$22)^(AL12-1))","v":3642.5647422145207}]
[null,"Fluxo de Caixa Acumulado VPL",null,{"$f":"D76","v":-5958.4265392449415},{"$f":"D77+E76","v":-90759.041751573997},{"$f":"E77+F76","v":-118847.21745749442},-162948.26032391872,-176046.89378784155,-242530.81609450822,-235766.33048996652,-208891.50423430296,-169670.39756259634,-228152.52134689831,-196910.00831373455,-173400.58793284517,-151616.10479871949,-131418.74038467728,-113879.62014841818,-97743.201903815992,-86293.25701517702,-72365.18039235461,-60821.782217268723,-56057.52703685435,-51619.493176818054,-49652.385900273322,-41359.12229419603,-33767.933470829259,-25165.608567820571,-17279.322665665895,-11454.743589422113,-6120.3583358130054,-1243.6560262829471,-576.82143086625672,70.933044445881137,-203.15329158753889,3318.6532958961207,6544.578262709083,10187.143004923604]
[null,"Payback VPL",null,null,{"$f":"IF(AND(E77>0,D77<0),E52,\"\")","v":""},{"$f":"IF(AND(F77>0,E77<0),F52,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",31,"",33,"",""]

{"sheet":"FC Acionista","index":7,"n_rows":87,"n_cols":39,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[]
[null,"FLUXO DE CAIXA DO ACIONISTA"]
[]
[null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[null,null,null,1,{"$f":"D5+1","v":2},{"$f":"E5+1","v":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]
[null,"Área com início de cultivo no ano",null,{"$f":"IF(D5<10,VLOOKUP(D5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(E5<10,VLOOKUP(E5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(F5<10,VLOOKUP(F5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(G5<10,VLOOKUP(G5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1783.76},{"$f":"IF(H5<10,VLOOKUP(H5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1046},{"$f":"IF(I5<10,VLOOKUP(I5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1184},{"$f":"IF(J5<10,VLOOKUP(J5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":1026},{"$f":"IF(K5<10,VLOOKUP(K5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":977},{"$f":"IF(L5<10,VLOOKUP(L5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(M5<10,VLOOKUP(M5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(N5<10,VLOOKUP(N5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(O5<10,VLOOKUP(O5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(P5<10,VLOOKUP(P5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(Q5<10,VLOOKUP(Q5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(R5<10,VLOOKUP(R5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(S5<10,VLOOKUP(S5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(T5<10,VLOOKUP(T5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(U5<10,VLOOKUP(U5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(V5<10,VLOOKUP(V5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(W5<10,VLOOKUP(W5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(X5<10,VLOOKUP(X5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(Y5<10,VLOOKUP(Y5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(Z5<10,VLOOKUP(Z5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AA5<10,VLOOKUP(AA5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AB5<10,VLOOKUP(AB5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AC5<10,VLOOKUP(AC5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AD5<10,VLOOKUP(AD5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AE5<10,VLOOKUP(AE5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AF5<10,VLOOKUP(AF5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AG5<10,VLOOKUP(AG5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AH5<10,VLOOKUP(AH5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AI5<10,VLOOKUP(AI5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AJ5<10,VLOOKUP(AJ5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AK5<10,VLOOKUP(AK5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0},{"$f":"IF(AL5<10,VLOOKUP(AL5,'Painel de Controle'!$B$10:$C$20,2,FALSE),0)","v":0}]
[null,"Área Cultivada",null,{"$f":"D6","v":0},{"$f":"D7+E6","v":0},{"$f":"E7+F6","v":0},1783.76,2829.76,4013.76,5039.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76]
[null,"% Área Cultiva",null,{"$f":"D7/SUM($D$6:$AL$6)","v":0},{"$f":"E7/SUM($D$6:$AL$6)","v":0},0,0.29646520718792174,0.47031292589367035,0.66709657689520607,0.83762024744214492,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"% CAPEX Infraestrutura de Irrigação",null,{"$f":"SUM(CAPEX!F$20:F$47)/SUM(CAPEX!$E$20:$E$47)","v":0},{"$f":"SUM(CAPEX!G$20:G$47)/SUM(CAPEX!$E$20:$E$47)","v":0.40055630809820808},{"$f":"SUM(CAPEX!H$20:H$47)/SUM(CAPEX!$E$20:$E$47)","v":0.13110379655196128},{"$f":"SUM(CAPEX!I$20:I$47)/SUM(CAPEX!$E$20:$E$47)","v":0.14192543343506109},{"$f":"SUM(CAPEX!J$20:J$47)/SUM(CAPEX!$E$20:$E$47)","v":0.1158383497659785},{"$f":"SUM(CAPEX!K$20:K$47)/SUM(CAPEX!$E$20:$E$47)","v":0.1158383497659785},{"$f":"SUM(CAPEX!L$20:L$47)/SUM(CAPEX!$E$20:$E$47)","v":9.4737762382812465E-2}]
[null,"% Implantação Infraestrutura de Irrigação",null,{"$f":"D9","v":0},{"$f":"D10+E9","v":0.40055630809820808},{"$f":"E10+F9","v":0.53166010465016933},0.67358553808523047,0.78942388785120898,0.90526223761718749,1,{"$f":"J10","v":1},{"$f":"K10","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Demonstração de Resultados do Exercício (R$ mil)","TOTAL",1,{"$f":"D12+1","v":2},{"$f":"E12+1","v":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]
[]
[null,"Receita Operacional Bruta",{"$f":"SUM(D14:AL14)","v":8447487.3785685375},{"$f":"'FC Projeto'!D14","v":0},{"$f":"'FC Projeto'!E14","v":0},{"$f":"'FC Projeto'!F14","v":0},{"$f":"'FC Projeto'!G14","v":82730.836366933334},{"$f":"'FC Projeto'!H14","v":131244.34426026669},{"$f":"'FC Projeto'!I14","v":186158.29583360002},{"$f":"'FC Projeto'!J14","v":233744.20319360003},{"$f":"'FC Projeto'!K14","v":279057.48924693337},{"$f":"'FC Projeto'!L14","v":279057.48924693337},{"$f":"'FC Projeto'!M14","v":279057.48924693337},{"$f":"'FC Projeto'!N14","v":279057.48924693337},{"$f":"'FC Projeto'!O14","v":279057.48924693337},{"$f":"'FC Projeto'!P14","v":279057.48924693337},{"$f":"'FC Projeto'!Q14","v":279057.48924693337},{"$f":"'FC Projeto'!R14","v":279057.48924693337},{"$f":"'FC Projeto'!S14","v":279057.48924693337},{"$f":"'FC Projeto'!T14","v":279057.48924693337},{"$f":"'FC Projeto'!U14","v":279057.48924693337},{"$f":"'FC Projeto'!V14","v":279057.48924693337},{"$f":"'FC Projeto'!W14","v":279057.48924693337},{"$f":"'FC Projeto'!X14","v":279057.48924693337},{"$f":"'FC Projeto'!Y14","v":279057.48924693337},{"$f":"'FC Projeto'!Z14","v":279057.48924693337},{"$f":"'FC Projeto'!AA14","v":279057.48924693337},{"$f":"'FC Projeto'!AB14","v":279057.48924693337},{"$f":"'FC Projeto'!AC14","v":279057.48924693337},{"$f":"'FC Projeto'!AD14","v":279057.48924693337},{"$f":"'FC Projeto'!AE14","v":279057.48924693337},{"$f":"'FC Projeto'!AF14","v":279057.48924693337},{"$f":"'FC Projeto'!AG14","v":279057.48924693337},{"$f":"'FC Projeto'!AH14","v":279057.48924693337},{"$f":"'FC Projeto'!AI14","v":279057.48924693337},{"$f":"'FC Projeto'!AJ14","v":279057.48924693337},{"$f":"'FC Projeto'!AK14","v":279057.48924693337},{"$f":"'FC Projeto'!AL14","v":279057.48924693337}]
[]
[null,"Deduções sobre a Receita Operacional",{"$f":"SUM(D16:AL16)","v":-539791.60240707861},{"$f":"SUM(D17:D20)","v":-971.02939850000007},{"$f":"SUM(E17:E20)","v":-971.02939850000007},-971.02939850000007,-5924.6583601165366,-8829.4750921045306,-12117.527683570861,-14966.802986648947,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771,-17680.001788897771]
[null,"PIS",-59334.371419267496,{"$f":"-Tributação!D16","v":0},{"$f":"-Tributação!E16","v":0},{"$f":"-Tributação!F16","v":0},{"$f":"-Tributação!G16","v":-581.09375638440724},{"$f":"-Tributação!H16","v":-921.84815673988669},{"$f":"-Tributação!I16","v":-1307.5586825724756},{"$f":"-Tributação!J16","v":-1641.7977024240258},{"$f":"-Tributação!K16","v":-1960.0740400409522},{"$f":"-Tributação!L16","v":-1960.0740400409522},{"$f":"-Tributação!M16","v":-1960.0740400409522},{"$f":"-Tributação!N16","v":-1960.0740400409522},{"$f":"-Tributação!O16","v":-1960.0740400409522},{"$f":"-Tributação!P16","v":-1960.0740400409522},{"$f":"-Tributação!Q16","v":-1960.0740400409522},{"$f":"-Tributação!R16","v":-1960.0740400409522},{"$f":"-Tributação!S16","v":-1960.0740400409522},{"$f":"-Tributação!T16","v":-1960.0740400409522},{"$f":"-Tributação!U16","v":-1960.0740400409522},{"$f":"-Tributação!V16","v":-1960.0740400409522},{"$f":"-Tributação!W16","v":-1960.0740400409522},{"$f":"-Tributação!X16","v":-1960.0740400409522},{"$f":"-Tributação!Y16","v":-1960.0740400409522},{"$f":"-Tributação!Z16","v":-1960.0740400409522},{"$f":"-Tributação!AA16","v":-1960.0740400409522},{"$f":"-Tributação!AB16","v":-1960.0740400409522},{"$f":"-Tributação!AC16","v":-1960.0740400409522},{"$f":"-Tributação!AD16","v":-1960.0740400409522},{"$f":"-Tributação!AE16","v":-1960.0740400409522},{"$f":"-Tributação!AF16","v":-1960.0740400409522},{"$f":"-Tributação!AG16","v":-1960.0740400409522},{"$f":"-Tributação!AH16","v":-1960.0740400409522},{"$f":"-Tributação!AI16","v":-1960.0740400409522},{"$f":"-Tributação!AJ16","v":-1960.0740400409522},{"$f":"-Tributação!AK16","v":-1960.0740400409522},{"$f":"-Tributação!AL16","v":-1960.0740400409522}]
[null,"COFINS",-273297.71077965607,{"$f":"-Tributação!D17","v":0},{"$f":"-Tributação!E17","v":0},{"$f":"-Tributação!F17","v":0},{"$f":"-Tributação!G17","v":-2676.5530597099964},{"$f":"-Tributação!H17","v":-4246.0884795291759},{"$f":"-Tributação!I17","v":-6022.6945379095841},{"$f":"-Tributação!J17","v":-7562.2197202561183},{"$f":"-Tributação!K17","v":-9028.2198207946876},{"$f":"-Tributação!L17","v":-9028.2198207946876},{"$f":"-Tributação!M17","v":-9028.2198207946876},{"$f":"-Tributação!N17","v":-9028.2198207946876},{"$f":"-Tributação!O17","v":-9028.2198207946876},{"$f":"-Tributação!P17","v":-9028.2198207946876},{"$f":"-Tributação!Q17","v":-9028.2198207946876},{"$f":"-Tributação!R17","v":-9028.2198207946876},{"$f":"-Tributação!S17","v":-9028.2198207946876},{"$f":"-Tributação!T17","v":-9028.2198207946876},{"$f":"-Tributação!U17","v":-9028.2198207946876},{"$f":"-Tributação!V17","v":-9028.2198207946876},{"$f":"-Tributação!W17","v":-9028.2198207946876},{"$f":"-Tributação!X17","v":-9028.2198207946876},{"$f":"-Tributação!Y17","v":-9028.2198207946876},{"$f":"-Tributação!Z17","v":-9028.2198207946876},{"$f":"-Tributação!AA17","v":-9028.2198207946876},{"$f":"-Tributação!AB17","v":-9028.2198207946876},{"$f":"-Tributação!AC17","v":-9028.2198207946876},{"$f":"-Tributação!AD17","v":-9028.2198207946876},{"$f":"-Tributação!AE17","v":-9028.2198207946876},{"$f":"-Tributação!AF17","v":-9028.2198207946876},{"$f":"-Tributação!AG17","v":-9028.2198207946876},{"$f":"-Tributação!AH17","v":-9028.2198207946876},{"$f":"-Tributação!AI17","v":-9028.2198207946876},{"$f":"-Tributação!AJ17","v":-9028.2198207946876},{"$f":"-Tributação!AK17","v":-9028.2198207946876},{"$f":"-Tributação!AL17","v":-9028.2198207946876}]
[null,"FUNRURAL",-173173.49126065502,{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!D14","v":0},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!E14","v":0},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!F14","v":0},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!G14","v":-1695.9821455221334},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!H14","v":-2690.5090573354673},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!I14","v":-3816.2450645888007},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!J14","v":-4791.7561654688006},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!K14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!L14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!M14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!N14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!O14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!P14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!Q14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!R14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!S14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!T14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!U14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!V14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!W14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!X14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!Y14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!Z14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AA14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AB14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AC14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AD14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AE14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AF14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AG14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AH14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AI14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AJ14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AK14","v":-5720.6785295621339},{"$f":"-'Painel de Controle'!$G$8*'FC Acionista'!AL14","v":-5720.6785295621339}]
[null,"ITR",{"$f":"SUM(D20:AL20)","v":-33986.028947499988},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007},{"$f":"-'Painel de Controle'!$D$5*'Painel de Controle'!$G$19/1000","v":-971.02939850000007}]
[]
[null,"Receita Operacional Líquida",{"$f":"C14+C16","v":7907695.7761614593},{"$f":"D14+D16","v":-971.02939850000007},{"$f":"E14+E16","v":-971.02939850000007},-971.02939850000007,76806.178006816801,122414.86916816216,174040.76815002915,218777.40020695108,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561,261377.48745803561]
[null,null,null,0,{"$f":"E15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custos e Despesas Operacionais",{"$f":"SUM(C25:C36)","v":-5428223.0583525617},{"$f":"SUM(D25:D36)*(1+Sensibilidade!$D5)","v":-112.67084039882796},{"$f":"SUM(E25:E36)*(1+Sensibilidade!$D5)","v":-50927.65348673593},{"$f":"SUM(F25:F36)*(1+Sensibilidade!$D5)","v":-2552.0364412775489},{"$f":"SUM(G25:G36)*(1+Sensibilidade!$D5)","v":-50727.578707966357},{"$f":"SUM(H25:H36)*(1+Sensibilidade!$D5)","v":-79109.638152825923},{"$f":"SUM(I25:I36)*(1+Sensibilidade!$D5)","v":-215577.9245657408},{"$f":"SUM(J25:J36)*(1+Sensibilidade!$D5)","v":-145063.47900857375},{"$f":"SUM(K25:K36)*(1+Sensibilidade!$D5)","v":-174195.5932111349},{"$f":"SUM(L25:L36)*(1+Sensibilidade!$D5)","v":-174460.51265417866},{"$f":"SUM(M25:M36)*(1+Sensibilidade!$D5)","v":-390393.80718774849},{"$f":"SUM(N25:N36)*(1+Sensibilidade!$D5)","v":-166369.15691712342},{"$f":"SUM(O25:O36)*(1+Sensibilidade!$D5)","v":-166378.00690815691},{"$f":"SUM(P25:P36)*(1+Sensibilidade!$D5)","v":-165862.28152956371},{"$f":"SUM(Q25:Q36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(R25:R36)*(1+Sensibilidade!$D5)","v":-165709.26440097744},{"$f":"SUM(S25:S36)*(1+Sensibilidade!$D5)","v":-165709.26440097744},{"$f":"SUM(T25:T36)*(1+Sensibilidade!$D5)","v":-165873.4214345779},{"$f":"SUM(U25:U36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(V25:V36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(W25:W36)*(1+Sensibilidade!$D5)","v":-165727.21245474683},{"$f":"SUM(X25:X36)*(1+Sensibilidade!$D5)","v":-165882.51949731383},{"$f":"SUM(Y25:Y36)*(1+Sensibilidade!$D5)","v":-165736.06244578032},{"$f":"SUM(Z25:Z36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AA25:AA36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AB25:AB36)*(1+Sensibilidade!$D5)","v":-165853.43153853022},{"$f":"SUM(AC25:AC36)*(1+Sensibilidade!$D5)","v":-165698.12449596322},{"$f":"SUM(AD25:AD36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AE25:AE36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AF25:AF36)*(1+Sensibilidade!$D5)","v":-165862.28152956371},{"$f":"SUM(AG25:AG36)*(1+Sensibilidade!$D5)","v":-165738.69487672389},{"$f":"SUM(AH25:AH36)*(1+Sensibilidade!$D5)","v":-165738.69487672389},{"$f":"SUM(AI25:AI36)*(1+Sensibilidade!$D5)","v":-165747.54486775739},{"$f":"SUM(AJ25:AJ36)*(1+Sensibilidade!$D5)","v":-165862.28152956371},{"$f":"SUM(AK25:AK36)*(1+Sensibilidade!$D5)","v":-165706.97448699671},{"$f":"SUM(AL25:AL36)*(1+Sensibilidade!$D5)","v":-165698.12449596322}]
[null,"Despesas Agrícolas",{"$f":"SUM(D25:AL25)","v":-4474579.3259066828},{"$f":"-'Resultados Cultivos'!D7","v":0},{"$f":"-'Resultados Cultivos'!E7","v":0},{"$f":"-'Resultados Cultivos'!F7","v":0},{"$f":"-'Resultados Cultivos'!G7","v":-43821.987939469233},{"$f":"-'Resultados Cultivos'!H7","v":-69519.278709911916},{"$f":"-'Resultados Cultivos'!I7","v":-98606.843023682566},{"$f":"-'Resultados Cultivos'!J7","v":-123812.78980233859},{"$f":"-'Resultados Cultivos'!K7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!L7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!M7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!N7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!O7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!P7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!Q7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!R7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!S7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!T7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!U7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!V7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!W7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!X7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!Y7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!Z7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AA7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AB7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AC7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AD7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AE7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AF7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AG7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AH7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AI7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AJ7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AK7","v":-147814.94380111722},{"$f":"-'Resultados Cultivos'!AL7","v":-147814.94380111722}]
[null,"Energia",{"$f":"SUM(D26:AL26)","v":-240403.13748165232},{"$f":"-D7*Energia!$I$18/1000","v":0},{"$f":"-E7*Energia!$I$18/1000","v":0},{"$f":"-F7*Energia!$I$18/1000","v":0},{"$f":"-G7*Energia!$I$18/1000","v":-2354.3986202986439},{"$f":"-H7*Energia!$I$18/1000","v":-3735.0221104724246},{"$f":"-I7*Energia!$I$18/1000","v":-5297.792867992267},{"$f":"-J7*Energia!$I$18/1000","v":-6652.0182034782119},{"$f":"-K7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-L7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-M7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-N7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-O7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-P7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-Q7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-R7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-S7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-T7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-U7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-V7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-W7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-X7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-Y7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-Z7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AA7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AB7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AC7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AD7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AE7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AF7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AG7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AH7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AI7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AJ7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AK7*Energia!$I$18/1000","v":-7941.5680599789603},{"$f":"-AL7*Energia!$I$18/1000","v":-7941.5680599789603}]
[null,"Manutenção de Equipamentos",{"$f":"SUM(D27:AL27)","v":-75479.472081350425},{"$f":"-D8*'Base Ativos'!$K$6/1000","v":0},{"$f":"-E8*'Base Ativos'!$K$6/1000","v":0},{"$f":"-F8*'Base Ativos'!$K$6/1000","v":0},{"$f":"-G8*'Base Ativos'!$K$6/1000","v":-739.21150443705892},{"$f":"-H8*'Base Ativos'!$K$6/1000","v":-1172.6864302349038},{"$f":"-I8*'Base Ativos'!$K$6/1000","v":-1663.3502085758676},{"$f":"-J8*'Base Ativos'!$K$6/1000","v":-2088.5368948747096},{"$f":"-K8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-L8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-M8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-N8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-O8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-P8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-Q8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-R8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-S8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-T8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-U8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-V8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-W8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-X8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-Y8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-Z8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AA8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AB8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AC8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AD8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AE8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AF8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AG8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AH8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AI8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AJ8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AK8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949},{"$f":"-AL8*'Base Ativos'!$K$6/1000","v":-2493.4173944009949}]
[null,"Manutenção de Obras Civis",-61002.932840214868,{"$f":"-D8*'Base Ativos'!$K$7/1000","v":0},{"$f":"-E8*'Base Ativos'!$K$7/1000","v":0},{"$f":"-F8*'Base Ativos'!$K$7/1000","v":0},{"$f":"-G8*'Base Ativos'!$K$7/1000","v":-597.43488549160122},{"$f":"-H8*'Base Ativos'!$K$7/1000","v":-947.7717526846177},{"$f":"-I8*'Base Ativos'!$K$7/1000","v":-1344.3289713811105},{"$f":"-J8*'Base Ativos'!$K$7/1000","v":-1687.9672369069563},{"$f":"-K8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-L8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-M8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-N8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-O8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-P8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-Q8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-R8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-S8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-T8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-U8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-V8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-W8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-X8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-Y8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-Z8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AA8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AB8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AC8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AD8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AE8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AF8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AG8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AH8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AI8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AJ8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AK8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343},{"$f":"-AL8*'Base Ativos'!$K$7/1000","v":-2015.1939283482343}]
[null,"Despesas de Pessoal",-116354.38864528413,{"$f":"-D10*Despesas!$I$25/1000","v":0},{"$f":"-E10*Despesas!$I$25/1000","v":-1442.9034086631343},{"$f":"-F10*Despesas!$I$25/1000","v":-1915.1718790603659},{"$f":"-G10*Despesas!$I$25/1000","v":-2426.4225760016648},{"$f":"-H10*Despesas!$I$25/1000","v":-2843.7011117581474},{"$f":"-I10*Despesas!$I$25/1000","v":-3260.97964751463},{"$f":"-J10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-K10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-L10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-M10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-N10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-O10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-P10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-Q10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-R10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-S10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-T10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-U10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-V10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-W10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-X10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-Y10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-Z10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AA10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AB10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AC10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AD10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AE10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AF10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AG10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AH10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AI10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AJ10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AK10*Despesas!$I$25/1000","v":-3602.2486214581459},{"$f":"-AL10*Despesas!$I$25/1000","v":-3602.2486214581459}]
[null,"Meio Ambiente",-28499.071053459811,null,null,null,null,null,null,null,{"$f":"'FC Projeto'!K30","v":-2569.7942728018002},{"$f":"'FC Projeto'!L30","v":-2229.5018479288001},{"$f":"'FC Projeto'!M30","v":-2074.1948053618003},{"$f":"'FC Projeto'!N30","v":-1445.0993423460002},{"$f":"'FC Projeto'!O30","v":-1445.0993423460002},{"$f":"'FC Projeto'!P30","v":-929.37396375280002},{"$f":"'FC Projeto'!Q30","v":-774.06692118579997},{"$f":"'FC Projeto'!R30","v":-774.06692118579997},{"$f":"'FC Projeto'!S30","v":-774.06692118579997},{"$f":"'FC Projeto'!T30","v":-929.37396375280002},{"$f":"'FC Projeto'!U30","v":-774.06692118579997},{"$f":"'FC Projeto'!V30","v":-774.06692118579997},{"$f":"'FC Projeto'!W30","v":-774.06692118579997},{"$f":"'FC Projeto'!X30","v":-929.37396375280002},{"$f":"'FC Projeto'!Y30","v":-774.06692118579997},{"$f":"'FC Projeto'!Z30","v":-774.06692118579997},{"$f":"'FC Projeto'!AA30","v":-774.06692118579997},{"$f":"'FC Projeto'!AB30","v":-929.37396375280002},{"$f":"'FC Projeto'!AC30","v":-774.06692118579997},{"$f":"'FC Projeto'!AD30","v":-774.06692118579997},{"$f":"'FC Projeto'!AE30","v":-774.06692118579997},{"$f":"'FC Projeto'!AF30","v":-929.37396375280002},{"$f":"'FC Projeto'!AG30","v":-774.06692118579997},{"$f":"'FC Projeto'!AH30","v":-774.06692118579997},{"$f":"'FC Projeto'!AI30","v":-774.06692118579997},{"$f":"'FC Projeto'!AJ30","v":-929.37396375280002},{"$f":"'FC Projeto'!AK30","v":-774.06692118579997},{"$f":"'FC Projeto'!AL30","v":-774.06692118579997}]
[null,"Outras Despesas",{"$f":"SUM(D31:AL31)","v":-30864.795480475361},{"$f":"-D10*(Despesas!$I$38+Despesas!$I$46)/1000","v":0},{"$f":"-E10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-382.75237509293061},{"$f":"-F10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-508.02886805895918},{"$f":"-G10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-643.64599762378577},{"$f":"-H10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-754.33556261973467},{"$f":"-I10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-865.02512761568346},{"$f":"-J10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-K10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-L10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-M10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-N10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-O10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-P10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-Q10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-R10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-S10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-T10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-U10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-V10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-W10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-X10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-Y10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-Z10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AA10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AB10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AC10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AD10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AE10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AF10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AG10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AH10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AI10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AJ10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AK10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585},{"$f":"-AL10*(Despesas!$I$38+Despesas!$I$46)/1000","v":-955.55198446428585}]
[null,"Outorga da Terra",{"$f":"'FC Projeto'!C32","v":-396891.55578861316},{"$f":"'FC Projeto'!D32","v":0},{"$f":"'FC Projeto'!E32","v":-48966.248877083854},{"$f":"'FC Projeto'!F32","v":0},{"$f":"'FC Projeto'!G32","v":0},{"$f":"'FC Projeto'!H32","v":0},{"$f":"'FC Projeto'!I32","v":-104401.98772385018},{"$f":"'FC Projeto'!J32","v":-6128.8076481634425},{"$f":"'FC Projeto'!K32","v":-6692.0035004339989},{"$f":"'FC Projeto'!L32","v":-7306.9532314724429},{"$f":"'FC Projeto'!M32","v":-223395.5548076093},{"$f":"'FC Projeto'!N32","v":0},{"$f":"'FC Projeto'!O32","v":0},{"$f":"'FC Projeto'!P32","v":0},{"$f":"'FC Projeto'!Q32","v":0},{"$f":"'FC Projeto'!R32","v":0},{"$f":"'FC Projeto'!S32","v":0},{"$f":"'FC Projeto'!T32","v":0},{"$f":"'FC Projeto'!U32","v":0},{"$f":"'FC Projeto'!V32","v":0},{"$f":"'FC Projeto'!W32","v":0},{"$f":"'FC Projeto'!X32","v":0},{"$f":"'FC Projeto'!Y32","v":0},{"$f":"'FC Projeto'!Z32","v":0},{"$f":"'FC Projeto'!AA32","v":0},{"$f":"'FC Projeto'!AB32","v":0},{"$f":"'FC Projeto'!AC32","v":0},{"$f":"'FC Projeto'!AD32","v":0},{"$f":"'FC Projeto'!AE32","v":0},{"$f":"'FC Projeto'!AF32","v":0},{"$f":"'FC Projeto'!AG32","v":0},{"$f":"'FC Projeto'!AH32","v":0},{"$f":"'FC Projeto'!AI32","v":0},{"$f":"'FC Projeto'!AJ32","v":0},{"$f":"'FC Projeto'!AK32","v":0},{"$f":"'FC Projeto'!AL32","v":0}]
[null,"Seguros e Garantias",-2074.1895374143464,{"$f":"SUM(D34:D36)","v":-56.335420199413981},{"$f":"SUM(E34:E36)","v":-67.874412948001378},-64.417847079111795,-72.238592322184033,-68.421237572091712,-68.808497564258786,-67.77930844469978,-55.435824065640162,-50.566892504817311,-50.566892504817311,-50.566892504817311,-54.99188802156155,-54.99188802156155,-54.99188802156155,-56.136845011920393,-56.136845011920393,-60.561840528664632,-54.99188802156155,-54.99188802156155,-65.110871896613816,-65.110871896613816,-69.535867413358062,-54.99188802156155,-54.99188802156155,-50.566892504817311,-50.566892504817311,-54.99188802156155,-54.99188802156155,-54.99188802156155,-70.852082885155468,-70.852082885155468,-75.277078401899701,-54.99188802156155,-54.99188802156155,-50.566892504817311]
[null,"Garantia de Execução",-719.59067361750408,{"$f":"-IF(D5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(E5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(F5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(G5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(H5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(I5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(J5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-23.918280223291237},{"$f":"-IF(K5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(L5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(M5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(N5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(O5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(P5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(Q5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(R5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(S5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(T5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(U5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(V5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(W5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(X5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(Y5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(Z5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AA5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AB5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AC5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AD5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AE5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AF5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AG5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AH5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AI5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AJ5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AK5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063},{"$f":"-IF(AL5<=7,'Painel de Controle'!$G$24,'Painel de Controle'!$G$25)*'Painel de Controle'!$G$26*'Painel de Controle'!$G$27*(1+'Painel de Controle'!$G$28)","v":-19.720096859088063}]
[null,"Seguro de Responsabilidade Civil",-1079.6378476005234,{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248},{"$f":"-'Painel de Controle'!$G$30*'Painel de Controle'!$G$31*'Painel de Controle'!$G$32*(1+'Painel de Controle'!$G$33)","v":-30.846795645729248}]
[null,"Seguro de Engenharia",-274.96101619631776,{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!D62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-1.5703443303934974},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!E62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-13.109337078980893},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!F62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-9.6527712100913039},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!G62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-17.473516453163548},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!H62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-13.656161703071234},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!I62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-14.043421695238296},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!J62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-13.014232575679291},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!K62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.8689315608228521},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!L62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!M62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!N62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!O62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!P62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!Q62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!R62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-5.5699525071030811},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!S62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-5.5699525071030811},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!T62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-9.9949480238473214},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!U62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!V62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!W62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-14.543979391796501},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!X62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-14.543979391796501},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!Y62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-18.968974908540744},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!Z62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AA62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AB62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AC62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AD62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AE62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AF62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AG62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-20.285190380338157},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AH62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-20.285190380338157},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AI62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-24.710185897082393},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AJ62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AK62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":-4.4249955167442403},{"$f":"'Painel de Controle'!$G$35*'FC Acionista'!AL62*'Painel de Controle'!$G$36*(1+'Painel de Controle'!$G$37)","v":0}]
[]
[null,"EBITDA",{"$f":"C22+C24","v":2479472.7178088976},-1083.700238898828,-51898.682885235932,-3523.0658397775487,26078.599298850444,43305.231015336234,-41537.156415711652,73713.921198377328,87181.894246900716,86916.974803856952,-129016.31972971288,95008.330540912197,94999.480549878703,95515.2059284719,95670.512971038901,95668.223057058174,95668.223057058174,95504.066023457708,95670.512971038901,95670.512971038901,95650.275003288785,95494.967960721784,95641.425012255291,95670.512971038901,95670.512971038901,95524.055919505394,95679.362962072395,95670.512971038901,95670.512971038901,95515.2059284719,95638.792581311718,95638.792581311718,95629.942590278224,95515.2059284719,95670.512971038901,95679.362962072395]
[null,"Margem EBITDA",{"$f":"C38/C22","v":0.31355185985828088},{"$f":"IFERROR(D38/D22,0)","v":1.1160323678900728},53.447076849997067,3.6281762892244176,0.33953778166823873,0.35375793242769826,-0.23866337098618864,0.33693572155372592,0.33354783189159642,0.33253428077967712,-0.49360149944216813,0.36349087086609122,0.36345701182520912,0.36543011740369169,0.36602430416429377,0.36601554321857116,0.36601554321857116,0.36538749741708709,0.36602430416429377,0.36602430416429377,0.36594687604319986,0.36535268928259779,0.36591301700231782,0.36602430416429377,0.36602430416429377,0.36546397644457373,0.36605816320517581,0.36602430416429377,0.36602430416429377,0.36543011740369169,0.36590294562635817,0.36590294562635817,0.36586908658547612,0.36543011740369169,0.36602430416429377,0.36605816320517581]
[]
[null,"Depreciação",{"$f":"SUM(D41:AL41)","v":-643062.86726351746},{"$f":"-Depreciação!F27/1000","v":-139.27789429560323},{"$f":"-Depreciação!G27/1000","v":-1578.9422220568783},{"$f":"-Depreciação!H27/1000","v":-2532.2234280605485},{"$f":"-Depreciação!I27/1000","v":-6840.5210616573149},{"$f":"-Depreciação!J27/1000","v":-9692.4871245107206},{"$f":"-Depreciação!K27/1000","v":-12786.15052951381},{"$f":"-Depreciação!L27/1000","v":-15517.470172093286},{"$f":"-Depreciação!M27/1000","v":-17417.287978697896},{"$f":"-Depreciação!N27/1000","v":-14973.895889524481},{"$f":"-Depreciação!O27/1000","v":-13541.086472744539},{"$f":"-Depreciação!P27/1000","v":-11919.244838454433},{"$f":"-Depreciação!Q27/1000","v":-13261.081359058711},{"$f":"-Depreciação!R27/1000","v":-14670.038014865871},{"$f":"-Depreciação!S27/1000","v":-17417.287978697896},{"$f":"-Depreciação!T27/1000","v":-18569.986082442247},{"$f":"-Depreciação!U27/1000","v":-19722.684186186601},{"$f":"-Depreciação!V27/1000","v":-20875.382289930953},{"$f":"-Depreciação!W27/1000","v":-20875.382289930953},{"$f":"-Depreciação!X27/1000","v":-19850.177643475869},{"$f":"-Depreciação!Y27/1000","v":-21506.396251093607},{"$f":"-Depreciação!Z27/1000","v":-23083.300241716461},{"$f":"-Depreciação!AA27/1000","v":-24116.474729907917},{"$f":"-Depreciação!AB27/1000","v":-23353.770288942793},{"$f":"-Depreciação!AC27/1000","v":-23262.293066502243},{"$f":"-Depreciação!AD27/1000","v":-23170.815844061693},{"$f":"-Depreciação!AE27/1000","v":-23079.338621621147},{"$f":"-Depreciação!AF27/1000","v":-23066.404448258192},{"$f":"-Depreciação!AG27/1000","v":-23066.404448258192},{"$f":"-Depreciação!AH27/1000","v":-23066.404448258192},{"$f":"-Depreciação!AI27/1000","v":-24589.05897457543},{"$f":"-Depreciação!AJ27/1000","v":-26111.713500892674},{"$f":"-Depreciação!AK27/1000","v":-27599.241442813491},{"$f":"-Depreciação!AL27/1000","v":-27522.717285689825},{"$f":"-Depreciação!AM27/1000","v":-27248.635752846247},{"$f":"-Depreciação!AN27/1000","v":-27039.290461880839}]
[null,null,null,0,{"$f":"E15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",{"$f":"SUM(D43:AL43)","v":1836409.850545377},{"$f":"D38+D41","v":-1222.9781331944314},{"$f":"E38+E41","v":-53477.625107292813},{"$f":"F38+F41","v":-6055.2892678380977},{"$f":"G38+G41","v":19238.078237193127},{"$f":"H38+H41","v":33612.743890825514},-54323.306945225464,58196.451026284041,69764.606268202828,71943.078914332466,-142557.40620245741,83089.085702457756,81738.399190819997,80845.167913606027,78253.224992341013,77098.236974615924,75945.538870871576,74628.683733526763,74795.130681107956,75820.335327563036,74143.878752195174,72411.667719005316,71524.950282347374,72316.742682096112,72408.219904536658,72353.240075443697,72600.024340451244,72604.108522780705,72604.108522780705,72448.801480213704,71049.733606736292,69527.079080419047,68030.70114746473,67992.488642782075,68421.877218192647,68640.072500191556]
[null,"Margem EBIT",{"$f":"IFERROR(C43/C22,0)","v":0.23223071581501889},1.2594656094693217,55.073126714703491,6.2359484452190843,0.25047566141731054,0.27458056459343555,-0.31212978156012788,0.26600759937376295,0.26691130497382104,0.27524588905493624,-0.54540812825490614,0.31788922033997968,0.31272165015337511,0.30930425072123241,0.29938777724651838,0.29496892683611137,0.29055883737142701,0.28552070210525865,0.28615750885246527,0.29007982311306002,0.28366589438617601,0.27703865555992491,0.27364617732745927,0.27667548336084846,0.27702546462101812,0.27681511816146781,0.27775928618223955,0.27777491179089153,0.27777491179089153,0.27718072503028945,0.27182805335575577,0.26600255345855556,0.26027758476478247,0.26013138814680176,0.26177417911394468,0.26260896899627512]
[]
[null,"Despesas Financeiras",null,{"$f":"-Financiamento!E21","v":-198.83961224627734},{"$f":"-Financiamento!F21","v":-4188.9823119197099},{"$f":"-Financiamento!G21","v":-5411.2322652376752},{"$f":"-Financiamento!H21","v":-7623.7579953464119},{"$f":"-Financiamento!I21","v":-9341.2274669491944},{"$f":"-Financiamento!J21","v":-15841.322926968754},{"$f":"-Financiamento!K21","v":-17462.557978428435},{"$f":"-Financiamento!L21","v":-17949.074376958517},{"$f":"-Financiamento!M21","v":-17746.627279883516},{"$f":"-Financiamento!N21","v":-27430.598789150172},{"$f":"-Financiamento!O21","v":-26369.482734400393},{"$f":"-Financiamento!P21","v":-25253.36828252134},{"$f":"-Financiamento!Q21","v":-24116.799424882938},{"$f":"-Financiamento!R21","v":-22354.877813761792},{"$f":"-Financiamento!S21","v":-21298.232857770821},{"$f":"-Financiamento!T21","v":-20241.587901779854},{"$f":"-Financiamento!U21","v":-19745.243241533874},{"$f":"-Financiamento!V21","v":-17983.321630412731},{"$f":"-Financiamento!W21","v":-16162.626964697407},{"$f":"-Financiamento!X21","v":-16124.742116889509},{"$f":"-Financiamento!Y21","v":-15981.392523175346},{"$f":"-Financiamento!Z21","v":-16410.03967298536},{"$f":"-Financiamento!AA21","v":-14671.517931000166},{"$f":"-Financiamento!AB21","v":-12741.809977592269},{"$f":"-Financiamento!AC21","v":-10679.167329043479},{"$f":"-Financiamento!AD21","v":-8375.1141559189055},{"$f":"-Financiamento!AE21","v":-6467.9142877502227},{"$f":"-Financiamento!AF21","v":-4674.8051743914093},{"$f":"-Financiamento!AG21","v":-2936.6944581618623},{"$f":"-Financiamento!AH21","v":-1219.0381476916696},{"$f":"-Financiamento!AI21","v":-448.5909127986256},{"$f":"-Financiamento!AJ21","v":8.3316375366848644E-12},{"$f":"-Financiamento!AK21","v":8.3316375366848644E-12},{"$f":"-Financiamento!AL21","v":8.3316375366848644E-12},{"$f":"-Financiamento!AM21","v":8.3316375366848644E-12}]
[]
[null,"EBT",{"$f":"SUM(D48:AL48)","v":1408959.2620031286},{"$f":"D43+D46","v":-1421.8177454407087},{"$f":"E43+E46","v":-57666.607419212523},-11466.521533075773,{"$f":"G43+G46","v":11614.320241846715},24271.516423876317,-70164.629872194215,40733.893047855607,51815.531891244311,54196.451634448953,-169988.00499160757,56719.602968057363,56485.030908298657,56728.368488723092,55898.347178579221,55800.004116845099,55703.950969091718,54883.440491992893,56811.809050695229,59657.708362865626,58019.136635305666,56430.27519582997,55114.910609362014,57645.224751095942,59666.40992694439,61674.072746400219,64224.910184532338,66136.194235030489,67929.303348389294,69512.107022051845,69830.695459044626,69078.488167620424,68030.701147464744,67992.488642782089,68421.877218192662,68640.072500191571]
[null,"Margem EBT",{"$f":"IFERROR(C48/C22,0)","v":0.17817570400856561},1.4642375891369148,59.387087052455001,11.808624487362287,0.15121596391394332,0.19827261662579868,-0.40315054120945892,0.18618876085611971,0.19824022487615098,0.20734934810768751,-0.65035442281118139,0.21700263293396202,0.21610518739632226,0.21703616880099852,0.21386060338327245,0.21348435421701664,0.2131168659964835,0.20997768792465143,0.21735540272884601,0.22824348394749844,0.22197449826133434,0.21589569838102413,0.21086326578990763,0.22054395469063087,0.22827677512403927,0.23595786058775259,0.24571706924393671,0.25302942069809559,0.25988964852719154,0.26594527209697844,0.26716415456497955,0.26428629657215996,0.26027758476478252,0.26013138814680181,0.26177417911394474,0.26260896899627517]
[]
[null,"Tributos Sobre o Lucro",{"$f":"SUM(D51:AL51)","v":-454445.73671840929},{"$f":"D52+D53","v":0},{"$f":"E52+E53","v":0},0,-1233.8286858171368,-2584.9843782487969,0,-4342.3430828585861,-5525.3080293903313,-5779.4712119774267,0,-13475.265506397651,-13419.43735617508,-13477.351700316096,-13279.806628501854,-13256.400979809136,-13233.540330643827,-13038.258837094307,-13497.210554065465,-14174.534590362018,-13784.554519202748,-13406.405496607535,-13093.348725028161,-13695.563490760833,-14176.605562612764,-15080.59215793741,-21812.469462740995,-22462.306039910367,-23071.96313845236,-23610.116387497626,-23718.436456075171,-23462.685976990942,-23106.438390138013,-23093.446138545911,-23239.438254185505,-23313.624650065132]
[null,"IRPJ",{"$f":"SUM(E52:AL52)","v":-327639.40313812759},{"$f":"-Tributação!D34","v":0},{"$f":"-Tributação!E34","v":0},{"$f":"-Tributação!F34","v":0},{"$f":"-Tributação!G34","v":-502.12651058079382},{"$f":"-Tributação!H34","v":-1055.878843544589},{"$f":"-Tributação!I34","v":0},{"$f":"-Tributação!J34","v":-1776.1078208436829},{"$f":"-Tributação!K34","v":-2260.9295202419389},{"$f":"-Tributação!L34","v":-2365.0947590071419},{"$f":"-Tributação!M34","v":0},{"$f":"-Tributação!N34","v":-9901.930519410038},{"$f":"-Tributação!O34","v":-9860.8804089522655},{"$f":"-Tributação!P34","v":-9903.4644855265415},{"$f":"-Tributação!Q34","v":-9758.2107562513629},{"$f":"-Tributação!R34","v":-9741.0007204478934},{"$f":"-Tributação!S34","v":-9724.1914195910504},{"$f":"-Tributação!T34","v":-9580.6020860987555},{"$f":"-Tributação!U34","v":-9918.066583871665},{"$f":"-Tributação!V34","v":-10416.098963501485},{"$f":"-Tributação!W34","v":-10129.348911178491},{"$f":"-Tributação!X34","v":-9851.2981592702454},{"$f":"-Tributação!Y34","v":-9621.1093566383533},{"$f":"-Tributação!Z34","v":-10063.914331441789},{"$f":"-Tributação!AA34","v":-10417.621737215268},{"$f":"-Tributação!AB34","v":-11082.317763189272},{"$f":"-Tributação!AC34","v":-16032.227546133085},{"$f":"-Tributação!AD34","v":-16510.048558757622},{"$f":"-Tributação!AE34","v":-16958.325837097324},{"$f":"-Tributação!AF34","v":-17354.026755512961},{"$f":"-Tributação!AG34","v":-17433.673864761156},{"$f":"-Tributação!AH34","v":-17245.622041905106},{"$f":"-Tributação!AI34","v":-16983.675286866186},{"$f":"-Tributação!AJ34","v":-16974.122160695522},{"$f":"-Tributação!AK34","v":-17081.469304548165},{"$f":"-Tributação!AL34","v":-17136.018125047893}]
[null,"CSLL",{"$f":"SUM(E53:AL53)","v":-126806.33358028153},{"$f":"-Tributação!D33","v":0},{"$f":"-Tributação!E33","v":0},{"$f":"-Tributação!F33","v":0},{"$f":"-Tributação!G33","v":-731.70217523634312},{"$f":"-Tributação!H33","v":-1529.1055347042081},{"$f":"-Tributação!I33","v":0},{"$f":"-Tributação!J33","v":-2566.2352620149031},{"$f":"-Tributação!K33","v":-3264.3785091483919},{"$f":"-Tributação!L33","v":-3414.3764529702844},{"$f":"-Tributação!M33","v":0},{"$f":"-Tributação!N33","v":-3573.3349869876133},{"$f":"-Tributação!O33","v":-3558.5569472228153},{"$f":"-Tributação!P33","v":-3573.8872147895549},{"$f":"-Tributação!Q33","v":-3521.5958722504906},{"$f":"-Tributação!R33","v":-3515.4002593612413},{"$f":"-Tributação!S33","v":-3509.348911052778},{"$f":"-Tributação!T33","v":-3457.6567509955516},{"$f":"-Tributação!U33","v":-3579.1439701937993},{"$f":"-Tributação!V33","v":-3758.4356268605343},{"$f":"-Tributação!W33","v":-3655.2056080242569},{"$f":"-Tributação!X33","v":-3555.1073373372883},{"$f":"-Tributação!Y33","v":-3472.2393683898072},{"$f":"-Tributação!Z33","v":-3631.649159319044},{"$f":"-Tributação!AA33","v":-3758.9838253974963},{"$f":"-Tributação!AB33","v":-3998.2743947481376},{"$f":"-Tributação!AC33","v":-5780.2419166079098},{"$f":"-Tributação!AD33","v":-5952.2574811527438},{"$f":"-Tributação!AE33","v":-6113.6373013550365},{"$f":"-Tributação!AF33","v":-6256.0896319846661},{"$f":"-Tributação!AG33","v":-6284.7625913140164},{"$f":"-Tributação!AH33","v":-6217.0639350858382},{"$f":"-Tributação!AI33","v":-6122.7631032718264},{"$f":"-Tributação!AJ33","v":-6119.3239778503876},{"$f":"-Tributação!AK33","v":-6157.9689496373394},{"$f":"-Tributação!AL33","v":-6177.6065250172414}]
[]
[null,"LLE",{"$f":"SUM(D55:AL55)","v":1381964.1138269678},{"$f":"D43+D51","v":-1222.9781331944314},-53477.625107292813,-6055.2892678380977,18004.24955137599,31027.759512576718,-54323.306945225464,53854.107943425457,64239.298238812495,66163.607702355046,-142557.40620245741,69613.8201960601,68318.961834644913,67367.816213289931,64973.418363839155,63841.835994806788,62711.998540227753,61590.424896432458,61297.920127042489,61645.800737201018,60359.324232992425,59005.262222397781,58431.601557319213,58621.179191335279,58231.614341923894,57272.647917506285,50787.554877710252,50141.802482870335,49532.145384328345,48838.685092716078,47331.297150661121,46064.393103428105,44924.262757326716,44899.04250423616,45182.438964007146,45326.447850126424]
[]
[null,"Fluxo de Caixa do Acionista","TOTAL",1,{"$f":"D57+1","v":2},{"$f":"E57+1","v":3},{"$f":"F57+1","v":4},{"$f":"G57+1","v":5},{"$f":"H57+1","v":6},{"$f":"I57+1","v":7},{"$f":"J57+1","v":8},{"$f":"K57+1","v":9},{"$f":"L57+1","v":10},{"$f":"M57+1","v":11},{"$f":"N57+1","v":12},{"$f":"O57+1","v":13},{"$f":"P57+1","v":14},{"$f":"Q57+1","v":15},{"$f":"R57+1","v":16},{"$f":"S57+1","v":17},{"$f":"T57+1","v":18},{"$f":"U57+1","v":19},{"$f":"V57+1","v":20},{"$f":"W57+1","v":21},{"$f":"X57+1","v":22},{"$f":"Y57+1","v":23},{"$f":"Z57+1","v":24},{"$f":"AA57+1","v":25},{"$f":"AB57+1","v":26},{"$f":"AC57+1","v":27},{"$f":"AD57+1","v":28},{"$f":"AE57+1","v":29},{"$f":"AF57+1","v":30},{"$f":"AG57+1","v":31},{"$f":"AH57+1","v":32},{"$f":"AI57+1","v":33},{"$f":"AJ57+1","v":34},{"$f":"AK57+1","v":35}]
[null,"(+) EBITDA",{"$f":"SUM(D58:AL58)","v":2479472.7178088943},{"$f":"D38","v":-1083.700238898828},{"$f":"E38","v":-51898.682885235932},-3523.0658397775487,26078.599298850444,43305.231015336234,-41537.156415711652,73713.921198377328,87181.894246900716,86916.974803856952,-129016.31972971288,95008.330540912197,94999.480549878703,95515.2059284719,95670.512971038901,95668.223057058174,95668.223057058174,95504.066023457708,95670.512971038901,95670.512971038901,95650.275003288785,95494.967960721784,95641.425012255291,95670.512971038901,95670.512971038901,95524.055919505394,95679.362962072395,95670.512971038901,95670.512971038901,95515.2059284719,95638.792581311718,95638.792581311718,95629.942590278224,95515.2059284719,95670.512971038901,95679.362962072395]
[null,"(-) Tributos Sobre o Lucro",{"$f":"SUM(D59:AL59)","v":-454445.73671840929},{"$f":"D51","v":0},{"$f":"E51","v":0},0,-1233.8286858171368,-2584.9843782487969,0,-4342.3430828585861,-5525.3080293903313,-5779.4712119774267,0,-13475.265506397651,-13419.43735617508,-13477.351700316096,-13279.806628501854,-13256.400979809136,-13233.540330643827,-13038.258837094307,-13497.210554065465,-14174.534590362018,-13784.554519202748,-13406.405496607535,-13093.348725028161,-13695.563490760833,-14176.605562612764,-15080.59215793741,-21812.469462740995,-22462.306039910367,-23071.96313845236,-23610.116387497626,-23718.436456075171,-23462.685976990942,-23106.438390138013,-23093.446138545911,-23239.438254185505,-23313.624650065132]
[null,"(+/-) Variação da NCG",{"$f":"SUM(D60:AL60)","v":-91744.92797159453},{"$f":"-D14/365*'Painel de Controle'!$J$8","v":0},{"$f":"-('Painel de Controle'!$J$8/365*'FC Acionista'!E14-'FC Acionista'!D60)","v":0},{"$f":"-('Painel de Controle'!$J$8/365*'FC Acionista'!F14-'FC Acionista'!E60)","v":0},{"$f":"-(G14-F14)*'Painel de Controle'!$J$8/365","v":-27199.179079539728},{"$f":"-(H14-G14)*'Painel de Controle'!$J$8/365","v":-15949.646430684939},{"$f":"-(I14-H14)*'Painel de Controle'!$J$8/365","v":-18053.901887123284},{"$f":"-(J14-I14)*'Painel de Controle'!$J$8/365","v":-15644.681871780824},{"$f":"-(K14-J14)*'Painel de Controle'!$J$8/365","v":-14897.518702465757},{"$f":"-(L14-K14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(M14-L14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(N14-M14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(O14-N14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(P14-O14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(Q14-P14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(R14-Q14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(S14-R14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(T14-S14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(U14-T14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(V14-U14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(W14-V14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(X14-W14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(Y14-X14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(Z14-Y14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AA14-Z14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AB14-AA14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AC14-AB14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AD14-AC14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AE14-AD14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AF14-AE14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AG14-AF14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AH14-AG14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AI14-AH14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AJ14-AI14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AK14-AJ14)*'Painel de Controle'!$J$8/365","v":0},{"$f":"-(AL14-AK14)*'Painel de Controle'!$J$8/365","v":0}]
[null,"(=) Fluxo de Caixa Operacional",{"$f":"SUM(D61:AL61)","v":1933282.0531188904},{"$f":"SUM(D58:D60)","v":-1083.700238898828},{"$f":"SUM(E58:E60)","v":-51898.682885235932},-3523.0658397775487,-2354.408466506422,24770.600206402501,-59591.058302834936,53726.896243737923,66759.067515044619,81137.503591879533,-129016.31972971288,81533.06503451454,81580.043193703619,82037.854228155804,82390.706342537043,82411.822077249031,82434.68272641435,82465.807186363396,82173.302416973442,81495.978380676883,81865.720484086036,82088.562464114249,82548.07628722713,81974.949480278068,81493.907408426137,80443.463761567982,73866.893499331403,73208.20693112853,72598.549832586548,71905.089540974266,71920.356125236547,72176.106604320783,72523.504200140218,72421.759789925985,72431.0747168534,72365.738312007263]
[null,"(-) Fluxo de Caixa de Investimento",-853545.09280535672,{"$f":"(-CAPEX!F69/1000)*(1+Sensibilidade!$D4)","v":-4874.7263003461139},{"$f":"(-CAPEX!G69/1000)*(1+Sensibilidade!$D4)","v":-40694.533677844702},{"$f":"(-CAPEX!H69/1000)*(1+Sensibilidade!$D4)","v":-29964.522288729448},{"$f":"(-CAPEX!I69/1000)*(1+Sensibilidade!$D4)","v":-54241.995570756655},{"$f":"(-CAPEX!J69/1000)*(1+Sensibilidade!$D4)","v":-42392.008763491751},{"$f":"(-CAPEX!K69/1000)*(1+Sensibilidade!$D4)","v":-43594.156873527958},{"$f":"(-CAPEX!L69/1000)*(1+Sensibilidade!$D4)","v":-40399.306437199011},{"$f":"(-CAPEX!M69/1000)*(1+Sensibilidade!$D4)","v":-15114.334018820549},{"$f":"(-CAPEX!N69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!O69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!P69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!Q69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!R69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!S69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!T69/1000)*(1+Sensibilidade!$D4)","v":-17290.471556165274},{"$f":"(-CAPEX!U69/1000)*(1+Sensibilidade!$D4)","v":-17290.471556165274},{"$f":"(-CAPEX!V69/1000)*(1+Sensibilidade!$D4)","v":-31026.721375325393},{"$f":"(-CAPEX!W69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!X69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!Y69/1000)*(1+Sensibilidade!$D4)","v":-45148.008293898616},{"$f":"(-CAPEX!Z69/1000)*(1+Sensibilidade!$D4)","v":-45148.008293898616},{"$f":"(-CAPEX!AA69/1000)*(1+Sensibilidade!$D4)","v":-58884.258113058735},{"$f":"(-CAPEX!AB69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AC69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AD69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!AE69/1000)*(1+Sensibilidade!$D4)","v":0},{"$f":"(-CAPEX!AF69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AG69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AH69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AI69/1000)*(1+Sensibilidade!$D4)","v":-62970.107345682489},{"$f":"(-CAPEX!AJ69/1000)*(1+Sensibilidade!$D4)","v":-62970.107345682489},{"$f":"(-CAPEX!AK69/1000)*(1+Sensibilidade!$D4)","v":-76706.3571648426},{"$f":"(-CAPEX!AL69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AM69/1000)*(1+Sensibilidade!$D4)","v":-13736.249819160119},{"$f":"(-CAPEX!AN69/1000)*(1+Sensibilidade!$D4)","v":0}]
[null,"(+/-) Fluxo de Caixa de Financiamento",{"$f":"SUM(D63:AL63)","v":-427450.58854224847},{"$f":"SUM(D64:D66)","v":2725.9961679613912},{"$f":"SUM(E64:E66)","v":54504.112108745809},12567.481107999993,24749.390183565949,12469.393661682729,78714.40709948368,{"$f":"SUM(J64:J66)","v":4470.6123601603904},-12288.838937401206,-26562.050118174673,113337.77893373484,-42786.993545171077,-41971.753638117363,-50033.825272556991,-48271.903661435848,-36840.975771745711,-35784.330815754744,-27046.236264012692,-44764.871055895048,-43808.699967987988,-18233.34621260719,-17917.947455351401,-6652.3097477438387,-43056.600781031724,-43082.298736872457,-44570.689667706305,-36429.113816298683,-32843.693406010367,-30241.584124322369,-28202.598863267485,-12551.949200576833,-7047.1491055413589,8.3316375366848644E-12,8.3316375366848644E-12,8.3316375366848644E-12,8.3316375366848644E-12]
[null,"(+) Liberações",{"$f":"SUM(D64:AL64)","v":569462.20292356599},{"$f":"Financiamento!E20","v":2924.8357802076684},{"$f":"Financiamento!F20","v":58693.094420665519},{"$f":"Financiamento!G20","v":17978.713373237668},{"$f":"Financiamento!H20","v":32545.19734245399},{"$f":"Financiamento!I20","v":25435.205258095051},{"$f":"Financiamento!J20","v":99237.885530811895},{"$f":"Financiamento!K20","v":28529.749216033815},{"$f":"Financiamento!L20","v":13753.002861596127},{"$f":"Financiamento!M20","v":5114.8672620307098},{"$f":"Financiamento!N20","v":156376.88836532651},{"$f":"Financiamento!O20","v":0},{"$f":"Financiamento!P20","v":0},{"$f":"Financiamento!Q20","v":0},{"$f":"Financiamento!R20","v":0},{"$f":"Financiamento!S20","v":10374.282933699164},{"$f":"Financiamento!T20","v":10374.282933699164},{"$f":"Financiamento!U20","v":18616.032825195234},{"$f":"Financiamento!V20","v":0},{"$f":"Financiamento!W20","v":0},{"$f":"Financiamento!X20","v":27088.804976339168},{"$f":"Financiamento!Y20","v":27088.804976339168},{"$f":"Financiamento!Z20","v":35330.554867835242},{"$f":"Financiamento!AA20","v":0},{"$f":"Financiamento!AB20","v":0},{"$f":"Financiamento!AC20","v":0},{"$f":"Financiamento!AD20","v":0},{"$f":"Financiamento!AE20","v":0},{"$f":"Financiamento!AF20","v":0},{"$f":"Financiamento!AG20","v":0},{"$f":"Financiamento!AH20","v":0},{"$f":"Financiamento!AI20","v":0},{"$f":"Financiamento!AJ20","v":0},{"$f":"Financiamento!AK20","v":0},{"$f":"Financiamento!AL20","v":0},{"$f":"Financiamento!AM20","v":0}]
[null,"(-) Juros Pagos",-427450.58854224865,{"$f":"Financiamento!E22","v":-198.83961224627734},{"$f":"Financiamento!F22","v":-4188.9823119197099},{"$f":"Financiamento!G22","v":-5411.2322652376752},{"$f":"Financiamento!H22","v":-7623.7579953464119},{"$f":"Financiamento!I22","v":-9341.2274669491944},{"$f":"Financiamento!J22","v":-15841.322926968754},{"$f":"Financiamento!K22","v":-17462.557978428435},{"$f":"Financiamento!L22","v":-17949.074376958517},{"$f":"Financiamento!M22","v":-17746.627279883516},{"$f":"Financiamento!N22","v":-27430.598789150172},{"$f":"Financiamento!O22","v":-26369.482734400393},{"$f":"Financiamento!P22","v":-25253.36828252134},{"$f":"Financiamento!Q22","v":-24116.799424882938},{"$f":"Financiamento!R22","v":-22354.877813761792},{"$f":"Financiamento!S22","v":-21298.232857770821},{"$f":"Financiamento!T22","v":-20241.587901779854},{"$f":"Financiamento!U22","v":-19745.243241533874},{"$f":"Financiamento!V22","v":-17983.321630412731},{"$f":"Financiamento!W22","v":-16162.626964697407},{"$f":"Financiamento!X22","v":-16124.742116889509},{"$f":"Financiamento!Y22","v":-15981.392523175346},{"$f":"Financiamento!Z22","v":-16410.03967298536},{"$f":"Financiamento!AA22","v":-14671.517931000166},{"$f":"Financiamento!AB22","v":-12741.809977592269},{"$f":"Financiamento!AC22","v":-10679.167329043479},{"$f":"Financiamento!AD22","v":-8375.1141559189055},{"$f":"Financiamento!AE22","v":-6467.9142877502227},{"$f":"Financiamento!AF22","v":-4674.8051743914093},{"$f":"Financiamento!AG22","v":-2936.6944581618623},{"$f":"Financiamento!AH22","v":-1219.0381476916696},{"$f":"Financiamento!AI22","v":-448.5909127986256},{"$f":"Financiamento!AJ22","v":8.3316375366848644E-12},{"$f":"Financiamento!AK22","v":8.3316375366848644E-12},{"$f":"Financiamento!AL22","v":8.3316375366848644E-12},{"$f":"Financiamento!AM22","v":8.3316375366848644E-12}]
[null,"(-) Amortizações",-569462.20292356599,{"$f":"Financiamento!E23","v":0},{"$f":"Financiamento!F23","v":0},{"$f":"Financiamento!G23","v":0},{"$f":"Financiamento!H23","v":-172.04916354162756},{"$f":"Financiamento!I23","v":-3624.5841294631286},{"$f":"Financiamento!J23","v":-4682.1555043594617},{"$f":"Financiamento!K23","v":-6596.5788774449902},{"$f":"Financiamento!L23","v":-8092.7674220388162},{"$f":"Financiamento!M23","v":-13930.290100321869},{"$f":"Financiamento!N23","v":-15608.510642441504},{"$f":"Financiamento!O23","v":-16417.510810770687},{"$f":"Financiamento!P23","v":-16718.385355596023},{"$f":"Financiamento!Q23","v":-25917.025847674053},{"$f":"Financiamento!R23","v":-25917.025847674053},{"$f":"Financiamento!S23","v":-25917.025847674053},{"$f":"Financiamento!T23","v":-25917.025847674053},{"$f":"Financiamento!U23","v":-25917.025847674053},{"$f":"Financiamento!V23","v":-26781.549425482317},{"$f":"Financiamento!W23","v":-27646.073003290581},{"$f":"Financiamento!X23","v":-29197.409072056849},{"$f":"Financiamento!Y23","v":-29025.359908515224},{"$f":"Financiamento!Z23","v":-25572.824942593721},{"$f":"Financiamento!AA23","v":-28385.082850031555},{"$f":"Financiamento!AB23","v":-30340.48875928019},{"$f":"Financiamento!AC23","v":-33891.522338662828},{"$f":"Financiamento!AD23","v":-28053.999660379777},{"$f":"Financiamento!AE23","v":-26375.779118260143},{"$f":"Financiamento!AF23","v":-25566.778949930958},{"$f":"Financiamento!AG23","v":-25265.904405105623},{"$f":"Financiamento!AH23","v":-11332.911052885163},{"$f":"Financiamento!AI23","v":-6598.5581927427329},{"$f":"Financiamento!AJ23","v":0},{"$f":"Financiamento!AK23","v":0},{"$f":"Financiamento!AL23","v":0},{"$f":"Financiamento!AM23","v":0}]
[null,"(=) Fluxo de Caixa do Acionista",{"$f":"SUM(D67:AL67)","v":652286.37177128508},{"$f":"D61+D62+D63","v":-3232.4303712835504},{"$f":"E61+E62+E63","v":-38089.104454334833},-20920.107020507006,-31847.013853697128,-5152.0148954065207,-24470.808076879213,17798.202166699302,39355.894558822867,54575.45347370486,-15678.540795978042,38746.071489343463,25872.039736426137,18267.779136438694,20382.552861941076,28280.374749338051,29359.880354494337,24392.849547025315,23672.181541918275,23951.028593528776,18484.36597758023,19022.606714864232,17011.508426424556,25182.098880086225,24675.358852393561,35872.774093861677,37437.779683032721,26628.263705958045,28620.71588910406,29966.240858546662,-3601.7004210227751,2158.8501530969352,-4182.8529647023743,58685.509970765874,58694.824897693288,72365.738312007277,{"$f":"('FC Projeto'!AM56+'FC Projeto'!AM57)/WACC!D22","v":483246.16166112595}]
[null,"Fluxo de Caixa do Projeto Acumulado",null,{"$f":"D67","v":-3232.4303712835504},{"$f":"D68+E67","v":-41321.534825618386},{"$f":"E68+F67","v":-62241.641846125392},-94088.655699822528,-99240.67059522905,-123711.47867210826,-105913.27650540895,-66557.381946586087,-11981.928472881227,-27660.46926885927,11085.602220484194,36957.641956910331,55225.421093349025,75607.973955290101,103888.34870462815,133248.2290591225,157641.07860614781,181313.2601480661,205264.28874159488,223748.6547191751,242771.26143403933,259782.76986046389,284964.86874055013,309640.2275929437,345513.00168680539,382950.78136983811,409579.04507579614,438199.7609649002,468166.00182344683,464564.30140242405,466723.15155552101,462540.29859081865,521225.8085615845,579920.6334592778,652286.37177128508]
[null,null,null,null,{"$f":"IF(AND(E68>0,D68<0),E57,\"\")","v":""},{"$f":"IF(AND(F68>0,E68<0),F57,\"\")","v":""},"","","","","","","",11,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"VPL 35 anos",{"$f":"D67+NPV(WACC!D18,'FC Acionista'!E67:AL67)","v":14393.181404808347}]
[null,"VPL Perpetuidade",{"$f":"AM67/((1+WACC!$D$18)^35)","v":7187.9902924762973}]
[null,"VPL Total",{"$f":"C70+C71","v":21581.171697284644}]
[null,"TIR",{"$f":"IRR(D67:AM67)","v":0.1489637556765413}]
[null,"Payback",{"$f":"SUM(D69:AL69)","v":11}]
[]
[]
[]
[null,"Receita Financeira VPL",{"$f":"SUM(D78:AL78)","v":301985.3159326177},{"$f":"D64/((1+WACC!$D$22)^(D12-1))","v":2924.8357802076684},{"$f":"E64/((1+WACC!$D$22)^(E12-1))","v":53753.511329816989},{"$f":"F64/((1+WACC!$D$22)^(F12-1))","v":15079.893429649488},{"$f":"G64/((1+WACC!$D$22)^(G12-1))","v":25000.368192400318},{"$f":"H64/((1+WACC!$D$22)^(H12-1))","v":17894.294228409686},{"$f":"I64/((1+WACC!$D$22)^(I12-1))","v":63940.59323549048},{"$f":"J64/((1+WACC!$D$22)^(J12-1))","v":16835.14824847514},{"$f":"K64/((1+WACC!$D$22)^(K12-1))","v":7432.5246148218721},{"$f":"L64/((1+WACC!$D$22)^(L12-1))","v":2531.5879643156086},{"$f":"M64/((1+WACC!$D$22)^(M12-1))","v":70884.463000837059},{"$f":"N64/((1+WACC!$D$22)^(N12-1))","v":0},{"$f":"O64/((1+WACC!$D$22)^(O12-1))","v":0},{"$f":"P64/((1+WACC!$D$22)^(P12-1))","v":0},{"$f":"Q64/((1+WACC!$D$22)^(Q12-1))","v":0},{"$f":"R64/((1+WACC!$D$22)^(R12-1))","v":3029.9518970415716},{"$f":"S64/((1+WACC!$D$22)^(S12-1))","v":2774.952577199248},{"$f":"T64/((1+WACC!$D$22)^(T12-1))","v":4560.4158386332474},{"$f":"U64/((1+WACC!$D$22)^(U12-1))","v":0},{"$f":"V64/((1+WACC!$D$22)^(V12-1))","v":0},{"$f":"W64/((1+WACC!$D$22)^(W12-1))","v":5097.6105308508822},{"$f":"X64/((1+WACC!$D$22)^(X12-1))","v":4668.5980374653464},{"$f":"Y64/((1+WACC!$D$22)^(Y12-1))","v":5576.567027003066},{"$f":"Z64/((1+WACC!$D$22)^(Z12-1))","v":0},{"$f":"AA64/((1+WACC!$D$22)^(AA12-1))","v":0},{"$f":"AB64/((1+WACC!$D$22)^(AB12-1))","v":0},{"$f":"AC64/((1+WACC!$D$22)^(AC12-1))","v":0},{"$f":"AD64/((1+WACC!$D$22)^(AD12-1))","v":0},{"$f":"AE64/((1+WACC!$D$22)^(AE12-1))","v":0},{"$f":"AF64/((1+WACC!$D$22)^(AF12-1))","v":0},{"$f":"AG64/((1+WACC!$D$22)^(AG12-1))","v":0},{"$f":"AH64/((1+WACC!$D$22)^(AH12-1))","v":0},{"$f":"AI64/((1+WACC!$D$22)^(AI12-1))","v":0},{"$f":"AJ64/((1+WACC!$D$22)^(AJ12-1))","v":0},{"$f":"AK64/((1+WACC!$D$22)^(AK12-1))","v":0},{"$f":"AL64/((1+WACC!$D$22)^(AL12-1))","v":0}]
[null,"Despesa Financeira VPL",{"$f":"SUM(D79:AL79)","v":-277607.15520180197},{"$f":"(D65+D66)/((1+WACC!$D$22)^(D12-1))","v":-198.83961224627734},{"$f":"(E65+E66)/((1+WACC!$D$22)^(E12-1))","v":-3836.4395400644794},{"$f":"(F65+F66)/((1+WACC!$D$22)^(F12-1))","v":-4538.7455814459081},{"$f":"(G65+G66)/((1+WACC!$D$22)^(G12-1))","v":-5988.5348759251192},{"$f":"(H65+H66)/((1+WACC!$D$22)^(H12-1))","v":-9121.768244527424},{"$f":"(I65+I66)/((1+WACC!$D$22)^(I12-1))","v":-13223.612929030769},{"$f":"(J65+J66)/((1+WACC!$D$22)^(J12-1))","v":-14197.080129654551},{"$f":"(K65+K66)/((1+WACC!$D$22)^(K12-1))","v":-14073.772261535125},{"$f":"(L65+L66)/((1+WACC!$D$22)^(L12-1))","v":-15678.393725218511},{"$f":"(M65+M66)/((1+WACC!$D$22)^(M12-1))","v":-19509.303401442368},{"$f":"(N65+N66)/((1+WACC!$D$22)^(N12-1))","v":-17762.745356584845},{"$f":"(O65+O66)/((1+WACC!$D$22)^(O12-1))","v":-15957.882579510717},{"$f":"(P65+P66)/((1+WACC!$D$22)^(P12-1))","v":-17422.147631805565},{"$f":"(Q65+Q66)/((1+WACC!$D$22)^(Q12-1))","v":-15394.02685581667},{"$f":"(R65+R66)/((1+WACC!$D$22)^(R12-1))","v":-13789.865150020571},{"$f":"(S65+S66)/((1+WACC!$D$22)^(S12-1))","v":-12346.68121185696},{"$f":"(T65+T66)/((1+WACC!$D$22)^(T12-1))","v":-11185.999570248034},{"$f":"(U65+U66)/((1+WACC!$D$22)^(U12-1))","v":-10043.254752977804},{"$f":"(V65+V66)/((1+WACC!$D$22)^(V12-1))","v":-9001.5508367420516},{"$f":"(W65+W66)/((1+WACC!$D$22)^(W12-1))","v":-8528.7880134759362},{"$f":"(X65+X66)/((1+WACC!$D$22)^(X12-1))","v":-7756.6521025496741},{"$f":"(Y65+Y66)/((1+WACC!$D$22)^(Y12-1))","v":-6626.566137728958},{"$f":"(Z65+Z66)/((1+WACC!$D$22)^(Z12-1))","v":-6224.092531685169},{"$f":"(AA65+AA66)/((1+WACC!$D$22)^(AA12-1))","v":-5703.6780052469967},{"$f":"(AB65+AB66)/((1+WACC!$D$22)^(AB12-1))","v":-5404.1241567692796},{"$f":"(AC65+AC66)/((1+WACC!$D$22)^(AC12-1))","v":-4045.2410189641937},{"$f":"(AD65+AD66)/((1+WACC!$D$22)^(AD12-1))","v":-3340.1626618505029},{"$f":"(AE65+AE66)/((1+WACC!$D$22)^(AE12-1))","v":-2816.6961241776885},{"$f":"(AF65+AF66)/((1+WACC!$D$22)^(AF12-1))","v":-2405.7163595985585},{"$f":"(AG65+AG66)/((1+WACC!$D$22)^(AG12-1))","v":-980.58737176530622},{"$f":"(AH65+AH66)/((1+WACC!$D$22)^(AH12-1))","v":-504.20647133597799},{"$f":"(AI65+AI66)/((1+WACC!$D$22)^(AI12-1))","v":5.4594030076095322E-13},{"$f":"(AJ65+AJ66)/((1+WACC!$D$22)^(AJ12-1))","v":4.9999422303460896E-13},{"$f":"(AK65+AK66)/((1+WACC!$D$22)^(AK12-1))","v":4.5791494549775937E-13},{"$f":"(AL65+AL66)/((1+WACC!$D$22)^(AL12-1))","v":4.1937704007372445E-13}]
[null,"Tributação VPL",{"$f":"SUM(D80:AL80)","v":-211678.24639108818},{"$f":"(D16+D59)/((1+WACC!$D$22)^(D12-1))","v":-971.02939850000007},{"$f":"(E16+E59)/((1+WACC!$D$22)^(E12-1))","v":-889.308023185043},{"$f":"(F16+F59)/((1+WACC!$D$22)^(F12-1))","v":-814.46428019891619},{"$f":"(G16+G59)/((1+WACC!$D$22)^(G12-1))","v":-5498.962257494657},{"$f":"(H16+H59)/((1+WACC!$D$22)^(H12-1))","v":-8030.3537615743708},{"$f":"(I16+I59)/((1+WACC!$D$22)^(I12-1))","v":-7807.52133613765},{"$f":"(J16+J59)/((1+WACC!$D$22)^(J12-1))","v":-11394.153315898362},{"$f":"(K16+K59)/((1+WACC!$D$22)^(K12-1))","v":-12540.8274945256},{"$f":"(L16+L59)/((1+WACC!$D$22)^(L12-1))","v":-11611.1946714769},{"$f":"(M16+M59)/((1+WACC!$D$22)^(M12-1))","v":-8014.2113438915167},{"$f":"(N16+N59)/((1+WACC!$D$22)^(N12-1))","v":-12933.908966948795},{"$f":"(O16+O59)/((1+WACC!$D$22)^(O12-1))","v":-11824.171142446748},{"$f":"(P16+P59)/((1+WACC!$D$22)^(P12-1))","v":-10849.22068917188},{"$f":"(Q16+Q59)/((1+WACC!$D$22)^(Q12-1))","v":-9873.1578015047035},{"$f":"(R16+R59)/((1+WACC!$D$22)^(R12-1))","v":-9035.4015651722912},{"$f":"(S16+S59)/((1+WACC!$D$22)^(S12-1))","v":-8268.871585941175},{"$f":"(T16+T59)/((1+WACC!$D$22)^(T12-1))","v":-7525.1286678244869},{"$f":"(U16+U59)/((1+WACC!$D$22)^(U12-1))","v":-6994.7858368024763},{"$f":"(V16+V59)/((1+WACC!$D$22)^(V12-1))","v":-6545.2804764415214},{"$f":"(W16+W59)/((1+WACC!$D$22)^(W12-1))","v":-5921.0457502581094},{"$f":"(X16+X59)/((1+WACC!$D$22)^(X12-1))","v":-5357.5615525204184},{"$f":"(Y16+Y59)/((1+WACC!$D$22)^(Y12-1))","v":-4857.2588918664214},{"$f":"(Z16+Z59)/((1+WACC!$D$22)^(Z12-1))","v":-4535.5280721685476},{"$f":"(AA16+AA59)/((1+WACC!$D$22)^(AA12-1))","v":-4217.5054720812896},{"$f":"(AB16+AB59)/((1+WACC!$D$22)^(AB12-1))","v":-3972.1691196193769},{"$f":"(AC16+AC59)/((1+WACC!$D$22)^(AC12-1))","v":-4385.4090289705846},{"$f":"(AD16+AD59)/((1+WACC!$D$22)^(AD12-1))","v":-4082.4226469535006},{"$f":"(AE16+AE59)/((1+WACC!$D$22)^(AE12-1))","v":-3795.631247080521},{"$f":"(AF16+AF59)/((1+WACC!$D$22)^(AF12-1))","v":-3522.0978487939178},{"$f":"(AG16+AG59)/((1+WACC!$D$22)^(AG12-1))","v":-3234.141973101739},{"$f":"(AH16+AH59)/((1+WACC!$D$22)^(AH12-1))","v":-2943.6597848348042},{"$f":"(AI16+AI59)/((1+WACC!$D$22)^(AI12-1))","v":-2672.579228305146},{"$f":"(AJ16+AJ59)/((1+WACC!$D$22)^(AJ12-1))","v":-2446.8765386349269},{"$f":"(AK16+AK59)/((1+WACC!$D$22)^(AK12-1))","v":-2248.9724348453783},{"$f":"(AL16+AL59)/((1+WACC!$D$22)^(AL12-1))","v":-2063.434185916446}]
[null,"Fluxo de Caixa VPL",{"$f":"SUM(D81:AL81)","v":66036.758507699051},{"$f":"D67/((1+WACC!$D$22)^(D12-1))","v":-3232.4303712835504},{"$f":"E67/((1+WACC!$D$22)^(E12-1))","v":-34883.543422576535},{"$f":"F67/((1+WACC!$D$22)^(F12-1))","v":-17547.027857716843},{"$f":"G67/((1+WACC!$D$22)^(G12-1))","v":-24464.041922778746},{"$f":"H67/((1+WACC!$D$22)^(H12-1))","v":-3624.5695472896787},{"$f":"I67/((1+WACC!$D$22)^(I12-1))","v":-15766.942000206962},{"$f":"J67/((1+WACC!$D$22)^(J12-1))","v":10502.558917143166},{"$f":"K67/((1+WACC!$D$22)^(K12-1))","v":21269.075415057174},{"$f":"L67/((1+WACC!$D$22)^(L12-1))","v":27011.954383786735},{"$f":"M67/((1+WACC!$D$22)^(M12-1))","v":-7106.9641849072832},{"$f":"N67/((1+WACC!$D$22)^(N12-1))","v":16085.182538162093},{"$f":"O67/((1+WACC!$D$22)^(O12-1))","v":9836.6862572874525},{"$f":"P67/((1+WACC!$D$22)^(P12-1))","v":6360.9756656926402},{"$f":"Q67/((1+WACC!$D$22)^(Q12-1))","v":6500.0454166362742},{"$f":"R67/((1+WACC!$D$22)^(R12-1))","v":8259.6720822467014},{"$f":"S67/((1+WACC!$D$22)^(S12-1))","v":7853.2922397283237},{"$f":"T67/((1+WACC!$D$22)^(T12-1))","v":5975.576991521847},{"$f":"U67/((1+WACC!$D$22)^(U12-1))","v":5310.9892685129416},{"$f":"V67/((1+WACC!$D$22)^(V12-1))","v":4921.3147533355923},{"$f":"W67/((1+WACC!$D$22)^(W12-1))","v":3478.4147453428432},{"$f":"X67/((1+WACC!$D$22)^(X12-1))","v":3278.4356657320536},{"$f":"Y67/((1+WACC!$D$22)^(Y12-1))","v":2685.0927568292832},{"$f":"Z67/((1+WACC!$D$22)^(Z12-1))","v":3640.2249766254408},{"$f":"AA67/((1+WACC!$D$22)^(AA12-1))","v":3266.7779037871956},{"$f":"AB67/((1+WACC!$D$22)^(AB12-1))","v":4349.5159374082341},{"$f":"AC67/((1+WACC!$D$22)^(AC12-1))","v":4157.2474915651283},{"$f":"AD67/((1+WACC!$D$22)^(AD12-1))","v":2708.0612122713796},{"$f":"AE67/((1+WACC!$D$22)^(AE12-1))","v":2665.7287258703277},{"$f":"AF67/((1+WACC!$D$22)^(AF12-1))","v":2556.1571902854153},{"$f":"AG67/((1+WACC!$D$22)^(AG12-1))","v":-281.37318700862926},{"$f":"AH67/((1+WACC!$D$22)^(AH12-1))","v":154.46050616131004},{"$f":"AI67/((1+WACC!$D$22)^(AI12-1))","v":-274.08633603341946},{"$f":"AJ67/((1+WACC!$D$22)^(AJ12-1))","v":3521.8065874836589},{"$f":"AK67/((1+WACC!$D$22)^(AK12-1))","v":3225.9249668129623},{"$f":"AL67/((1+WACC!$D$22)^(AL12-1))","v":3642.5647422145212}]
[null,"Fluxo de Caixa Acumulado VPL",null,{"$f":"D81","v":-3232.4303712835504},{"$f":"D82+E81","v":-38115.973793860088},{"$f":"E82+F81","v":-55663.001651576931},-80127.043574355674,-83751.61312164535,-99518.555121852318,-89015.996204709154,-67746.92078965198,-40734.966405865242,-47841.930590772521,-31756.748052610426,-21920.061795322974,-15559.086129630334,-9059.0407129940595,-799.36863074735811,7053.9236089809656,13029.500600502812,18340.489869015753,23261.804622351345,26740.21936769419,30018.655033426243,32703.747790255526,36343.972766880965,39610.75067066816,43960.266608076396,48117.514099641521,50825.5753119129,53491.304037783229,56047.461228068642,55766.088041060015,55920.548547221326,55646.462211187907,59168.268798671568,62394.193765484531,66036.758507699051]
[null,"Payback VPL",null,null,{"$f":"IF(AND(E82>0,D82<0),E57,\"\")","v":""},{"$f":"IF(AND(F82>0,E82<0),F57,\"\")","v":""},"","","","","","","","","","","","",16,"","","","","","","","","","","","","","","","","","",""]
[]
[null,"EBITDA - IR/CS (exclui pagto outorga)",null,{"$f":"SUM(D58:D59)-D32","v":-1083.700238898828},{"$f":"SUM(E58:E59)-E32","v":-2932.4340081520786},-3523.0658397775487,24844.770613033306,40720.246637087439,62864.831308138528,75500.385763682192,88348.589717944385,88444.456823351982,94379.235077896417,81533.06503451454,81580.043193703619,82037.854228155804,82390.706342537043,82411.822077249031,82434.68272641435,82465.807186363396,82173.302416973442,81495.978380676883,81865.720484086036,82088.562464114249,82548.07628722713,81974.949480278068,81493.907408426137,80443.463761567982,73866.893499331403,73208.20693112853,72598.549832586548,71905.089540974266,71920.356125236547,72176.106604320783,72523.504200140218,72421.759789925985,72431.0747168534,72365.738312007263]
[null,"Serviço da Dívida",null,{"$f":"SUM(D65:D66)","v":-198.83961224627734},{"$f":"SUM(E65:E66)","v":-4188.9823119197099},-5411.2322652376752,-7795.8071588880393,-12965.811596412323,-20523.478431328214,-24059.136855873425,-26041.841798997331,-31676.917380205385,-43039.109431591678,-42786.993545171077,-41971.753638117363,-50033.825272556991,-48271.903661435848,-47215.258705444874,-46158.613749453907,-45662.269089207926,-44764.871055895048,-43808.699967987988,-45322.151188946358,-45006.752431690569,-41982.864615579078,-43056.600781031724,-43082.298736872457,-44570.689667706305,-36429.113816298683,-32843.693406010367,-30241.584124322369,-28202.598863267485,-12551.949200576833,-7047.1491055413589,8.3316375366848644E-12,8.3316375366848644E-12,8.3316375366848644E-12,8.3316375366848644E-12]
[null,"ICSD",null,null,null,null,null,{"$f":"H85/-H86","v":3.140586019956888},{"$f":"I85/-I86","v":3.0630690366881494},3.1381169746848463,3.3925630299062028,2.792079032242579,2.1928714679356243,1.905557233144658,1.9436891747981508,1.6396478538520354,1.7068045818205118,1.7454489149658154,1.7859003126451045,1.8059945077467432,1.8356648970208997,1.8602692716338955,1.8063070339002865,1.8239165909316597,1.9662325818661512,1.9038880913328287,1.8915867954529242,1.8048512231089235,2.0276884546744793,2.2289882573843385,2.4006199388939344,2.5495909043555258,5.7298157422379781,10.241887254459652]

{"sheet":"Sensibilidade","index":8,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[[20,8,20,11],[1,2,1,3],[7,2,7,5],[13,2,13,5],[20,2,20,5],[6,8,6,11],[7,8,7,11],[8,7,11,7],[13,8,13,11],[14,7,17,7],[21,7,24,7],[6,2,6,5],[8,1,11,1],[14,1,17,1],[21,1,24,1]]}
[]
[null,null,"Variação"]
[null,null,"Receita",0]
[null,null,"Capex",0]
[null,null,"Opex",0]
[]
[null,null,"TIR do Projeto",null,null,null,null,null,"TIR do Acionista"]
[null,null,"Capex",null,null,null,null,null,"Capex"]
[null,"O\np\ne\nx",{"$f":"'Painel de Controle'!R6","v":0.10142067130446986},{"$f":"-'Painel de Controle'!R21","v":-0.1},0,{"$f":"'Painel de Controle'!R21","v":0.1},null,"O\np\ne\nx",{"$f":"'Painel de Controle'!R12","v":0.1489637556765413},{"$f":"D9","v":-0.1},{"$f":"E9","v":0},{"$f":"F9","v":0.1}]
[null,null,{"$f":"-'Painel de Controle'!R22","v":-0.05},0.12940742116651283,0.11911897751502631,0.10959123866412979,null,null,{"$f":"C10","v":-0.05},0.23021994609079632,0.19533104626821163,0.16727337032151235]
[null,null,0,0.11076174204473777,0.10142067130446986,9.26651455017653E-2,null,null,{"$f":"C11","v":0},0.17652356619350318,0.1489637556765413,0.12659834161482064]
[null,null,{"$f":"'Painel de Controle'!R22","v":0.05},9.2747876165910847E-2,8.4170444646197939E-2,7.6016588480982694E-2,null,null,{"$f":"C12","v":0.05},0.12860416011321041,0.10772610778273006,9.0259650589746387E-2]
[]
[null,null,"Receita Agrícola",null,null,null,null,null,"Receita Agrícola"]
[null,"C\na\np\ne\nx",{"$f":"'Painel de Controle'!R6","v":0.10142067130446986},{"$f":"-'Painel de Controle'!R20","v":-0.1},0,{"$f":"'Painel de Controle'!R20","v":0.1},null,"C\na\np\ne\nx",{"$f":"'Painel de Controle'!R12","v":0.1489637556765413},{"$f":"D15","v":-0.1},{"$f":"E15","v":0},{"$f":"F15","v":0.1}]
[null,null,{"$f":"-'Painel de Controle'!R21","v":-0.1},6.7364681825163863E-2,0.11076174204473777,0.15195125161443279,null,null,{"$f":"C16","v":-0.1},7.2431002348110951E-2,0.17652356619350318,0.27886972386053333]
[null,null,0,5.8911422126997737E-2,0.10142067130446986,0.1410147862733182,null,null,{"$f":"C17","v":0},5.5852243447970018E-2,0.1489637556765413,0.24148838264227823]
[null,null,{"$f":"'Painel de Controle'!R21","v":0.1},5.0675860961931107E-2,9.26651455017653E-2,0.13096724035064655,null,null,{"$f":"C18","v":0.1},4.1119024251515146E-2,0.12659834161482064,0.21099650837404171]
[]
[]
[null,null,"Receita Agrícola",null,null,null,null,null,"Receita Agrícola"]
[null,"O\np\ne\nx",{"$f":"'Painel de Controle'!R6","v":0.10142067130446986},{"$f":"D15","v":-0.1},{"$f":"E15","v":0},0.1,null,"O\np\ne\nx",{"$f":"'Painel de Controle'!R12","v":0.1489637556765413},{"$f":"J15","v":-0.1},{"$f":"K15","v":0},0.1]
[null,null,{"$f":"C10","v":-0.05},7.7091712745122498E-2,0.11911897751502631,0.15916194212259338,null,null,{"$f":"I10","v":-0.05},9.5057761810433572E-2,0.19533104626821163,0.28799849651410159]
[null,null,{"$f":"C11","v":0},5.8911422126997737E-2,0.10142067130446986,0.1410147862733182,null,null,{"$f":"I11","v":0},5.5852243447970018E-2,0.1489637556765413,0.24148838264227823]
[null,null,{"$f":"C12","v":0.05},4.0507791142308402E-2,8.4170444646197939E-2,0.12360081805542,null,null,{"$f":"I12","v":0.05},2.0408019270387268E-2,0.10772610778273006,0.19686954923077349]

{"sheet":"Premissas >>>>","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tributação","index":10,"n_rows":34,"n_cols":38,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TRIBUTAÇÃO"]
[]
[null,null,null,1,{"$f":"D4+1","v":2},{"$f":"E4+1","v":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]
[null,"PIS-COFINS"]
[null,"Receita Tributada",null,{"$f":"'FC Projeto'!D14","v":0},{"$f":"'FC Projeto'!E14","v":0},{"$f":"'FC Projeto'!F14","v":0},{"$f":"'FC Projeto'!G14","v":82730.836366933334},{"$f":"'FC Projeto'!H14","v":131244.34426026669},{"$f":"'FC Projeto'!I14","v":186158.29583360002},{"$f":"'FC Projeto'!J14","v":233744.20319360003},{"$f":"'FC Projeto'!K14","v":279057.48924693337},{"$f":"'FC Projeto'!L14","v":279057.48924693337},{"$f":"'FC Projeto'!M14","v":279057.48924693337},{"$f":"'FC Projeto'!N14","v":279057.48924693337},{"$f":"'FC Projeto'!O14","v":279057.48924693337},{"$f":"'FC Projeto'!P14","v":279057.48924693337},{"$f":"'FC Projeto'!Q14","v":279057.48924693337},{"$f":"'FC Projeto'!R14","v":279057.48924693337},{"$f":"'FC Projeto'!S14","v":279057.48924693337},{"$f":"'FC Projeto'!T14","v":279057.48924693337},{"$f":"'FC Projeto'!U14","v":279057.48924693337},{"$f":"'FC Projeto'!V14","v":279057.48924693337},{"$f":"'FC Projeto'!W14","v":279057.48924693337},{"$f":"'FC Projeto'!X14","v":279057.48924693337},{"$f":"'FC Projeto'!Y14","v":279057.48924693337},{"$f":"'FC Projeto'!Z14","v":279057.48924693337},{"$f":"'FC Projeto'!AA14","v":279057.48924693337},{"$f":"'FC Projeto'!AB14","v":279057.48924693337},{"$f":"'FC Projeto'!AC14","v":279057.48924693337},{"$f":"'FC Projeto'!AD14","v":279057.48924693337},{"$f":"'FC Projeto'!AE14","v":279057.48924693337},{"$f":"'FC Projeto'!AF14","v":279057.48924693337},{"$f":"'FC Projeto'!AG14","v":279057.48924693337},{"$f":"'FC Projeto'!AH14","v":279057.48924693337},{"$f":"'FC Projeto'!AI14","v":279057.48924693337},{"$f":"'FC Projeto'!AJ14","v":279057.48924693337},{"$f":"'FC Projeto'!AK14","v":279057.48924693337},{"$f":"'FC Projeto'!AL14","v":279057.48924693337}]
[null,"PIS",null,{"$f":"'Painel de Controle'!$G$6*Tributação!D$6","v":0},{"$f":"'Painel de Controle'!$G$6*Tributação!E$6","v":0},{"$f":"'Painel de Controle'!$G$6*Tributação!F$6","v":0},{"$f":"'Painel de Controle'!$G$6*Tributação!G$6","v":1365.0588000544001},{"$f":"'Painel de Controle'!$G$6*Tributação!H$6","v":2165.5316802944003},{"$f":"'Painel de Controle'!$G$6*Tributação!I$6","v":3071.6118812544005},{"$f":"'Painel de Controle'!$G$6*Tributação!J$6","v":3856.7793526944006},{"$f":"'Painel de Controle'!$G$6*Tributação!K$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!L$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!M$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!N$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!O$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!P$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!Q$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!R$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!S$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!T$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!U$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!V$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!W$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!X$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!Y$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!Z$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AA$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AB$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AC$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AD$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AE$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AF$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AG$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AH$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AI$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AJ$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AK$6","v":4604.4485725744007},{"$f":"'Painel de Controle'!$G$6*Tributação!AL$6","v":4604.4485725744007}]
[null,"COFINS",null,{"$f":"'Painel de Controle'!$G$7*Tributação!D$6","v":0},{"$f":"'Painel de Controle'!$G$7*Tributação!E$6","v":0},{"$f":"'Painel de Controle'!$G$7*Tributação!F$6","v":0},{"$f":"'Painel de Controle'!$G$7*Tributação!G$6","v":6287.543563886933},{"$f":"'Painel de Controle'!$G$7*Tributação!H$6","v":9974.5701637802686},{"$f":"'Painel de Controle'!$G$7*Tributação!I$6","v":14148.030483353601},{"$f":"'Painel de Controle'!$G$7*Tributação!J$6","v":17764.559442713602},{"$f":"'Painel de Controle'!$G$7*Tributação!K$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!L$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!M$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!N$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!O$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!P$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!Q$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!R$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!S$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!T$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!U$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!V$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!W$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!X$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!Y$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!Z$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AA$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AB$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AC$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AD$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AE$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AF$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AG$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AH$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AI$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AJ$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AK$6","v":21208.369182766935},{"$f":"'Painel de Controle'!$G$7*Tributação!AL$6","v":21208.369182766935}]
[null,"Alíquota Base",null,{"$f":"IFERROR(SUM(D7:D8)/D6,0)","v":0},{"$f":"IFERROR(SUM(E7:E8)/E6,0)","v":0},0,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2,9.2499999999999999E-2]
[]
[null,"Custos Operacionais Tributados",null,{"$f":"-SUM('FC Projeto'!D25:D28)","v":0},{"$f":"-SUM('FC Projeto'!E25:E28)","v":0},{"$f":"-SUM('FC Projeto'!F25:F28)","v":0},{"$f":"-SUM('FC Projeto'!G25:G28)","v":47513.032949696535},{"$f":"-SUM('FC Projeto'!H25:H28)","v":75374.759003303858},{"$f":"-SUM('FC Projeto'!I25:I28)","v":106912.31507163181},{"$f":"-SUM('FC Projeto'!J25:J28)","v":134241.31213759846},{"$f":"-SUM('FC Projeto'!K25:K28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!L25:L28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!M25:M28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!N25:N28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!O25:O28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!P25:P28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!Q25:Q28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!R25:R28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!S25:S28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!T25:T28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!U25:U28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!V25:V28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!W25:W28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!X25:X28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!Y25:Y28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!Z25:Z28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AA25:AA28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AB25:AB28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AC25:AC28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AD25:AD28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AE25:AE28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AF25:AF28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AG25:AG28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AH25:AH28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AI25:AI28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AJ25:AJ28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AK25:AK28)","v":160265.12318384537},{"$f":"-SUM('FC Projeto'!AL25:AL28)","v":160265.12318384537}]
[null,"PIS",null,{"$f":"'Painel de Controle'!$G$6*Tributação!D$11","v":0},{"$f":"'Painel de Controle'!$G$6*Tributação!E$11","v":0},{"$f":"'Painel de Controle'!$G$6*Tributação!F$11","v":0},{"$f":"'Painel de Controle'!$G$6*Tributação!G$11","v":783.96504366999284},{"$f":"'Painel de Controle'!$G$6*Tributação!H$11","v":1243.6835235545136},{"$f":"'Painel de Controle'!$G$6*Tributação!I$11","v":1764.0531986819249},{"$f":"'Painel de Controle'!$G$6*Tributação!J$11","v":2214.9816502703748},{"$f":"'Painel de Controle'!$G$6*Tributação!K$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!L$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!M$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!N$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!O$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!P$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!Q$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!R$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!S$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!T$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!U$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!V$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!W$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!X$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!Y$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!Z$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AA$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AB$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AC$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AD$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AE$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AF$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AG$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AH$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AI$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AJ$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AK$11","v":2644.3745325334485},{"$f":"'Painel de Controle'!$G$6*Tributação!AL$11","v":2644.3745325334485}]
[null,"COFINS",null,{"$f":"'Painel de Controle'!$G$7*Tributação!D$11","v":0},{"$f":"'Painel de Controle'!$G$7*Tributação!E$11","v":0},{"$f":"'Painel de Controle'!$G$7*Tributação!F$11","v":0},{"$f":"'Painel de Controle'!$G$7*Tributação!G$11","v":3610.9905041769366},{"$f":"'Painel de Controle'!$G$7*Tributação!H$11","v":5728.4816842510927},{"$f":"'Painel de Controle'!$G$7*Tributação!I$11","v":8125.3359454440169},{"$f":"'Painel de Controle'!$G$7*Tributação!J$11","v":10202.339722457484},{"$f":"'Painel de Controle'!$G$7*Tributação!K$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!L$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!M$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!N$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!O$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!P$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!Q$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!R$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!S$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!T$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!U$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!V$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!W$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!X$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!Y$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!Z$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AA$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AB$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AC$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AD$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AE$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AF$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AG$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AH$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AI$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AJ$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AK$11","v":12180.149361972248},{"$f":"'Painel de Controle'!$G$7*Tributação!AL$11","v":12180.149361972248}]
[]
[null,"Tributação Cumulativa"]
[null,"PIS",null,{"$f":"D7-D12","v":0},{"$f":"E7-E12","v":0},0,{"$f":"G7-G12","v":581.09375638440724},{"$f":"H7-H12","v":921.84815673988669},1307.5586825724756,1641.7977024240258,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522,1960.0740400409522]
[null,"COFINS",null,{"$f":"D8-D13","v":0},{"$f":"E8-E13","v":0},0,2676.5530597099964,4246.0884795291759,6022.6945379095841,7562.2197202561183,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876,9028.2198207946876]
[null,"Alíquota Efetiva",null,{"$f":"IFERROR(SUM(D16:D17)/D6,0)","v":0},{"$f":"IFERROR(SUM(E16:E17)/E6,0)","v":0},0,{"$f":"IFERROR(SUM(G16:G17)/G6,0)","v":3.9376452108448062E-2},3.9376452108448069E-2,3.9376452108448076E-2,3.9376452108448062E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2,3.937645210844809E-2]
[null,"IRPJ/CSLL não alavancado"]
[null,"EBIT",null,{"$f":"'FC Projeto'!D43","v":-1222.9781331944314},{"$f":"'FC Projeto'!E43","v":-53477.625107292813},{"$f":"'FC Projeto'!F43","v":-6055.2892678380977},{"$f":"'FC Projeto'!G43","v":19238.078237193127},{"$f":"'FC Projeto'!H43","v":33612.743890825514},{"$f":"'FC Projeto'!I43","v":-54323.306945225464},{"$f":"'FC Projeto'!J43","v":58196.451026284041},{"$f":"'FC Projeto'!K43","v":69764.606268202828},{"$f":"'FC Projeto'!L43","v":71943.078914332466},{"$f":"'FC Projeto'!M43","v":-142557.40620245741},{"$f":"'FC Projeto'!N43","v":83089.085702457756},{"$f":"'FC Projeto'!O43","v":81738.399190819997},{"$f":"'FC Projeto'!P43","v":80845.167913606027},{"$f":"'FC Projeto'!Q43","v":78253.224992341013},{"$f":"'FC Projeto'!R43","v":77098.236974615924},{"$f":"'FC Projeto'!S43","v":75945.538870871576},{"$f":"'FC Projeto'!T43","v":74628.683733526763},{"$f":"'FC Projeto'!U43","v":74795.130681107956},{"$f":"'FC Projeto'!V43","v":75820.335327563036},{"$f":"'FC Projeto'!W43","v":74143.878752195174},{"$f":"'FC Projeto'!X43","v":72411.667719005316},{"$f":"'FC Projeto'!Y43","v":71524.950282347374},{"$f":"'FC Projeto'!Z43","v":72316.742682096112},{"$f":"'FC Projeto'!AA43","v":72408.219904536658},{"$f":"'FC Projeto'!AB43","v":72353.240075443697},{"$f":"'FC Projeto'!AC43","v":72600.024340451244},{"$f":"'FC Projeto'!AD43","v":72604.108522780705},{"$f":"'FC Projeto'!AE43","v":72604.108522780705},{"$f":"'FC Projeto'!AF43","v":72448.801480213704},{"$f":"'FC Projeto'!AG43","v":71049.733606736292},{"$f":"'FC Projeto'!AH43","v":69527.079080419047},{"$f":"'FC Projeto'!AI43","v":68030.70114746473},{"$f":"'FC Projeto'!AJ43","v":67992.488642782075},{"$f":"'FC Projeto'!AK43","v":68421.877218192647},{"$f":"'FC Projeto'!AL43","v":68640.072500191556}]
[null,"Prejuízo Acumulado",null,{"$f":"IF(D20<0,-D20)","v":1222.9781331944314},{"$f":"D21+IF(E20<0,-E20)-D22","v":54700.603240487246},{"$f":"E21+IF(F20<0,-F20)-E22","v":60755.892508325342},60755.892508325342,54984.469037167401,99223.95281514521,99223.95281514521,81765.017507259996,60835.63562679915,181810.11815495684,181810.11815495684,156883.39244421953,132361.87268697354,108108.32231289173,84632.354815189436,61502.883722804661,38719.222061543187,16330.616941485157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dedução da Base de Cálculo",null,{"$f":"IF(D20<0,0,IF(D21<=0,0,IF(D21<=0.3*D20,D21,0.3*D20)))","v":0},{"$f":"IF(E20<0,0,IF(E21<=0,0,IF(E21<=0.3*E20,E21,0.3*E20)))","v":0},{"$f":"IF(F20<0,0,IF(F21<=0,0,IF(F21<=0.3*F20,F21,0.3*F20)))","v":0},{"$f":"IF(G20<0,0,IF(G21<=0,0,IF(G21<=0.3*G20,G21,0.3*G20)))","v":5771.4234711579384},10083.823167247654,0,17458.935307885211,20929.381880460849,21582.923674299738,0,24926.725710737326,24521.519757245998,24253.550374081806,23475.967497702302,23129.471092384778,22783.661661261471,22388.60512005803,16330.616941485157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Base de Cálculo",null,{"$f":"IF(D20<0,0,D20-D22)","v":0},{"$f":"IF(E20<0,0,E20-E22)","v":0},0,{"$f":"IF(G20<0,0,G20-G22)","v":13466.65476603519},23528.920723577859,0,40737.515718398834,48835.224387741982,50360.155240032727,0,58162.359991720426,57216.879433573995,56591.617539524217,54777.25749463871,53968.76588223115,53161.877209610102,52240.078613468737,58464.513739622795,75820.335327563036,74143.878752195174,72411.667719005316,71524.950282347374,72316.742682096112,72408.219904536658,72353.240075443697,72600.024340451244,72604.108522780705,72604.108522780705,72448.801480213704,71049.733606736292,69527.079080419047,68030.70114746473,67992.488642782075,68421.877218192647,68640.072500191556]
[null,"IRPJ",null,{"$f":"IF(D23<=0,0,'Painel de Controle'!$G$9*D23+'Painel de Controle'!$G$10*(D23-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(E23<=0,0,'Painel de Controle'!$G$9*E23+'Painel de Controle'!$G$10*(E23-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(F23<=0,0,'Painel de Controle'!$G$9*F23+'Painel de Controle'!$G$10*(F23-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(G23<=0,0,'Painel de Controle'!$G$9*G23+'Painel de Controle'!$G$10*(G23-'Painel de Controle'!$G$11))","v":3342.6636915087975},{"$f":"IF(H23<=0,0,'Painel de Controle'!$G$9*H23+'Painel de Controle'!$G$10*(H23-'Painel de Controle'!$G$11))","v":5858.2301808944649},{"$f":"IF(I23<=0,0,'Painel de Controle'!$G$9*I23+'Painel de Controle'!$G$10*(I23-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(J23<=0,0,'Painel de Controle'!$G$9*J23+'Painel de Controle'!$G$10*(J23-'Painel de Controle'!$G$11))","v":10160.378929599708},{"$f":"IF(K23<=0,0,'Painel de Controle'!$G$9*K23+'Painel de Controle'!$G$10*(K23-'Painel de Controle'!$G$11))","v":12184.806096935496},{"$f":"IF(L23<=0,0,'Painel de Controle'!$G$9*L23+'Painel de Controle'!$G$10*(L23-'Painel de Controle'!$G$11))","v":12566.038810008182},{"$f":"IF(M23<=0,0,'Painel de Controle'!$G$9*M23+'Painel de Controle'!$G$10*(M23-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(N23<=0,0,'Painel de Controle'!$G$9*N23+'Painel de Controle'!$G$10*(N23-'Painel de Controle'!$G$11))","v":14516.589997930107},{"$f":"IF(O23<=0,0,'Painel de Controle'!$G$9*O23+'Painel de Controle'!$G$10*(O23-'Painel de Controle'!$G$11))","v":14280.219858393499},{"$f":"IF(P23<=0,0,'Painel de Controle'!$G$9*P23+'Painel de Controle'!$G$10*(P23-'Painel de Controle'!$G$11))","v":14123.904384881054},{"$f":"IF(Q23<=0,0,'Painel de Controle'!$G$9*Q23+'Painel de Controle'!$G$10*(Q23-'Painel de Controle'!$G$11))","v":13670.314373659679},{"$f":"IF(R23<=0,0,'Painel de Controle'!$G$9*R23+'Painel de Controle'!$G$10*(R23-'Painel de Controle'!$G$11))","v":13468.191470557787},{"$f":"IF(S23<=0,0,'Painel de Controle'!$G$9*S23+'Painel de Controle'!$G$10*(S23-'Painel de Controle'!$G$11))","v":13266.469302402525},{"$f":"IF(T23<=0,0,'Painel de Controle'!$G$9*T23+'Painel de Controle'!$G$10*(T23-'Painel de Controle'!$G$11))","v":13036.019653367184},{"$f":"IF(U23<=0,0,'Painel de Controle'!$G$9*U23+'Painel de Controle'!$G$10*(U23-'Painel de Controle'!$G$11))","v":14592.128434905699},{"$f":"IF(V23<=0,0,'Painel de Controle'!$G$9*V23+'Painel de Controle'!$G$10*(V23-'Painel de Controle'!$G$11))","v":18931.083831890759},{"$f":"IF(W23<=0,0,'Painel de Controle'!$G$9*W23+'Painel de Controle'!$G$10*(W23-'Painel de Controle'!$G$11))","v":18511.969688048794},{"$f":"IF(X23<=0,0,'Painel de Controle'!$G$9*X23+'Painel de Controle'!$G$10*(X23-'Painel de Controle'!$G$11))","v":18078.916929751329},{"$f":"IF(Y23<=0,0,'Painel de Controle'!$G$9*Y23+'Painel de Controle'!$G$10*(Y23-'Painel de Controle'!$G$11))","v":17857.237570586844},{"$f":"IF(Z23<=0,0,'Painel de Controle'!$G$9*Z23+'Painel de Controle'!$G$10*(Z23-'Painel de Controle'!$G$11))","v":18055.185670524028},{"$f":"IF(AA23<=0,0,'Painel de Controle'!$G$9*AA23+'Painel de Controle'!$G$10*(AA23-'Painel de Controle'!$G$11))","v":18078.054976134164},{"$f":"IF(AB23<=0,0,'Painel de Controle'!$G$9*AB23+'Painel de Controle'!$G$10*(AB23-'Painel de Controle'!$G$11))","v":18064.310018860924},{"$f":"IF(AC23<=0,0,'Painel de Controle'!$G$9*AC23+'Painel de Controle'!$G$10*(AC23-'Painel de Controle'!$G$11))","v":18126.006085112811},{"$f":"IF(AD23<=0,0,'Painel de Controle'!$G$9*AD23+'Painel de Controle'!$G$10*(AD23-'Painel de Controle'!$G$11))","v":18127.027130695176},{"$f":"IF(AE23<=0,0,'Painel de Controle'!$G$9*AE23+'Painel de Controle'!$G$10*(AE23-'Painel de Controle'!$G$11))","v":18127.027130695176},{"$f":"IF(AF23<=0,0,'Painel de Controle'!$G$9*AF23+'Painel de Controle'!$G$10*(AF23-'Painel de Controle'!$G$11))","v":18088.200370053426},{"$f":"IF(AG23<=0,0,'Painel de Controle'!$G$9*AG23+'Painel de Controle'!$G$10*(AG23-'Painel de Controle'!$G$11))","v":17738.433401684073},{"$f":"IF(AH23<=0,0,'Painel de Controle'!$G$9*AH23+'Painel de Controle'!$G$10*(AH23-'Painel de Controle'!$G$11))","v":17357.769770104762},{"$f":"IF(AI23<=0,0,'Painel de Controle'!$G$9*AI23+'Painel de Controle'!$G$10*(AI23-'Painel de Controle'!$G$11))","v":16983.675286866182},{"$f":"IF(AJ23<=0,0,'Painel de Controle'!$G$9*AJ23+'Painel de Controle'!$G$10*(AJ23-'Painel de Controle'!$G$11))","v":16974.122160695519},{"$f":"IF(AK23<=0,0,'Painel de Controle'!$G$9*AK23+'Painel de Controle'!$G$10*(AK23-'Painel de Controle'!$G$11))","v":17081.469304548162},{"$f":"IF(AL23<=0,0,'Painel de Controle'!$G$9*AL23+'Painel de Controle'!$G$10*(AL23-'Painel de Controle'!$G$11))","v":17136.018125047889}]
[null,"CSLL",null,{"$f":"'Painel de Controle'!$G$12*Tributação!D23","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!E23","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!F23","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!G23","v":1211.9989289431671},{"$f":"'Painel de Controle'!$G$12*Tributação!H23","v":2117.6028651220072},{"$f":"'Painel de Controle'!$G$12*Tributação!I23","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!J23","v":3666.3764146558951},{"$f":"'Painel de Controle'!$G$12*Tributação!K23","v":4395.1701948967784},{"$f":"'Painel de Controle'!$G$12*Tributação!L23","v":4532.4139716029449},{"$f":"'Painel de Controle'!$G$12*Tributação!M23","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!N23","v":5234.6123992548382},{"$f":"'Painel de Controle'!$G$12*Tributação!O23","v":5149.5191490216594},{"$f":"'Painel de Controle'!$G$12*Tributação!P23","v":5093.2455785571792},{"$f":"'Painel de Controle'!$G$12*Tributação!Q23","v":4929.9531745174836},{"$f":"'Painel de Controle'!$G$12*Tributação!R23","v":4857.1889294008033},{"$f":"'Painel de Controle'!$G$12*Tributação!S23","v":4784.5689488649086},{"$f":"'Painel de Controle'!$G$12*Tributação!T23","v":4701.6070752121859},{"$f":"'Painel de Controle'!$G$12*Tributação!U23","v":5261.8062365660517},{"$f":"'Painel de Controle'!$G$12*Tributação!V23","v":6823.830179480673},{"$f":"'Painel de Controle'!$G$12*Tributação!W23","v":6672.9490876975651},{"$f":"'Painel de Controle'!$G$12*Tributação!X23","v":6517.0500947104783},{"$f":"'Painel de Controle'!$G$12*Tributação!Y23","v":6437.2455254112638},{"$f":"'Painel de Controle'!$G$12*Tributação!Z23","v":6508.5068413886502},{"$f":"'Painel de Controle'!$G$12*Tributação!AA23","v":6516.7397914082985},{"$f":"'Painel de Controle'!$G$12*Tributação!AB23","v":6511.7916067899323},{"$f":"'Painel de Controle'!$G$12*Tributação!AC23","v":6534.0021906406118},{"$f":"'Painel de Controle'!$G$12*Tributação!AD23","v":6534.3697670502634},{"$f":"'Painel de Controle'!$G$12*Tributação!AE23","v":6534.3697670502634},{"$f":"'Painel de Controle'!$G$12*Tributação!AF23","v":6520.3921332192331},{"$f":"'Painel de Controle'!$G$12*Tributação!AG23","v":6394.476024606266},{"$f":"'Painel de Controle'!$G$12*Tributação!AH23","v":6257.4371172377141},{"$f":"'Painel de Controle'!$G$12*Tributação!AI23","v":6122.7631032718255},{"$f":"'Painel de Controle'!$G$12*Tributação!AJ23","v":6119.3239778503867},{"$f":"'Painel de Controle'!$G$12*Tributação!AK23","v":6157.9689496373376},{"$f":"'Painel de Controle'!$G$12*Tributação!AL23","v":6177.6065250172396}]
[null,"IRPJ Sudene",null,{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!D4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!D24","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!E4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!E24","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!F4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!F24","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!G4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!G24","v":835.66592287719936},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!H4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!H24","v":1464.5575452236162},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!I4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!I24","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!J4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!J24","v":2540.0947323999271},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!K4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!K24","v":3046.2015242338739},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!L4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!L24","v":3141.5097025020455},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!M4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!M24","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!N4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!N24","v":14516.589997930107},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!O4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!O24","v":14280.219858393499},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!P4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!P24","v":14123.904384881054},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!Q4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!Q24","v":13670.314373659679},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!R4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!R24","v":13468.191470557787},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!S4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!S24","v":13266.469302402525},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!T4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!T24","v":13036.019653367184},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!U4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!U24","v":14592.128434905699},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!V4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!V24","v":18931.083831890759},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!W4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!W24","v":18511.969688048794},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!X4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!X24","v":18078.916929751329},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!Y4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!Y24","v":17857.237570586844},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!Z4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!Z24","v":18055.185670524028},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AA4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AA24","v":18078.054976134164},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AB4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AB24","v":18064.310018860924},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AC4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AC24","v":18126.006085112811},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AD4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AD24","v":18127.027130695176},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AE4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AE24","v":18127.027130695176},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AF4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AF24","v":18088.200370053426},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AG4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AG24","v":17738.433401684073},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AH4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AH24","v":17357.769770104762},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AI4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AI24","v":16983.675286866182},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AJ4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AJ24","v":16974.122160695519},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AK4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AK24","v":17081.469304548162},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AL4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AL24","v":17136.018125047889}]
[null,"IRPJ/CSLL alavancado"]
[null,"EBT",null,{"$f":"'FC Acionista'!D48","v":-1421.8177454407087},{"$f":"'FC Acionista'!E48","v":-57666.607419212523},{"$f":"'FC Acionista'!F48","v":-11466.521533075773},{"$f":"'FC Acionista'!G48","v":11614.320241846715},{"$f":"'FC Acionista'!H48","v":24271.516423876317},{"$f":"'FC Acionista'!I48","v":-70164.629872194215},{"$f":"'FC Acionista'!J48","v":40733.893047855607},{"$f":"'FC Acionista'!K48","v":51815.531891244311},{"$f":"'FC Acionista'!L48","v":54196.451634448953},{"$f":"'FC Acionista'!M48","v":-169988.00499160757},{"$f":"'FC Acionista'!N48","v":56719.602968057363},{"$f":"'FC Acionista'!O48","v":56485.030908298657},{"$f":"'FC Acionista'!P48","v":56728.368488723092},{"$f":"'FC Acionista'!Q48","v":55898.347178579221},{"$f":"'FC Acionista'!R48","v":55800.004116845099},{"$f":"'FC Acionista'!S48","v":55703.950969091718},{"$f":"'FC Acionista'!T48","v":54883.440491992893},{"$f":"'FC Acionista'!U48","v":56811.809050695229},{"$f":"'FC Acionista'!V48","v":59657.708362865626},{"$f":"'FC Acionista'!W48","v":58019.136635305666},{"$f":"'FC Acionista'!X48","v":56430.27519582997},{"$f":"'FC Acionista'!Y48","v":55114.910609362014},{"$f":"'FC Acionista'!Z48","v":57645.224751095942},{"$f":"'FC Acionista'!AA48","v":59666.40992694439},{"$f":"'FC Acionista'!AB48","v":61674.072746400219},{"$f":"'FC Acionista'!AC48","v":64224.910184532338},{"$f":"'FC Acionista'!AD48","v":66136.194235030489},{"$f":"'FC Acionista'!AE48","v":67929.303348389294},{"$f":"'FC Acionista'!AF48","v":69512.107022051845},{"$f":"'FC Acionista'!AG48","v":69830.695459044626},{"$f":"'FC Acionista'!AH48","v":69078.488167620424},{"$f":"'FC Acionista'!AI48","v":68030.701147464744},{"$f":"'FC Acionista'!AJ48","v":67992.488642782089},{"$f":"'FC Acionista'!AK48","v":68421.877218192662},{"$f":"'FC Acionista'!AL48","v":68640.072500191571}]
[null,"Prejuízo Acumulado",null,{"$f":"IF(D28<0,-D28)","v":1421.8177454407087},{"$f":"D29+IF(E28<0,-E28)-D30","v":59088.425164653236},{"$f":"E29+IF(F28<0,-F28)-E30","v":70554.946697729014},{"$f":"F29+IF(G28<0,-G28)-F30","v":70554.946697729014},{"$f":"G29+IF(H28<0,-H28)-G30","v":67070.650625174996},{"$f":"H29+IF(I28<0,-I28)-H30","v":129953.82557020632},{"$f":"I29+IF(J28<0,-J28)-I30","v":129953.82557020632},{"$f":"J29+IF(K28<0,-K28)-J30","v":117733.65765584963},{"$f":"K29+IF(L28<0,-L28)-K30","v":102188.99808847634},{"$f":"L29+IF(M28<0,-M28)-L30","v":255918.06758974917},{"$f":"M29+IF(N28<0,-N28)-M30","v":255918.06758974917},{"$f":"N29+IF(O28<0,-O28)-N30","v":238902.18669933197},{"$f":"O29+IF(P28<0,-P28)-O30","v":221956.67742684239},{"$f":"P29+IF(Q28<0,-Q28)-P30","v":204938.16688022547},{"$f":"Q29+IF(R28<0,-R28)-Q30","v":188168.6627266517},{"$f":"R29+IF(S28<0,-S28)-R30","v":171428.66149159818},{"$f":"S29+IF(T28<0,-T28)-S30","v":154717.47620087067},{"$f":"T29+IF(U28<0,-U28)-T30","v":138252.4440532728},{"$f":"U29+IF(V28<0,-V28)-U30","v":121208.90133806423},{"$f":"V29+IF(W28<0,-W28)-V30","v":103311.58882920454},{"$f":"W29+IF(X28<0,-X28)-W30","v":85905.847838612841},{"$f":"X29+IF(Y28<0,-Y28)-X30","v":68976.765279863845},{"$f":"Y29+IF(Z28<0,-Z28)-Y30","v":52442.292097055237},{"$f":"Z29+IF(AA28<0,-AA28)-Z30","v":35148.72467172645},{"$f":"AA29+IF(AB28<0,-AB28)-AA30","v":17248.801693643134},{"$f":"AB29+IF(AC28<0,-AC28)-AB30","v":0},{"$f":"AC29+IF(AD28<0,-AD28)-AC30","v":0},{"$f":"AD29+IF(AE28<0,-AE28)-AD30","v":0},{"$f":"AE29+IF(AF28<0,-AF28)-AE30","v":0},{"$f":"AF29+IF(AG28<0,-AG28)-AF30","v":0},{"$f":"AG29+IF(AH28<0,-AH28)-AG30","v":0},{"$f":"AH29+IF(AI28<0,-AI28)-AH30","v":0},{"$f":"AI29+IF(AJ28<0,-AJ28)-AI30","v":0},{"$f":"AJ29+IF(AK28<0,-AK28)-AJ30","v":0},{"$f":"AK29+IF(AL28<0,-AL28)-AK30","v":0}]
[null,"Dedução da Base de Cálculo",null,{"$f":"IF(D28<0,0,IF(D29<=0,0,IF(D29<=0.3*D28,D29,0.3*D28)))","v":0},{"$f":"IF(E28<0,0,IF(E29<=0,0,IF(E29<=0.3*E28,E29,0.3*E28)))","v":0},{"$f":"IF(F28<0,0,IF(F29<=0,0,IF(F29<=0.3*F28,F29,0.3*F28)))","v":0},{"$f":"IF(G28<0,0,IF(G29<=0,0,IF(G29<=0.3*G28,G29,0.3*G28)))","v":3484.2960725540147},{"$f":"IF(H28<0,0,IF(H29<=0,0,IF(H29<=0.3*H28,H29,0.3*H28)))","v":7281.4549271628948},{"$f":"IF(I28<0,0,IF(I29<=0,0,IF(I29<=0.3*I28,I29,0.3*I28)))","v":0},{"$f":"IF(J28<0,0,IF(J29<=0,0,IF(J29<=0.3*J28,J29,0.3*J28)))","v":12220.167914356682},{"$f":"IF(K28<0,0,IF(K29<=0,0,IF(K29<=0.3*K28,K29,0.3*K28)))","v":15544.659567373292},{"$f":"IF(L28<0,0,IF(L29<=0,0,IF(L29<=0.3*L28,L29,0.3*L28)))","v":16258.935490334685},{"$f":"IF(M28<0,0,IF(M29<=0,0,IF(M29<=0.3*M28,M29,0.3*M28)))","v":0},{"$f":"IF(N28<0,0,IF(N29<=0,0,IF(N29<=0.3*N28,N29,0.3*N28)))","v":17015.880890417207},{"$f":"IF(O28<0,0,IF(O29<=0,0,IF(O29<=0.3*O28,O29,0.3*O28)))","v":16945.509272489595},{"$f":"IF(P28<0,0,IF(P29<=0,0,IF(P29<=0.3*P28,P29,0.3*P28)))","v":17018.510546616926},{"$f":"IF(Q28<0,0,IF(Q29<=0,0,IF(Q29<=0.3*Q28,Q29,0.3*Q28)))","v":16769.504153573766},{"$f":"IF(R28<0,0,IF(R29<=0,0,IF(R29<=0.3*R28,R29,0.3*R28)))","v":16740.001235053529},{"$f":"IF(S28<0,0,IF(S29<=0,0,IF(S29<=0.3*S28,S29,0.3*S28)))","v":16711.185290727513},{"$f":"IF(T28<0,0,IF(T29<=0,0,IF(T29<=0.3*T28,T29,0.3*T28)))","v":16465.032147597867},{"$f":"IF(U28<0,0,IF(U29<=0,0,IF(U29<=0.3*U28,U29,0.3*U28)))","v":17043.542715208569},{"$f":"IF(V28<0,0,IF(V29<=0,0,IF(V29<=0.3*V28,V29,0.3*V28)))","v":17897.312508859686},{"$f":"IF(W28<0,0,IF(W29<=0,0,IF(W29<=0.3*W28,W29,0.3*W28)))","v":17405.740990591697},{"$f":"IF(X28<0,0,IF(X29<=0,0,IF(X29<=0.3*X28,X29,0.3*X28)))","v":16929.082558748989},{"$f":"IF(Y28<0,0,IF(Y29<=0,0,IF(Y29<=0.3*Y28,Y29,0.3*Y28)))","v":16534.473182808604},{"$f":"IF(Z28<0,0,IF(Z29<=0,0,IF(Z29<=0.3*Z28,Z29,0.3*Z28)))","v":17293.567425328783},{"$f":"IF(AA28<0,0,IF(AA29<=0,0,IF(AA29<=0.3*AA28,AA29,0.3*AA28)))","v":17899.922978083316},{"$f":"IF(AB28<0,0,IF(AB29<=0,0,IF(AB29<=0.3*AB28,AB29,0.3*AB28)))","v":17248.801693643134},{"$f":"IF(AC28<0,0,IF(AC29<=0,0,IF(AC29<=0.3*AC28,AC29,0.3*AC28)))","v":0},{"$f":"IF(AD28<0,0,IF(AD29<=0,0,IF(AD29<=0.3*AD28,AD29,0.3*AD28)))","v":0},{"$f":"IF(AE28<0,0,IF(AE29<=0,0,IF(AE29<=0.3*AE28,AE29,0.3*AE28)))","v":0},{"$f":"IF(AF28<0,0,IF(AF29<=0,0,IF(AF29<=0.3*AF28,AF29,0.3*AF28)))","v":0},{"$f":"IF(AG28<0,0,IF(AG29<=0,0,IF(AG29<=0.3*AG28,AG29,0.3*AG28)))","v":0},{"$f":"IF(AH28<0,0,IF(AH29<=0,0,IF(AH29<=0.3*AH28,AH29,0.3*AH28)))","v":0},{"$f":"IF(AI28<0,0,IF(AI29<=0,0,IF(AI29<=0.3*AI28,AI29,0.3*AI28)))","v":0},{"$f":"IF(AJ28<0,0,IF(AJ29<=0,0,IF(AJ29<=0.3*AJ28,AJ29,0.3*AJ28)))","v":0},{"$f":"IF(AK28<0,0,IF(AK29<=0,0,IF(AK29<=0.3*AK28,AK29,0.3*AK28)))","v":0},{"$f":"IF(AL28<0,0,IF(AL29<=0,0,IF(AL29<=0.3*AL28,AL29,0.3*AL28)))","v":0}]
[null,"Base de Cálculo",null,{"$f":"IF(D28<0,0,D28-D30)","v":0},{"$f":"IF(E28<0,0,E28-E30)","v":0},{"$f":"IF(F28<0,0,F28-F30)","v":0},{"$f":"IF(G28<0,0,G28-G30)","v":8130.0241692927011},{"$f":"IF(H28<0,0,H28-H30)","v":16990.061496713424},{"$f":"IF(I28<0,0,I28-I30)","v":0},{"$f":"IF(J28<0,0,J28-J30)","v":28513.725133498927},{"$f":"IF(K28<0,0,K28-K30)","v":36270.872323871023},{"$f":"IF(L28<0,0,L28-L30)","v":37937.51614411427},{"$f":"IF(M28<0,0,M28-M30)","v":0},{"$f":"IF(N28<0,0,N28-N30)","v":39703.722077640152},{"$f":"IF(O28<0,0,O28-O30)","v":39539.521635809062},{"$f":"IF(P28<0,0,P28-P30)","v":39709.857942106166},{"$f":"IF(Q28<0,0,Q28-Q30)","v":39128.843025005452},{"$f":"IF(R28<0,0,R28-R30)","v":39060.002881791574},{"$f":"IF(S28<0,0,S28-S30)","v":38992.765678364201},{"$f":"IF(T28<0,0,T28-T30)","v":38418.408344395022},{"$f":"IF(U28<0,0,U28-U30)","v":39768.26633548666},{"$f":"IF(V28<0,0,V28-V30)","v":41760.395854005939},{"$f":"IF(W28<0,0,W28-W30)","v":40613.395644713964},{"$f":"IF(X28<0,0,X28-X30)","v":39501.192637080982},{"$f":"IF(Y28<0,0,Y28-Y30)","v":38580.437426553413},{"$f":"IF(Z28<0,0,Z28-Z30)","v":40351.657325767155},{"$f":"IF(AA28<0,0,AA28-AA30)","v":41766.486948861071},{"$f":"IF(AB28<0,0,AB28-AB30)","v":44425.271052757089},{"$f":"IF(AC28<0,0,AC28-AC30)","v":64224.910184532338},{"$f":"IF(AD28<0,0,AD28-AD30)","v":66136.194235030489},{"$f":"IF(AE28<0,0,AE28-AE30)","v":67929.303348389294},{"$f":"IF(AF28<0,0,AF28-AF30)","v":69512.107022051845},{"$f":"IF(AG28<0,0,AG28-AG30)","v":69830.695459044626},{"$f":"IF(AH28<0,0,AH28-AH30)","v":69078.488167620424},{"$f":"IF(AI28<0,0,AI28-AI30)","v":68030.701147464744},{"$f":"IF(AJ28<0,0,AJ28-AJ30)","v":67992.488642782089},{"$f":"IF(AK28<0,0,AK28-AK30)","v":68421.877218192662},{"$f":"IF(AL28<0,0,AL28-AL30)","v":68640.072500191571}]
[null,"IRPJ",null,{"$f":"IF(D31<=0,0,'Painel de Controle'!$G$9*D31+'Painel de Controle'!$G$10*(D31-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(E31<=0,0,'Painel de Controle'!$G$9*E31+'Painel de Controle'!$G$10*(E31-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(F31<=0,0,'Painel de Controle'!$G$9*F31+'Painel de Controle'!$G$10*(F31-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(G31<=0,0,'Painel de Controle'!$G$9*G31+'Painel de Controle'!$G$10*(G31-'Painel de Controle'!$G$11))","v":2008.5060423231753},{"$f":"IF(H31<=0,0,'Painel de Controle'!$G$9*H31+'Painel de Controle'!$G$10*(H31-'Painel de Controle'!$G$11))","v":4223.5153741783561},{"$f":"IF(I31<=0,0,'Painel de Controle'!$G$9*I31+'Painel de Controle'!$G$10*(I31-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(J31<=0,0,'Painel de Controle'!$G$9*J31+'Painel de Controle'!$G$10*(J31-'Painel de Controle'!$G$11))","v":7104.4312833747317},{"$f":"IF(K31<=0,0,'Painel de Controle'!$G$9*K31+'Painel de Controle'!$G$10*(K31-'Painel de Controle'!$G$11))","v":9043.7180809677557},{"$f":"IF(L31<=0,0,'Painel de Controle'!$G$9*L31+'Painel de Controle'!$G$10*(L31-'Painel de Controle'!$G$11))","v":9460.3790360285675},{"$f":"IF(M31<=0,0,'Painel de Controle'!$G$9*M31+'Painel de Controle'!$G$10*(M31-'Painel de Controle'!$G$11))","v":0},{"$f":"IF(N31<=0,0,'Painel de Controle'!$G$9*N31+'Painel de Controle'!$G$10*(N31-'Painel de Controle'!$G$11))","v":9901.930519410038},{"$f":"IF(O31<=0,0,'Painel de Controle'!$G$9*O31+'Painel de Controle'!$G$10*(O31-'Painel de Controle'!$G$11))","v":9860.8804089522655},{"$f":"IF(P31<=0,0,'Painel de Controle'!$G$9*P31+'Painel de Controle'!$G$10*(P31-'Painel de Controle'!$G$11))","v":9903.4644855265415},{"$f":"IF(Q31<=0,0,'Painel de Controle'!$G$9*Q31+'Painel de Controle'!$G$10*(Q31-'Painel de Controle'!$G$11))","v":9758.2107562513629},{"$f":"IF(R31<=0,0,'Painel de Controle'!$G$9*R31+'Painel de Controle'!$G$10*(R31-'Painel de Controle'!$G$11))","v":9741.0007204478934},{"$f":"IF(S31<=0,0,'Painel de Controle'!$G$9*S31+'Painel de Controle'!$G$10*(S31-'Painel de Controle'!$G$11))","v":9724.1914195910504},{"$f":"IF(T31<=0,0,'Painel de Controle'!$G$9*T31+'Painel de Controle'!$G$10*(T31-'Painel de Controle'!$G$11))","v":9580.6020860987555},{"$f":"IF(U31<=0,0,'Painel de Controle'!$G$9*U31+'Painel de Controle'!$G$10*(U31-'Painel de Controle'!$G$11))","v":9918.066583871665},{"$f":"IF(V31<=0,0,'Painel de Controle'!$G$9*V31+'Painel de Controle'!$G$10*(V31-'Painel de Controle'!$G$11))","v":10416.098963501485},{"$f":"IF(W31<=0,0,'Painel de Controle'!$G$9*W31+'Painel de Controle'!$G$10*(W31-'Painel de Controle'!$G$11))","v":10129.348911178491},{"$f":"IF(X31<=0,0,'Painel de Controle'!$G$9*X31+'Painel de Controle'!$G$10*(X31-'Painel de Controle'!$G$11))","v":9851.2981592702454},{"$f":"IF(Y31<=0,0,'Painel de Controle'!$G$9*Y31+'Painel de Controle'!$G$10*(Y31-'Painel de Controle'!$G$11))","v":9621.1093566383533},{"$f":"IF(Z31<=0,0,'Painel de Controle'!$G$9*Z31+'Painel de Controle'!$G$10*(Z31-'Painel de Controle'!$G$11))","v":10063.914331441789},{"$f":"IF(AA31<=0,0,'Painel de Controle'!$G$9*AA31+'Painel de Controle'!$G$10*(AA31-'Painel de Controle'!$G$11))","v":10417.621737215268},{"$f":"IF(AB31<=0,0,'Painel de Controle'!$G$9*AB31+'Painel de Controle'!$G$10*(AB31-'Painel de Controle'!$G$11))","v":11082.317763189272},{"$f":"IF(AC31<=0,0,'Painel de Controle'!$G$9*AC31+'Painel de Controle'!$G$10*(AC31-'Painel de Controle'!$G$11))","v":16032.227546133085},{"$f":"IF(AD31<=0,0,'Painel de Controle'!$G$9*AD31+'Painel de Controle'!$G$10*(AD31-'Painel de Controle'!$G$11))","v":16510.048558757622},{"$f":"IF(AE31<=0,0,'Painel de Controle'!$G$9*AE31+'Painel de Controle'!$G$10*(AE31-'Painel de Controle'!$G$11))","v":16958.325837097324},{"$f":"IF(AF31<=0,0,'Painel de Controle'!$G$9*AF31+'Painel de Controle'!$G$10*(AF31-'Painel de Controle'!$G$11))","v":17354.026755512961},{"$f":"IF(AG31<=0,0,'Painel de Controle'!$G$9*AG31+'Painel de Controle'!$G$10*(AG31-'Painel de Controle'!$G$11))","v":17433.673864761156},{"$f":"IF(AH31<=0,0,'Painel de Controle'!$G$9*AH31+'Painel de Controle'!$G$10*(AH31-'Painel de Controle'!$G$11))","v":17245.622041905106},{"$f":"IF(AI31<=0,0,'Painel de Controle'!$G$9*AI31+'Painel de Controle'!$G$10*(AI31-'Painel de Controle'!$G$11))","v":16983.675286866186},{"$f":"IF(AJ31<=0,0,'Painel de Controle'!$G$9*AJ31+'Painel de Controle'!$G$10*(AJ31-'Painel de Controle'!$G$11))","v":16974.122160695522},{"$f":"IF(AK31<=0,0,'Painel de Controle'!$G$9*AK31+'Painel de Controle'!$G$10*(AK31-'Painel de Controle'!$G$11))","v":17081.469304548165},{"$f":"IF(AL31<=0,0,'Painel de Controle'!$G$9*AL31+'Painel de Controle'!$G$10*(AL31-'Painel de Controle'!$G$11))","v":17136.018125047893}]
[null,"CSLL",null,{"$f":"'Painel de Controle'!$G$12*Tributação!D31","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!E31","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!F31","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!G31","v":731.70217523634312},{"$f":"'Painel de Controle'!$G$12*Tributação!H31","v":1529.1055347042081},{"$f":"'Painel de Controle'!$G$12*Tributação!I31","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!J31","v":2566.2352620149031},{"$f":"'Painel de Controle'!$G$12*Tributação!K31","v":3264.3785091483919},{"$f":"'Painel de Controle'!$G$12*Tributação!L31","v":3414.3764529702844},{"$f":"'Painel de Controle'!$G$12*Tributação!M31","v":0},{"$f":"'Painel de Controle'!$G$12*Tributação!N31","v":3573.3349869876133},{"$f":"'Painel de Controle'!$G$12*Tributação!O31","v":3558.5569472228153},{"$f":"'Painel de Controle'!$G$12*Tributação!P31","v":3573.8872147895549},{"$f":"'Painel de Controle'!$G$12*Tributação!Q31","v":3521.5958722504906},{"$f":"'Painel de Controle'!$G$12*Tributação!R31","v":3515.4002593612413},{"$f":"'Painel de Controle'!$G$12*Tributação!S31","v":3509.348911052778},{"$f":"'Painel de Controle'!$G$12*Tributação!T31","v":3457.6567509955516},{"$f":"'Painel de Controle'!$G$12*Tributação!U31","v":3579.1439701937993},{"$f":"'Painel de Controle'!$G$12*Tributação!V31","v":3758.4356268605343},{"$f":"'Painel de Controle'!$G$12*Tributação!W31","v":3655.2056080242569},{"$f":"'Painel de Controle'!$G$12*Tributação!X31","v":3555.1073373372883},{"$f":"'Painel de Controle'!$G$12*Tributação!Y31","v":3472.2393683898072},{"$f":"'Painel de Controle'!$G$12*Tributação!Z31","v":3631.649159319044},{"$f":"'Painel de Controle'!$G$12*Tributação!AA31","v":3758.9838253974963},{"$f":"'Painel de Controle'!$G$12*Tributação!AB31","v":3998.2743947481376},{"$f":"'Painel de Controle'!$G$12*Tributação!AC31","v":5780.2419166079098},{"$f":"'Painel de Controle'!$G$12*Tributação!AD31","v":5952.2574811527438},{"$f":"'Painel de Controle'!$G$12*Tributação!AE31","v":6113.6373013550365},{"$f":"'Painel de Controle'!$G$12*Tributação!AF31","v":6256.0896319846661},{"$f":"'Painel de Controle'!$G$12*Tributação!AG31","v":6284.7625913140164},{"$f":"'Painel de Controle'!$G$12*Tributação!AH31","v":6217.0639350858382},{"$f":"'Painel de Controle'!$G$12*Tributação!AI31","v":6122.7631032718264},{"$f":"'Painel de Controle'!$G$12*Tributação!AJ31","v":6119.3239778503876},{"$f":"'Painel de Controle'!$G$12*Tributação!AK31","v":6157.9689496373394},{"$f":"'Painel de Controle'!$G$12*Tributação!AL31","v":6177.6065250172414}]
[null,"IRPJ Sudene",null,{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!D4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!D32","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!E4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!E32","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!F4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!F32","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!G4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!G32","v":502.12651058079382},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!H4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!H32","v":1055.878843544589},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!I4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!I32","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!J4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!J32","v":1776.1078208436829},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!K4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!K32","v":2260.9295202419389},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!L4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!L32","v":2365.0947590071419},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!M4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!M32","v":0},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!N4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!N32","v":9901.930519410038},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!O4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!O32","v":9860.8804089522655},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!P4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!P32","v":9903.4644855265415},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!Q4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!Q32","v":9758.2107562513629},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!R4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!R32","v":9741.0007204478934},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!S4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!S32","v":9724.1914195910504},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!T4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!T32","v":9580.6020860987555},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!U4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!U32","v":9918.066583871665},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!V4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!V32","v":10416.098963501485},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!W4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!W32","v":10129.348911178491},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!X4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!X32","v":9851.2981592702454},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!Y4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!Y32","v":9621.1093566383533},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!Z4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!Z32","v":10063.914331441789},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AA4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AA32","v":10417.621737215268},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AB4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AB32","v":11082.317763189272},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AC4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AC32","v":16032.227546133085},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AD4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AD32","v":16510.048558757622},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AE4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AE32","v":16958.325837097324},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AF4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AF32","v":17354.026755512961},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AG4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AG32","v":17433.673864761156},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AH4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AH32","v":17245.622041905106},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AI4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AI32","v":16983.675286866186},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AJ4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AJ32","v":16974.122160695522},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AK4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AK32","v":17081.469304548165},{"$f":"IF('Painel de Controle'!$G$13=\"S\",IF(Tributação!AL4<=10,(1-'Painel de Controle'!$G$14),1),1)*Tributação!AL32","v":17136.018125047893}]

{"sheet":"WACC","index":11,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"WACC"]
[]
[null,"Estrutura de Capital"]
[null,"(A) Participação Capital Próprio",null,{"$f":"[6]WACC!C4","v":0.4}]
[null,"(B) Participação Capital Terceiros",null,{"$f":"[6]WACC!C5","v":0.6}]
[null,"Custo do Capital Próprio (CAPM)"]
[null,"(1) Taxa Livre de Risco",null,{"$f":"[6]WACC!C7","v":3.7068046440541957E-2}]
[null,"(2) Taxa de Retorno do Mercado",null,{"$f":"[6]WACC!C8","v":0.10089927578651858}]
[null,"(3) Prêmio de Risco de Mercado","(2) - (1)",{"$f":"[6]WACC!C9","v":6.3831229345976626E-2}]
[null,"(4) Beta Desalavancado",null,{"$f":"[6]WACC!C10","v":0.66993775653500909}]
[null,"(5) IR + CSLL",null,0.34]
[null,"(6) Beta Alavancado  "," {(A) + (B) * [1 - (5)]} / (A) * (4)",{"$f":"(D5+D6*(1-D12))/D5*D11","v":1.3331761355046681}]
[null,"(7) Prêmio de Risco do Negócio"," (3) * (6) ",{"$f":"D10*D13","v":8.5098271663981276E-2}]
[null,"(8) Prêmio de Risco Brasil",null,{"$f":"[6]WACC!C14","v":2.8319413629160062E-2}]
[null,"(9) Custo de Capital Próprio Nominal (USD)","(1) + (7) + (8) ",{"$f":"D8+D14+D15","v":0.15048573173368329}]
[null,"(10) Taxa de Inflação Americana ",null,{"$f":"[6]WACC!C16","v":2.0152763416717123E-2}]
[null,"(14) Custo Real do Capital Próprio (CAPM)","[1+(13)]/[1+(11)]-1",{"$f":"(1+D16)/(1+D17)-1","v":0.12775828580854109}]
[null,"Custo do Capital de Terceiros"]
[null,"(15) Custo Real da Dívida Líquido de impostos",null,{"$f":"[6]WACC!C19","v":6.7983171428571409E-2}]
[null,"WACC"]
[null,"(16) WACC = ","(A) x (14) + (B) x (16) ",{"$f":"D5*D18+D6*D20","v":9.1893217180559289E-2}]

{"sheet":"Investimentos >>>>","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"CAPEX","index":13,"n_rows":132,"n_cols":40,"rows_kept":132,"cut":false,"hidden":false,"merged":[[7,0,8,0]]}
[]
[null,null,"INVESTIMENTOS"]
[]
[null,null,null,null,"Total",1,2,3,4,5,6,7,8,9,10]
[null,null,"Ocupação da área (hectares)",null,{"$f":"SUM(F5:O5)","v":6016.76},{"$f":"VLOOKUP(F4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":0},{"$f":"VLOOKUP(G4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":0},{"$f":"VLOOKUP(H4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":0},{"$f":"VLOOKUP(I4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":1783.76},{"$f":"VLOOKUP(J4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":1046},{"$f":"VLOOKUP(K4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":1184},{"$f":"VLOOKUP(L4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":1026},{"$f":"VLOOKUP(M4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":977},{"$f":"VLOOKUP(N4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":0},{"$f":"VLOOKUP(O4,'Painel de Controle'!$B$11:$C$20,2,FALSE)","v":0}]
[null,null,"Área Total Ocupada (hectares)",null,null,{"$f":"F5","v":0},{"$f":"F6+G5","v":0},{"$f":"G6+H5","v":0},1783.76,2829.76,4013.76,5039.76,{"$f":"L6+M5","v":6016.76},{"$f":"M6+N5","v":6016.76},{"$f":"N6+O5","v":6016.76}]
[null,null,null,null,null,null,null,null,{"$f":"I5/$E$5","v":0.29646520718792174},{"$f":"J5/$E$5","v":0.17384771870574861},{"$f":"K5/$E$5","v":0.19678365100153569},0.17052367054693887,0.16237975255785506,0,0]
["Item",null,"CAPEX FINAL"]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",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]
[null,null,"Custos diversos"]
[null,null,"Desmatamento das áreas agrícolas (SAU)  ",{"$f":"D74","v":35},{"$f":"SUM(F11:O11)","v":29604917.077733383},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F74*(1-'Painel de Controle'!$G$17),CAPEX!F74)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G74*(1-'Painel de Controle'!$G$17),CAPEX!G74)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H74*(1-'Painel de Controle'!$G$17),CAPEX!H74)","v":8776810.5668241959},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I74*(1-'Painel de Controle'!$G$17),CAPEX!I74)","v":5146751.5734493304},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J74*(1-'Painel de Controle'!$G$17),CAPEX!J74)","v":5825768.511437865},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K74*(1-'Painel de Controle'!$G$17),CAPEX!K74)","v":5048343.3215669338},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L74*(1-'Painel de Controle'!$G$17),CAPEX!L74)","v":4807243.1044550622},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M74*(1-'Painel de Controle'!$G$17),CAPEX!M74)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N74*(1-'Painel de Controle'!$G$17),CAPEX!N74)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O74*(1-'Painel de Controle'!$G$17),CAPEX!O74)","v":0}]
[null,null,"M. Ambiente (Estudos, Licenças e Exec. PBAs )",{"$f":"D75","v":35},{"$f":"SUM(F12:O12)","v":49646210.056244716},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F75*(1-'Painel de Controle'!$G$17),CAPEX!F75)","v":2532964.6495211129},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G75*(1-'Painel de Controle'!$G$17),CAPEX!G75)","v":4726100.4137534006},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H75*(1-'Painel de Controle'!$G$17),CAPEX!H75)","v":8553411.0050334018},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I75*(1-'Painel de Controle'!$G$17),CAPEX!I75)","v":8060282.1461733999},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J75*(1-'Painel de Controle'!$G$17),CAPEX!J75)","v":8886621.6099005993},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K75*(1-'Painel de Controle'!$G$17),CAPEX!K75)","v":8731314.5673335996},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L75*(1-'Painel de Controle'!$G$17),CAPEX!L75)","v":8155515.6645291997}]
[null,null,"Consultoria (projetos)",35,{"$f":"SUM(F13:O13)","v":2341761.6508250004},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F76*(1-'Painel de Controle'!$G$17),CAPEX!F76)","v":2341761.6508250004},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G76*(1-'Painel de Controle'!$G$17),CAPEX!G76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H76*(1-'Painel de Controle'!$G$17),CAPEX!H76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I76*(1-'Painel de Controle'!$G$17),CAPEX!I76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J76*(1-'Painel de Controle'!$G$17),CAPEX!J76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K76*(1-'Painel de Controle'!$G$17),CAPEX!K76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L76*(1-'Painel de Controle'!$G$17),CAPEX!L76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M76*(1-'Painel de Controle'!$G$17),CAPEX!M76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N76*(1-'Painel de Controle'!$G$17),CAPEX!N76)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O76*(1-'Painel de Controle'!$G$17),CAPEX!O76)","v":0}]
[null,null,"Consultoria (supervisão de obras)",35,{"$f":"SUM(F14:O14)","v":2341761.6508250004},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F77*(1-'Painel de Controle'!$G$17),CAPEX!F77)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G77*(1-'Painel de Controle'!$G$17),CAPEX!G77)","v":390293.60847083339},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H77*(1-'Painel de Controle'!$G$17),CAPEX!H77)","v":390293.60847083339},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I77*(1-'Painel de Controle'!$G$17),CAPEX!I77)","v":390293.60847083339},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J77*(1-'Painel de Controle'!$G$17),CAPEX!J77)","v":390293.60847083339},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K77*(1-'Painel de Controle'!$G$17),CAPEX!K77)","v":390293.60847083339},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L77*(1-'Painel de Controle'!$G$17),CAPEX!L77)","v":390293.60847083339},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M77*(1-'Painel de Controle'!$G$17),CAPEX!M77)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N77*(1-'Painel de Controle'!$G$17),CAPEX!N77)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O77*(1-'Painel de Controle'!$G$17),CAPEX!O77)","v":0}]
[null,null,"Serviços preliminares"]
[null,null,"Mobilização e desmobilização",35,{"$f":"SUM(F16:O16)","v":3274385.9115959201},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F79*(1-'Painel de Controle'!$G$17),CAPEX!F79)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G79*(1-'Painel de Controle'!$G$17),CAPEX!G79)","v":1637192.9557979601},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H79*(1-'Painel de Controle'!$G$17),CAPEX!H79)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I79*(1-'Painel de Controle'!$G$17),CAPEX!I79)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J79*(1-'Painel de Controle'!$G$17),CAPEX!J79)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K79*(1-'Painel de Controle'!$G$17),CAPEX!K79)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L79*(1-'Painel de Controle'!$G$17),CAPEX!L79)","v":1637192.9557979601},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M79*(1-'Painel de Controle'!$G$17),CAPEX!M79)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N79*(1-'Painel de Controle'!$G$17),CAPEX!N79)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O79*(1-'Painel de Controle'!$G$17),CAPEX!O79)","v":0}]
[null,null,"Administração direta",35,14902875.191791426,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F80*(1-'Painel de Controle'!$G$17),CAPEX!F80)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G80*(1-'Painel de Controle'!$G$17),CAPEX!G80)","v":2483812.531965238},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H80*(1-'Painel de Controle'!$G$17),CAPEX!H80)","v":2483812.531965238},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I80*(1-'Painel de Controle'!$G$17),CAPEX!I80)","v":2483812.531965238},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J80*(1-'Painel de Controle'!$G$17),CAPEX!J80)","v":2483812.531965238},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K80*(1-'Painel de Controle'!$G$17),CAPEX!K80)","v":2483812.531965238},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L80*(1-'Painel de Controle'!$G$17),CAPEX!L80)","v":2483812.531965238},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M80*(1-'Painel de Controle'!$G$17),CAPEX!M80)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N80*(1-'Painel de Controle'!$G$17),CAPEX!N80)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O80*(1-'Painel de Controle'!$G$17),CAPEX!O80)","v":0}]
[null,null,"Implantação do canteiro de obras",35,{"$f":"SUM(F18:O18)","v":1637192.9557979601},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F81*(1-'Painel de Controle'!$G$17),CAPEX!F81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G81*(1-'Painel de Controle'!$G$17),CAPEX!G81)","v":1637192.9557979601},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H81*(1-'Painel de Controle'!$G$17),CAPEX!H81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I81*(1-'Painel de Controle'!$G$17),CAPEX!I81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J81*(1-'Painel de Controle'!$G$17),CAPEX!J81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K81*(1-'Painel de Controle'!$G$17),CAPEX!K81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L81*(1-'Painel de Controle'!$G$17),CAPEX!L81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M81*(1-'Painel de Controle'!$G$17),CAPEX!M81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N81*(1-'Painel de Controle'!$G$17),CAPEX!N81)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O81*(1-'Painel de Controle'!$G$17),CAPEX!O81)","v":0}]
[null,null,"Infraestrutura"]
[null,null,{"$f":"C83","v":"Canal de aproximação"},35,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E83*(1-'Painel de Controle'!$G$17),CAPEX!E83)","v":1025379.4819575},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F83*(1-'Painel de Controle'!$G$17),CAPEX!F83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G83*(1-'Painel de Controle'!$G$17),CAPEX!G83)","v":1025379.4819575},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H83*(1-'Painel de Controle'!$G$17),CAPEX!H83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I83*(1-'Painel de Controle'!$G$17),CAPEX!I83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J83*(1-'Painel de Controle'!$G$17),CAPEX!J83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K83*(1-'Painel de Controle'!$G$17),CAPEX!K83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L83*(1-'Painel de Controle'!$G$17),CAPEX!L83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M83*(1-'Painel de Controle'!$G$17),CAPEX!M83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N83*(1-'Painel de Controle'!$G$17),CAPEX!N83)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O83*(1-'Painel de Controle'!$G$17),CAPEX!O83)","v":0}]
[null,null,{"$f":"C84","v":"EBP-1 - Fase 1"},30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E84*(1-'Painel de Controle'!$G$17),CAPEX!E84)","v":1499645.7841794},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F84*(1-'Painel de Controle'!$G$17),CAPEX!F84)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G84*(1-'Painel de Controle'!$G$17),CAPEX!G84)","v":599858.31367176003},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H84*(1-'Painel de Controle'!$G$17),CAPEX!H84)","v":899787.47050763993},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I84*(1-'Painel de Controle'!$G$17),CAPEX!I84)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J84*(1-'Painel de Controle'!$G$17),CAPEX!J84)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K84*(1-'Painel de Controle'!$G$17),CAPEX!K84)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L84*(1-'Painel de Controle'!$G$17),CAPEX!L84)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M84*(1-'Painel de Controle'!$G$17),CAPEX!M84)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N84*(1-'Painel de Controle'!$G$17),CAPEX!N84)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O84*(1-'Painel de Controle'!$G$17),CAPEX!O84)","v":0}]
[null,null,"Adutora EBP-1 - Fase 1",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E85*(1-'Painel de Controle'!$G$17),CAPEX!E85)","v":166262.82603900001},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F85*(1-'Painel de Controle'!$G$17),CAPEX!F85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G85*(1-'Painel de Controle'!$G$17),CAPEX!G85)","v":166262.82603900001},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H85*(1-'Painel de Controle'!$G$17),CAPEX!H85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I85*(1-'Painel de Controle'!$G$17),CAPEX!I85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J85*(1-'Painel de Controle'!$G$17),CAPEX!J85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K85*(1-'Painel de Controle'!$G$17),CAPEX!K85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L85*(1-'Painel de Controle'!$G$17),CAPEX!L85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M85*(1-'Painel de Controle'!$G$17),CAPEX!M85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N85*(1-'Painel de Controle'!$G$17),CAPEX!N85)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O85*(1-'Painel de Controle'!$G$17),CAPEX!O85)","v":0}]
[null,null,"EBP-1 - Fase 2",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E86*(1-'Painel de Controle'!$G$17),CAPEX!E86)","v":64763.911310431024},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F86*(1-'Painel de Controle'!$G$17),CAPEX!F86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G86*(1-'Painel de Controle'!$G$17),CAPEX!G86)","v":64763.911310431024},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H86*(1-'Painel de Controle'!$G$17),CAPEX!H86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I86*(1-'Painel de Controle'!$G$17),CAPEX!I86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J86*(1-'Painel de Controle'!$G$17),CAPEX!J86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K86*(1-'Painel de Controle'!$G$17),CAPEX!K86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L86*(1-'Painel de Controle'!$G$17),CAPEX!L86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M86*(1-'Painel de Controle'!$G$17),CAPEX!M86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N86*(1-'Painel de Controle'!$G$17),CAPEX!N86)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O86*(1-'Painel de Controle'!$G$17),CAPEX!O86)","v":0}]
[null,null,"Adutora Principal 1",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E87*(1-'Painel de Controle'!$G$17),CAPEX!E87)","v":38695.810930770815},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F87*(1-'Painel de Controle'!$G$17),CAPEX!F87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G87*(1-'Painel de Controle'!$G$17),CAPEX!G87)","v":38695.810930770815},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H87*(1-'Painel de Controle'!$G$17),CAPEX!H87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I87*(1-'Painel de Controle'!$G$17),CAPEX!I87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J87*(1-'Painel de Controle'!$G$17),CAPEX!J87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K87*(1-'Painel de Controle'!$G$17),CAPEX!K87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L87*(1-'Painel de Controle'!$G$17),CAPEX!L87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M87*(1-'Painel de Controle'!$G$17),CAPEX!M87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N87*(1-'Painel de Controle'!$G$17),CAPEX!N87)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O87*(1-'Painel de Controle'!$G$17),CAPEX!O87)","v":0}]
[null,null,"Reservatório pulmão e canal principal",35,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E88*(1-'Painel de Controle'!$G$17),CAPEX!E88)","v":1678934.0844486018},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F88*(1-'Painel de Controle'!$G$17),CAPEX!F88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G88*(1-'Painel de Controle'!$G$17),CAPEX!G88)","v":1678934.0844486018},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H88*(1-'Painel de Controle'!$G$17),CAPEX!H88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I88*(1-'Painel de Controle'!$G$17),CAPEX!I88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J88*(1-'Painel de Controle'!$G$17),CAPEX!J88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K88*(1-'Painel de Controle'!$G$17),CAPEX!K88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L88*(1-'Painel de Controle'!$G$17),CAPEX!L88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M88*(1-'Painel de Controle'!$G$17),CAPEX!M88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N88*(1-'Painel de Controle'!$G$17),CAPEX!N88)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O88*(1-'Painel de Controle'!$G$17),CAPEX!O88)","v":0}]
[null,null,"Canais CS-2 e CT-2.4",35,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E89*(1-'Painel de Controle'!$G$17),CAPEX!E89)","v":6881742.0300362566},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F89*(1-'Painel de Controle'!$G$17),CAPEX!F89)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G89*(1-'Painel de Controle'!$G$17),CAPEX!G89)","v":3440871.0150181283},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H89*(1-'Painel de Controle'!$G$17),CAPEX!H89)","v":3440871.0150181283},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I89*(1-'Painel de Controle'!$G$17),CAPEX!I89)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J89*(1-'Painel de Controle'!$G$17),CAPEX!J89)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K89*(1-'Painel de Controle'!$G$17),CAPEX!K89)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L89*(1-'Painel de Controle'!$G$17),CAPEX!L89)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M89*(1-'Painel de Controle'!$G$17),CAPEX!M89)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N89*(1-'Painel de Controle'!$G$17),CAPEX!N89)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O89*(1-'Painel de Controle'!$G$17),CAPEX!O89)","v":0}]
[null,null,"Adutora para lotes Área INCRA (antigo CT-2.2)",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E90*(1-'Painel de Controle'!$G$17),CAPEX!E90)","v":184216.66994066592},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F90*(1-'Painel de Controle'!$G$17),CAPEX!F90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G90*(1-'Painel de Controle'!$G$17),CAPEX!G90)","v":184216.66994066592},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H90*(1-'Painel de Controle'!$G$17),CAPEX!H90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I90*(1-'Painel de Controle'!$G$17),CAPEX!I90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J90*(1-'Painel de Controle'!$G$17),CAPEX!J90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K90*(1-'Painel de Controle'!$G$17),CAPEX!K90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L90*(1-'Painel de Controle'!$G$17),CAPEX!L90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M90*(1-'Painel de Controle'!$G$17),CAPEX!M90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N90*(1-'Painel de Controle'!$G$17),CAPEX!N90)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O90*(1-'Painel de Controle'!$G$17),CAPEX!O90)","v":0}]
[null,null,"Tomadas e elevatórias p/ parcelas junto aos canais",35,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E91*(1-'Painel de Controle'!$G$17),CAPEX!E91)","v":8559952.2459550109},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F91*(1-'Painel de Controle'!$G$17),CAPEX!F91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G91*(1-'Painel de Controle'!$G$17),CAPEX!G91)","v":8559952.2459550109},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H91*(1-'Painel de Controle'!$G$17),CAPEX!H91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I91*(1-'Painel de Controle'!$G$17),CAPEX!I91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J91*(1-'Painel de Controle'!$G$17),CAPEX!J91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K91*(1-'Painel de Controle'!$G$17),CAPEX!K91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L91*(1-'Painel de Controle'!$G$17),CAPEX!L91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M91*(1-'Painel de Controle'!$G$17),CAPEX!M91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N91*(1-'Painel de Controle'!$G$17),CAPEX!N91)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O91*(1-'Painel de Controle'!$G$17),CAPEX!O91)","v":0}]
[null,null,{"$f":"C92","v":"EBP-2"},{"$f":"D92","v":30},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E92*(1-'Painel de Controle'!$G$17),CAPEX!E92)","v":2705026.1786245224},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F92*(1-'Painel de Controle'!$G$17),CAPEX!F92)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G92*(1-'Painel de Controle'!$G$17),CAPEX!G92)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H92*(1-'Painel de Controle'!$G$17),CAPEX!H92)","v":1082010.4714498089},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I92*(1-'Painel de Controle'!$G$17),CAPEX!I92)","v":1623015.7071747135},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J92*(1-'Painel de Controle'!$G$17),CAPEX!J92)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K92*(1-'Painel de Controle'!$G$17),CAPEX!K92)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L92*(1-'Painel de Controle'!$G$17),CAPEX!L92)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M92*(1-'Painel de Controle'!$G$17),CAPEX!M92)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N92*(1-'Painel de Controle'!$G$17),CAPEX!N92)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O92*(1-'Painel de Controle'!$G$17),CAPEX!O92)","v":0}]
[null,null,"Adutora Principal 2",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E93*(1-'Painel de Controle'!$G$17),CAPEX!E93)","v":25723.887088006279},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F93*(1-'Painel de Controle'!$G$17),CAPEX!F93)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G93*(1-'Painel de Controle'!$G$17),CAPEX!G93)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H93*(1-'Painel de Controle'!$G$17),CAPEX!H93)","v":10289.554835202513},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I93*(1-'Painel de Controle'!$G$17),CAPEX!I93)","v":15434.332252803764},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J93*(1-'Painel de Controle'!$G$17),CAPEX!J93)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K93*(1-'Painel de Controle'!$G$17),CAPEX!K93)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L93*(1-'Painel de Controle'!$G$17),CAPEX!L93)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M93*(1-'Painel de Controle'!$G$17),CAPEX!M93)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N93*(1-'Painel de Controle'!$G$17),CAPEX!N93)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O93*(1-'Painel de Controle'!$G$17),CAPEX!O93)","v":0}]
[null,null,"Proteção catódica",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E94*(1-'Painel de Controle'!$G$17),CAPEX!E94)","v":607274.43383488548},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F94*(1-'Painel de Controle'!$G$17),CAPEX!F94)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G94*(1-'Painel de Controle'!$G$17),CAPEX!G94)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H94*(1-'Painel de Controle'!$G$17),CAPEX!H94)","v":303637.21691744274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I94*(1-'Painel de Controle'!$G$17),CAPEX!I94)","v":303637.21691744274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J94*(1-'Painel de Controle'!$G$17),CAPEX!J94)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K94*(1-'Painel de Controle'!$G$17),CAPEX!K94)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L94*(1-'Painel de Controle'!$G$17),CAPEX!L94)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M94*(1-'Painel de Controle'!$G$17),CAPEX!M94)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N94*(1-'Painel de Controle'!$G$17),CAPEX!N94)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O94*(1-'Painel de Controle'!$G$17),CAPEX!O94)","v":0}]
[null,null,"Estações de bombeamento (EBS 1, 2, 3 e 4))",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E95*(1-'Painel de Controle'!$G$17),CAPEX!E95)","v":21496784.370402325},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F95*(1-'Painel de Controle'!$G$17),CAPEX!F95)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G95*(1-'Painel de Controle'!$G$17),CAPEX!G95)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H95*(1-'Painel de Controle'!$G$17),CAPEX!H95)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I95*(1-'Painel de Controle'!$G$17),CAPEX!I95)","v":5374196.0926005812},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J95*(1-'Painel de Controle'!$G$17),CAPEX!J95)","v":5374196.0926005812},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K95*(1-'Painel de Controle'!$G$17),CAPEX!K95)","v":5374196.0926005812},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L95*(1-'Painel de Controle'!$G$17),CAPEX!L95)","v":5374196.0926005812},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M95*(1-'Painel de Controle'!$G$17),CAPEX!M95)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N95*(1-'Painel de Controle'!$G$17),CAPEX!N95)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O95*(1-'Painel de Controle'!$G$17),CAPEX!O95)","v":0}]
[null,null,"Redes de adutoras pressurizadas (SH 1, 2, 3 e 4)",30,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E96*(1-'Painel de Controle'!$G$17),CAPEX!E96)","v":3624650.5454467116},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F96*(1-'Painel de Controle'!$G$17),CAPEX!F96)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G96*(1-'Painel de Controle'!$G$17),CAPEX!G96)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H96*(1-'Painel de Controle'!$G$17),CAPEX!H96)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I96*(1-'Painel de Controle'!$G$17),CAPEX!I96)","v":906162.6363616779},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J96*(1-'Painel de Controle'!$G$17),CAPEX!J96)","v":906162.6363616779},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K96*(1-'Painel de Controle'!$G$17),CAPEX!K96)","v":906162.6363616779},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L96*(1-'Painel de Controle'!$G$17),CAPEX!L96)","v":906162.6363616779},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M96*(1-'Painel de Controle'!$G$17),CAPEX!M96)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N96*(1-'Painel de Controle'!$G$17),CAPEX!N96)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O96*(1-'Painel de Controle'!$G$17),CAPEX!O96)","v":0}]
[null,null,"Sistema de drenagem",35,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E97*(1-'Painel de Controle'!$G$17),CAPEX!E97)","v":2552717.7489808998},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F97*(1-'Painel de Controle'!$G$17),CAPEX!F97)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G97*(1-'Painel de Controle'!$G$17),CAPEX!G97)","v":1021087.0995923601},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H97*(1-'Painel de Controle'!$G$17),CAPEX!H97)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I97*(1-'Painel de Controle'!$G$17),CAPEX!I97)","v":382907.6623471349},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J97*(1-'Painel de Controle'!$G$17),CAPEX!J97)","v":382907.6623471349},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K97*(1-'Painel de Controle'!$G$17),CAPEX!K97)","v":382907.6623471349},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L97*(1-'Painel de Controle'!$G$17),CAPEX!L97)","v":382907.6623471349},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M97*(1-'Painel de Controle'!$G$17),CAPEX!M97)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N97*(1-'Painel de Controle'!$G$17),CAPEX!N97)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O97*(1-'Painel de Controle'!$G$17),CAPEX!O97)","v":0}]
[null,null,"Sistema viário",35,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E98*(1-'Painel de Controle'!$G$17),CAPEX!E98)","v":872849.81026163592},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F98*(1-'Painel de Controle'!$G$17),CAPEX!F98)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G98*(1-'Painel de Controle'!$G$17),CAPEX!G98)","v":349139.92410465435},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H98*(1-'Painel de Controle'!$G$17),CAPEX!H98)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I98*(1-'Painel de Controle'!$G$17),CAPEX!I98)","v":130927.47153924538},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J98*(1-'Painel de Controle'!$G$17),CAPEX!J98)","v":130927.47153924538},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K98*(1-'Painel de Controle'!$G$17),CAPEX!K98)","v":130927.47153924538},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L98*(1-'Painel de Controle'!$G$17),CAPEX!L98)","v":130927.47153924538},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M98*(1-'Painel de Controle'!$G$17),CAPEX!M98)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N98*(1-'Painel de Controle'!$G$17),CAPEX!N98)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O98*(1-'Painel de Controle'!$G$17),CAPEX!O98)","v":0}]
[null,null,"Suprimento de energia elétrica"]
[null,null,"Bay de saída e LT de 69kV - Serviços",{"$f":"D100","v":20},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E100*(1-'Painel de Controle'!$G$17),CAPEX!E100)","v":2188919.9447850203},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F100*(1-'Painel de Controle'!$G$17),CAPEX!F100)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G100*(1-'Painel de Controle'!$G$17),CAPEX!G100)","v":875567.97791400808},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H100*(1-'Painel de Controle'!$G$17),CAPEX!H100)","v":1313351.9668710122},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I100*(1-'Painel de Controle'!$G$17),CAPEX!I100)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J100*(1-'Painel de Controle'!$G$17),CAPEX!J100)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K100*(1-'Painel de Controle'!$G$17),CAPEX!K100)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L100*(1-'Painel de Controle'!$G$17),CAPEX!L100)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M100*(1-'Painel de Controle'!$G$17),CAPEX!M100)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N100*(1-'Painel de Controle'!$G$17),CAPEX!N100)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O100*(1-'Painel de Controle'!$G$17),CAPEX!O100)","v":0}]
[null,null,"Subestações EBP-I/II, EBS-1, 2, 3 e 4",{"$f":"D101","v":20},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E101*(1-'Painel de Controle'!$G$17),CAPEX!E101)","v":10472406.543678915},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F101*(1-'Painel de Controle'!$G$17),CAPEX!F101)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G101*(1-'Painel de Controle'!$G$17),CAPEX!G101)","v":4188962.6174715674},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H101*(1-'Painel de Controle'!$G$17),CAPEX!H101)","v":1570860.9815518376},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I101*(1-'Painel de Controle'!$G$17),CAPEX!I101)","v":1570860.9815518376},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J101*(1-'Painel de Controle'!$G$17),CAPEX!J101)","v":1570860.9815518376},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K101*(1-'Painel de Controle'!$G$17),CAPEX!K101)","v":1570860.9815518376},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L101*(1-'Painel de Controle'!$G$17),CAPEX!L101)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M101*(1-'Painel de Controle'!$G$17),CAPEX!M101)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N101*(1-'Painel de Controle'!$G$17),CAPEX!N101)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O101*(1-'Painel de Controle'!$G$17),CAPEX!O101)","v":0}]
[null,null,"Linha de transmissão de 34,5kv",{"$f":"D102","v":20},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E102*(1-'Painel de Controle'!$G$17),CAPEX!E102)","v":2201756.0800639582},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F102*(1-'Painel de Controle'!$G$17),CAPEX!F102)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G102*(1-'Painel de Controle'!$G$17),CAPEX!G102)","v":1321053.6480383747},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H102*(1-'Painel de Controle'!$G$17),CAPEX!H102)","v":880702.43202558323},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I102*(1-'Painel de Controle'!$G$17),CAPEX!I102)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J102*(1-'Painel de Controle'!$G$17),CAPEX!J102)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K102*(1-'Painel de Controle'!$G$17),CAPEX!K102)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L102*(1-'Painel de Controle'!$G$17),CAPEX!L102)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M102*(1-'Painel de Controle'!$G$17),CAPEX!M102)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N102*(1-'Painel de Controle'!$G$17),CAPEX!N102)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O102*(1-'Painel de Controle'!$G$17),CAPEX!O102)","v":0}]
[null,null,"Linha de distrib. 13,8/0,38/0,22kv (postos 34,5/13,8kv, 5km linha, 26 pontos de entrega 380/220v)",{"$f":"D103","v":20},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E103*(1-'Painel de Controle'!$G$17),CAPEX!E103)","v":5442917.3614694001},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F103*(1-'Painel de Controle'!$G$17),CAPEX!F103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G103*(1-'Painel de Controle'!$G$17),CAPEX!G103)","v":5442917.3614694001},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H103*(1-'Painel de Controle'!$G$17),CAPEX!H103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I103*(1-'Painel de Controle'!$G$17),CAPEX!I103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J103*(1-'Painel de Controle'!$G$17),CAPEX!J103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K103*(1-'Painel de Controle'!$G$17),CAPEX!K103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L103*(1-'Painel de Controle'!$G$17),CAPEX!L103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M103*(1-'Painel de Controle'!$G$17),CAPEX!M103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N103*(1-'Painel de Controle'!$G$17),CAPEX!N103)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O103*(1-'Painel de Controle'!$G$17),CAPEX!O103)","v":0}]
[null,null,"Instrumentação, automação e CFTV (EBPI+II, SE EBP, R. Pulmão, 4 x EBS e SES, 3x comportas)",{"$f":"D104","v":20},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E104*(1-'Painel de Controle'!$G$17),CAPEX!E104)","v":2155695.5604926879},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F104*(1-'Painel de Controle'!$G$17),CAPEX!F104)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G104*(1-'Painel de Controle'!$G$17),CAPEX!G104)","v":862278.224197075},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H104*(1-'Painel de Controle'!$G$17),CAPEX!H104)","v":258683.46725912247},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I104*(1-'Painel de Controle'!$G$17),CAPEX!I104)","v":258683.46725912247},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J104*(1-'Painel de Controle'!$G$17),CAPEX!J104)","v":258683.46725912247},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K104*(1-'Painel de Controle'!$G$17),CAPEX!K104)","v":258683.46725912247},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L104*(1-'Painel de Controle'!$G$17),CAPEX!L104)","v":258683.46725912247},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M104*(1-'Painel de Controle'!$G$17),CAPEX!M104)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N104*(1-'Painel de Controle'!$G$17),CAPEX!N104)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O104*(1-'Painel de Controle'!$G$17),CAPEX!O104)","v":0}]
[null,null,0,{"$f":"D105","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E105*(1-'Painel de Controle'!$G$17),CAPEX!E105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F105*(1-'Painel de Controle'!$G$17),CAPEX!F105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G105*(1-'Painel de Controle'!$G$17),CAPEX!G105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H105*(1-'Painel de Controle'!$G$17),CAPEX!H105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I105*(1-'Painel de Controle'!$G$17),CAPEX!I105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J105*(1-'Painel de Controle'!$G$17),CAPEX!J105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K105*(1-'Painel de Controle'!$G$17),CAPEX!K105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L105*(1-'Painel de Controle'!$G$17),CAPEX!L105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M105*(1-'Painel de Controle'!$G$17),CAPEX!M105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N105*(1-'Painel de Controle'!$G$17),CAPEX!N105)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O105*(1-'Painel de Controle'!$G$17),CAPEX!O105)","v":0}]
[null,null,0,0,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E106*(1-'Painel de Controle'!$G$17),CAPEX!E106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F106*(1-'Painel de Controle'!$G$17),CAPEX!F106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G106*(1-'Painel de Controle'!$G$17),CAPEX!G106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H106*(1-'Painel de Controle'!$G$17),CAPEX!H106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I106*(1-'Painel de Controle'!$G$17),CAPEX!I106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J106*(1-'Painel de Controle'!$G$17),CAPEX!J106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K106*(1-'Painel de Controle'!$G$17),CAPEX!K106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L106*(1-'Painel de Controle'!$G$17),CAPEX!L106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M106*(1-'Painel de Controle'!$G$17),CAPEX!M106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N106*(1-'Painel de Controle'!$G$17),CAPEX!N106)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O106*(1-'Painel de Controle'!$G$17),CAPEX!O106)","v":0}]
[null,null,{"$f":"C106","v":0},0,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E107*(1-'Painel de Controle'!$G$17),CAPEX!E107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F107*(1-'Painel de Controle'!$G$17),CAPEX!F107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G107*(1-'Painel de Controle'!$G$17),CAPEX!G107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H107*(1-'Painel de Controle'!$G$17),CAPEX!H107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I107*(1-'Painel de Controle'!$G$17),CAPEX!I107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J107*(1-'Painel de Controle'!$G$17),CAPEX!J107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K107*(1-'Painel de Controle'!$G$17),CAPEX!K107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L107*(1-'Painel de Controle'!$G$17),CAPEX!L107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M107*(1-'Painel de Controle'!$G$17),CAPEX!M107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N107*(1-'Painel de Controle'!$G$17),CAPEX!N107)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O107*(1-'Painel de Controle'!$G$17),CAPEX!O107)","v":0}]
[null,null,0,0,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E108*(1-'Painel de Controle'!$G$17),CAPEX!E108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F108*(1-'Painel de Controle'!$G$17),CAPEX!F108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G108*(1-'Painel de Controle'!$G$17),CAPEX!G108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H108*(1-'Painel de Controle'!$G$17),CAPEX!H108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I108*(1-'Painel de Controle'!$G$17),CAPEX!I108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J108*(1-'Painel de Controle'!$G$17),CAPEX!J108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K108*(1-'Painel de Controle'!$G$17),CAPEX!K108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L108*(1-'Painel de Controle'!$G$17),CAPEX!L108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M108*(1-'Painel de Controle'!$G$17),CAPEX!M108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N108*(1-'Painel de Controle'!$G$17),CAPEX!N108)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O108*(1-'Painel de Controle'!$G$17),CAPEX!O108)","v":0}]
[null,null,0,0,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E109*(1-'Painel de Controle'!$G$17),CAPEX!E109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F109*(1-'Painel de Controle'!$G$17),CAPEX!F109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G109*(1-'Painel de Controle'!$G$17),CAPEX!G109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H109*(1-'Painel de Controle'!$G$17),CAPEX!H109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I109*(1-'Painel de Controle'!$G$17),CAPEX!I109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J109*(1-'Painel de Controle'!$G$17),CAPEX!J109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K109*(1-'Painel de Controle'!$G$17),CAPEX!K109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L109*(1-'Painel de Controle'!$G$17),CAPEX!L109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M109*(1-'Painel de Controle'!$G$17),CAPEX!M109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N109*(1-'Painel de Controle'!$G$17),CAPEX!N109)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O109*(1-'Painel de Controle'!$G$17),CAPEX!O109)","v":0}]
[null,null,0,0,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!E110*(1-'Painel de Controle'!$G$17),CAPEX!E110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F110*(1-'Painel de Controle'!$G$17),CAPEX!F110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G110*(1-'Painel de Controle'!$G$17),CAPEX!G110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H110*(1-'Painel de Controle'!$G$17),CAPEX!H110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I110*(1-'Painel de Controle'!$G$17),CAPEX!I110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J110*(1-'Painel de Controle'!$G$17),CAPEX!J110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K110*(1-'Painel de Controle'!$G$17),CAPEX!K110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L110*(1-'Painel de Controle'!$G$17),CAPEX!L110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M110*(1-'Painel de Controle'!$G$17),CAPEX!M110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N110*(1-'Painel de Controle'!$G$17),CAPEX!N110)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O110*(1-'Painel de Controle'!$G$17),CAPEX!O110)","v":0}]
[null,null,"Infraestrutura de Irrigação e de Apoio",null,{"$f":"SUM(E11:E47)","v":178195419.80474004},4874726.3003461137,40694533.677844703,29964522.288729448,26646965.428063363,26210234.573434133,25277502.340996202,24526935.195326053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Investimento on farm"]
[null,null,"Ramais móveis e emissores",{"$f":"D115","v":5},{"$f":"SUM(F52:O52)","v":41208749.457480356},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F115*(1-'Painel de Controle'!$G$17),CAPEX!F115)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G115*(1-'Painel de Controle'!$G$17),CAPEX!G115)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H115*(1-'Painel de Controle'!$G$17),CAPEX!H115)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I115*(1-'Painel de Controle'!$G$17),CAPEX!I115)","v":12216960.445867071},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J115*(1-'Painel de Controle'!$G$17),CAPEX!J115)","v":7164047.083899715},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K115*(1-'Painel de Controle'!$G$17),CAPEX!K115)","v":8109208.1714505376},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L115*(1-'Painel de Controle'!$G$17),CAPEX!L115)","v":7027067.2161387252},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M115*(1-'Painel de Controle'!$G$17),CAPEX!M115)","v":6691466.5401243037},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N115*(1-'Painel de Controle'!$G$17),CAPEX!N115)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O115*(1-'Painel de Controle'!$G$17),CAPEX!O115)","v":0}]
[null,null,"Rede de distribuição e cavaletes (fornec.)",{"$f":"D116","v":15},33676814.357978098,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F116*(1-'Painel de Controle'!$G$17),CAPEX!F116)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G116*(1-'Painel de Controle'!$G$17),CAPEX!G116)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H116*(1-'Painel de Controle'!$G$17),CAPEX!H116)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I116*(1-'Painel de Controle'!$G$17),CAPEX!I116)","v":9984003.7460671552},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J116*(1-'Painel de Controle'!$G$17),CAPEX!J116)","v":5854637.3494114922},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K116*(1-'Painel de Controle'!$G$17),CAPEX!K116)","v":6627046.4834638685},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L116*(1-'Painel de Controle'!$G$17),CAPEX!L116)","v":5742693.9966502776},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M116*(1-'Painel de Controle'!$G$17),CAPEX!M116)","v":5468432.7823853036},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N116*(1-'Painel de Controle'!$G$17),CAPEX!N116)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O116*(1-'Painel de Controle'!$G$17),CAPEX!O116)","v":0}]
[null,null,"Assentam. e montagem dos tubos da rede e cavaletes",15,18194600.310517728,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F117*(1-'Painel de Controle'!$G$17),CAPEX!F117)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G117*(1-'Painel de Controle'!$G$17),CAPEX!G117)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H117*(1-'Painel de Controle'!$G$17),CAPEX!H117)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I117*(1-'Painel de Controle'!$G$17),CAPEX!I117)","v":5394065.9507590625},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J117*(1-'Painel de Controle'!$G$17),CAPEX!J117)","v":3163089.7567464123},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K117*(1-'Painel de Controle'!$G$17),CAPEX!K117)","v":3580399.8776173531},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L117*(1-'Painel de Controle'!$G$17),CAPEX!L117)","v":3102610.0290839565},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M117*(1-'Painel de Controle'!$G$17),CAPEX!M117)","v":2954434.6963109411},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N117*(1-'Painel de Controle'!$G$17),CAPEX!N117)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O117*(1-'Painel de Controle'!$G$17),CAPEX!O117)","v":0}]
[null,null,"Investimento on farm",null,{"$f":"SUM(E52:E54)","v":93080164.125976175},0,0,0,{"$f":"SUM(I52:I54)","v":27595030.142693289},16181774.19005762,18316654.532531757,15872371.241872959,15114334.018820548,0,0]
[]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",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]
[null,null,"Reinvestimento"]
[null,null,"Ramais móveis e emissores",{"$f":"D122","v":5},{"$f":"SUM(F59:AN59)","v":206043747.28740174},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F122*(1-'Painel de Controle'!$G$17),CAPEX!F122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G122*(1-'Painel de Controle'!$G$17),CAPEX!G122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H122*(1-'Painel de Controle'!$G$17),CAPEX!H122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I122*(1-'Painel de Controle'!$G$17),CAPEX!I122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J122*(1-'Painel de Controle'!$G$17),CAPEX!J122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K122*(1-'Painel de Controle'!$G$17),CAPEX!K122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L122*(1-'Painel de Controle'!$G$17),CAPEX!L122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M122*(1-'Painel de Controle'!$G$17),CAPEX!M122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N122*(1-'Painel de Controle'!$G$17),CAPEX!N122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O122*(1-'Painel de Controle'!$G$17),CAPEX!O122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!P122*(1-'Painel de Controle'!$G$17),CAPEX!P122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Q122*(1-'Painel de Controle'!$G$17),CAPEX!Q122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!R122*(1-'Painel de Controle'!$G$17),CAPEX!R122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!S122*(1-'Painel de Controle'!$G$17),CAPEX!S122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!T122*(1-'Painel de Controle'!$G$17),CAPEX!T122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!U122*(1-'Painel de Controle'!$G$17),CAPEX!U122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!V122*(1-'Painel de Controle'!$G$17),CAPEX!V122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!W122*(1-'Painel de Controle'!$G$17),CAPEX!W122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!X122*(1-'Painel de Controle'!$G$17),CAPEX!X122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Y122*(1-'Painel de Controle'!$G$17),CAPEX!Y122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Z122*(1-'Painel de Controle'!$G$17),CAPEX!Z122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AA122*(1-'Painel de Controle'!$G$17),CAPEX!AA122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AB122*(1-'Painel de Controle'!$G$17),CAPEX!AB122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AC122*(1-'Painel de Controle'!$G$17),CAPEX!AC122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AD122*(1-'Painel de Controle'!$G$17),CAPEX!AD122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AE122*(1-'Painel de Controle'!$G$17),CAPEX!AE122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AF122*(1-'Painel de Controle'!$G$17),CAPEX!AF122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AG122*(1-'Painel de Controle'!$G$17),CAPEX!AG122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AH122*(1-'Painel de Controle'!$G$17),CAPEX!AH122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AI122*(1-'Painel de Controle'!$G$17),CAPEX!AI122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AJ122*(1-'Painel de Controle'!$G$17),CAPEX!AJ122)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AK122*(1-'Painel de Controle'!$G$17),CAPEX!AK122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AL122*(1-'Painel de Controle'!$G$17),CAPEX!AL122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AM122*(1-'Painel de Controle'!$G$17),CAPEX!AM122)","v":13736249.819160119},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AN122*(1-'Painel de Controle'!$G$17),CAPEX!AN122)","v":0}]
[null,null,"Rede de distribuição e cavaletes",{"$f":"D123","v":15},{"$f":"SUM(F60:AN60)","v":103742829.33699165},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F123*(1-'Painel de Controle'!$G$17),CAPEX!F123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G123*(1-'Painel de Controle'!$G$17),CAPEX!G123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H123*(1-'Painel de Controle'!$G$17),CAPEX!H123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I123*(1-'Painel de Controle'!$G$17),CAPEX!I123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J123*(1-'Painel de Controle'!$G$17),CAPEX!J123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K123*(1-'Painel de Controle'!$G$17),CAPEX!K123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L123*(1-'Painel de Controle'!$G$17),CAPEX!L123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M123*(1-'Painel de Controle'!$G$17),CAPEX!M123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N123*(1-'Painel de Controle'!$G$17),CAPEX!N123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O123*(1-'Painel de Controle'!$G$17),CAPEX!O123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!P123*(1-'Painel de Controle'!$G$17),CAPEX!P123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Q123*(1-'Painel de Controle'!$G$17),CAPEX!Q123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!R123*(1-'Painel de Controle'!$G$17),CAPEX!R123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!S123*(1-'Painel de Controle'!$G$17),CAPEX!S123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!T123*(1-'Painel de Controle'!$G$17),CAPEX!T123)","v":17290471.556165274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!U123*(1-'Painel de Controle'!$G$17),CAPEX!U123)","v":17290471.556165274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!V123*(1-'Painel de Controle'!$G$17),CAPEX!V123)","v":17290471.556165274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!W123*(1-'Painel de Controle'!$G$17),CAPEX!W123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!X123*(1-'Painel de Controle'!$G$17),CAPEX!X123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Y123*(1-'Painel de Controle'!$G$17),CAPEX!Y123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Z123*(1-'Painel de Controle'!$G$17),CAPEX!Z123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AA123*(1-'Painel de Controle'!$G$17),CAPEX!AA123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AB123*(1-'Painel de Controle'!$G$17),CAPEX!AB123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AC123*(1-'Painel de Controle'!$G$17),CAPEX!AC123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AD123*(1-'Painel de Controle'!$G$17),CAPEX!AD123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AE123*(1-'Painel de Controle'!$G$17),CAPEX!AE123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AF123*(1-'Painel de Controle'!$G$17),CAPEX!AF123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AG123*(1-'Painel de Controle'!$G$17),CAPEX!AG123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AH123*(1-'Painel de Controle'!$G$17),CAPEX!AH123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AI123*(1-'Painel de Controle'!$G$17),CAPEX!AI123)","v":17290471.556165274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AJ123*(1-'Painel de Controle'!$G$17),CAPEX!AJ123)","v":17290471.556165274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AK123*(1-'Painel de Controle'!$G$17),CAPEX!AK123)","v":17290471.556165274},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AL123*(1-'Painel de Controle'!$G$17),CAPEX!AL123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AM123*(1-'Painel de Controle'!$G$17),CAPEX!AM123)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AN123*(1-'Painel de Controle'!$G$17),CAPEX!AN123)","v":0}]
[null,null,"Equipamentos EBPs, EBS, EBAs - Redes e Equip. Elétricos",20,135444024.88169587,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F124*(1-'Painel de Controle'!$G$17),CAPEX!F124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G124*(1-'Painel de Controle'!$G$17),CAPEX!G124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H124*(1-'Painel de Controle'!$G$17),CAPEX!H124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I124*(1-'Painel de Controle'!$G$17),CAPEX!I124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J124*(1-'Painel de Controle'!$G$17),CAPEX!J124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K124*(1-'Painel de Controle'!$G$17),CAPEX!K124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L124*(1-'Painel de Controle'!$G$17),CAPEX!L124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M124*(1-'Painel de Controle'!$G$17),CAPEX!M124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N124*(1-'Painel de Controle'!$G$17),CAPEX!N124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O124*(1-'Painel de Controle'!$G$17),CAPEX!O124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!P124*(1-'Painel de Controle'!$G$17),CAPEX!P124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Q124*(1-'Painel de Controle'!$G$17),CAPEX!Q124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!R124*(1-'Painel de Controle'!$G$17),CAPEX!R124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!S124*(1-'Painel de Controle'!$G$17),CAPEX!S124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!T124*(1-'Painel de Controle'!$G$17),CAPEX!T124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!U124*(1-'Painel de Controle'!$G$17),CAPEX!U124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!V124*(1-'Painel de Controle'!$G$17),CAPEX!V124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!W124*(1-'Painel de Controle'!$G$17),CAPEX!W124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!X124*(1-'Painel de Controle'!$G$17),CAPEX!X124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Y124*(1-'Painel de Controle'!$G$17),CAPEX!Y124)","v":45148008.29389862},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Z124*(1-'Painel de Controle'!$G$17),CAPEX!Z124)","v":45148008.29389862},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AA124*(1-'Painel de Controle'!$G$17),CAPEX!AA124)","v":45148008.29389862},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AB124*(1-'Painel de Controle'!$G$17),CAPEX!AB124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AC124*(1-'Painel de Controle'!$G$17),CAPEX!AC124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AD124*(1-'Painel de Controle'!$G$17),CAPEX!AD124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AE124*(1-'Painel de Controle'!$G$17),CAPEX!AE124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AF124*(1-'Painel de Controle'!$G$17),CAPEX!AF124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AG124*(1-'Painel de Controle'!$G$17),CAPEX!AG124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AH124*(1-'Painel de Controle'!$G$17),CAPEX!AH124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AI124*(1-'Painel de Controle'!$G$17),CAPEX!AI124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AJ124*(1-'Painel de Controle'!$G$17),CAPEX!AJ124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AK124*(1-'Painel de Controle'!$G$17),CAPEX!AK124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AL124*(1-'Painel de Controle'!$G$17),CAPEX!AL124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AM124*(1-'Painel de Controle'!$G$17),CAPEX!AM124)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AN124*(1-'Painel de Controle'!$G$17),CAPEX!AN124)","v":0}]
[null,null,"Equipamentos Adutoras, Canais, Sifões Inv. e Redes Tubos Setores",30,137038907.36855161,{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!F125*(1-'Painel de Controle'!$G$17),CAPEX!F125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!G125*(1-'Painel de Controle'!$G$17),CAPEX!G125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!H125*(1-'Painel de Controle'!$G$17),CAPEX!H125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!I125*(1-'Painel de Controle'!$G$17),CAPEX!I125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!J125*(1-'Painel de Controle'!$G$17),CAPEX!J125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!K125*(1-'Painel de Controle'!$G$17),CAPEX!K125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!L125*(1-'Painel de Controle'!$G$17),CAPEX!L125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!M125*(1-'Painel de Controle'!$G$17),CAPEX!M125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!N125*(1-'Painel de Controle'!$G$17),CAPEX!N125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!O125*(1-'Painel de Controle'!$G$17),CAPEX!O125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!P125*(1-'Painel de Controle'!$G$17),CAPEX!P125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Q125*(1-'Painel de Controle'!$G$17),CAPEX!Q125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!R125*(1-'Painel de Controle'!$G$17),CAPEX!R125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!S125*(1-'Painel de Controle'!$G$17),CAPEX!S125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!T125*(1-'Painel de Controle'!$G$17),CAPEX!T125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!U125*(1-'Painel de Controle'!$G$17),CAPEX!U125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!V125*(1-'Painel de Controle'!$G$17),CAPEX!V125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!W125*(1-'Painel de Controle'!$G$17),CAPEX!W125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!X125*(1-'Painel de Controle'!$G$17),CAPEX!X125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Y125*(1-'Painel de Controle'!$G$17),CAPEX!Y125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!Z125*(1-'Painel de Controle'!$G$17),CAPEX!Z125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AA125*(1-'Painel de Controle'!$G$17),CAPEX!AA125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AB125*(1-'Painel de Controle'!$G$17),CAPEX!AB125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AC125*(1-'Painel de Controle'!$G$17),CAPEX!AC125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AD125*(1-'Painel de Controle'!$G$17),CAPEX!AD125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AE125*(1-'Painel de Controle'!$G$17),CAPEX!AE125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AF125*(1-'Painel de Controle'!$G$17),CAPEX!AF125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AG125*(1-'Painel de Controle'!$G$17),CAPEX!AG125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AH125*(1-'Painel de Controle'!$G$17),CAPEX!AH125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AI125*(1-'Painel de Controle'!$G$17),CAPEX!AI125)","v":45679635.789517209},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AJ125*(1-'Painel de Controle'!$G$17),CAPEX!AJ125)","v":45679635.789517209},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AK125*(1-'Painel de Controle'!$G$17),CAPEX!AK125)","v":45679635.789517209},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AL125*(1-'Painel de Controle'!$G$17),CAPEX!AL125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AM125*(1-'Painel de Controle'!$G$17),CAPEX!AM125)","v":0},{"$f":"IF('Painel de Controle'!$G$16=\"S\",CAPEX!AN125*(1-'Painel de Controle'!$G$17),CAPEX!AN125)","v":0}]
[null,null,"Reinvestimento",null,{"$f":"SUM(E59:E62)","v":582269508.87464094},0,0,0,0,0,0,0,0,0,0,0,13736249.819160119,13736249.819160119,13736249.819160119,17290471.556165274,17290471.556165274,31026721.375325393,13736249.819160119,13736249.819160119,45148008.29389862,45148008.29389862,58884258.113058738,13736249.819160119,13736249.819160119,0,0,13736249.819160119,13736249.819160119,13736249.819160119,62970107.345682487,62970107.345682487,76706357.164842606,13736249.819160119,13736249.819160119,0]
[]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Infraestrutura de Irrigação",null,{"$f":"SUM(F66:AN66)","v":178195419.80474001},{"$f":"F48","v":4874726.3003461137},{"$f":"G48","v":40694533.677844703},{"$f":"H48","v":29964522.288729448},26646965.428063363,{"$f":"J48","v":26210234.573434133},25277502.340996202,24526935.195326053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD48","v":0},0,0,0,{"$f":"AH48","v":0},0,0,0,0,0,{"$f":"AN48","v":0}]
[null,null,"Investimento on farm",null,{"$f":"SUM(F67:AN67)","v":93080164.125976175},{"$f":"F55","v":0},{"$f":"G55","v":0},0,27595030.142693289,16181774.19005762,18316654.532531757,15872371.241872959,{"$f":"M55","v":15114334.018820548},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reinvestimento",null,{"$f":"SUM(F68:AN68)","v":582269508.87464082},{"$f":"F63","v":0},{"$f":"G63","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q63","v":13736249.819160119},13736249.819160119,13736249.819160119,{"$f":"T63","v":17290471.556165274},17290471.556165274,31026721.375325393,13736249.819160119,13736249.819160119,45148008.29389862,45148008.29389862,58884258.113058738,13736249.819160119,13736249.819160119,0,0,13736249.819160119,13736249.819160119,13736249.819160119,62970107.345682487,62970107.345682487,76706357.164842606,13736249.819160119,13736249.819160119,0]
[null,null,"Investimento Total",null,{"$f":"SUM(F69:AN69)","v":853545092.80535698},{"$f":"SUM(F66:F68)","v":4874726.3003461137},{"$f":"SUM(G66:G68)","v":40694533.677844703},29964522.288729448,{"$f":"SUM(I66:I68)","v":54241995.570756651},42392008.76349175,43594156.873527959,40399306.437199011,{"$f":"SUM(M66:M68)","v":15114334.018820548},0,0,0,{"$f":"SUM(Q66:Q68)","v":13736249.819160119},13736249.819160119,13736249.819160119,17290471.556165274,17290471.556165274,31026721.375325393,13736249.819160119,13736249.819160119,45148008.29389862,45148008.29389862,58884258.113058738,13736249.819160119,13736249.819160119,{"$f":"SUM(AD66:AD68)","v":0},0,13736249.819160119,13736249.819160119,13736249.819160119,62970107.345682487,62970107.345682487,76706357.164842606,13736249.819160119,13736249.819160119,0]
[]
[null,null,"BASE CAPEX"]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",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]
[null,null,"Custos diversos"]
[null,null,"Desmatamento das áreas agrícolas (SAU)  ",35,{"$f":"SUM(F74:AN74)","v":30726431.839889348},{"$f":"[7]Crono!E34","v":0},{"$f":"[7]Crono!F34","v":0},{"$f":"[7]Crono!G34","v":9109300.017461542},{"$f":"[7]Crono!H34","v":5341724.5183698293},{"$f":"[7]Crono!I34","v":6046464.4643880278},{"$f":"[7]Crono!J34","v":5239588.2943092203},{"$f":"[7]Crono!K34","v":4989354.5453607291},{"$f":"[7]Crono!L34","v":0},{"$f":"[7]Crono!M34","v":0},{"$f":"[7]Crono!N34","v":0},{"$f":"[7]Crono!O34","v":0},{"$f":"[7]Crono!P34","v":0},{"$f":"[7]Crono!Q34","v":0},{"$f":"[7]Crono!R34","v":0},{"$f":"[7]Crono!S34","v":0},{"$f":"[7]Crono!T34","v":0},{"$f":"[7]Crono!U34","v":0},{"$f":"[7]Crono!V34","v":0},{"$f":"[7]Crono!W34","v":0},{"$f":"[7]Crono!X34","v":0},{"$f":"[7]Crono!Y34","v":0},{"$f":"[7]Crono!Z34","v":0},{"$f":"[7]Crono!AA34","v":0},{"$f":"[7]Crono!AB34","v":0},{"$f":"[7]Crono!AC34","v":0},{"$f":"[7]Crono!AD34","v":0},{"$f":"[7]Crono!AE34","v":0},{"$f":"[7]Crono!AF34","v":0},{"$f":"[7]Crono!AG34","v":0},{"$f":"[7]Crono!AH34","v":0},{"$f":"[7]Crono!AI34","v":0},{"$f":"[7]Crono!AJ34","v":0},{"$f":"[7]Crono!AK34","v":0},{"$f":"[7]Crono!AL34","v":0},{"$f":"[7]Crono!AM34","v":0}]
[null,null,"M. Ambiente (Estudos, Licenças e Exec. PBAs )",35,{"$f":"SUM(F75:AN75)","v":81105636.854908735},{"$f":"[7]Crono!E21","v":2628920.2382159969},{"$f":"[7]Crono!F21","v":4905137.9488878055},{"$f":"[7]Crono!G21","v":8877437.472790245},{"$f":"[7]Crono!H21","v":8365627.5518146334},{"$f":"[7]Crono!I21","v":9223271.0014536567},{"$f":"[7]Crono!J21","v":9062080.5057951212},{"$f":"[7]Crono!K21","v":8464468.7748097554},{"$f":"[7]Crono!L21","v":2667145.0677756099},{"$f":"[7]Crono!M21","v":2313961.440507317},{"$f":"[7]Crono!N21","v":2152770.9448487805},{"$f":"[7]Crono!O21","v":1499843.6350243904},{"$f":"[7]Crono!P21","v":1499843.6350243904},{"$f":"[7]Crono!Q21","v":964581.17670243897},{"$f":"[7]Crono!R21","v":803390.68104390241},{"$f":"[7]Crono!S21","v":803390.68104390241},{"$f":"[7]Crono!T21","v":803390.68104390241},{"$f":"[7]Crono!U21","v":964581.17670243897},{"$f":"[7]Crono!V21","v":803390.68104390241},{"$f":"[7]Crono!W21","v":803390.68104390241},{"$f":"[7]Crono!X21","v":803390.68104390241},{"$f":"[7]Crono!Y21","v":964581.17670243897},{"$f":"[7]Crono!Z21","v":803390.68104390241},{"$f":"[7]Crono!AA21","v":803390.68104390241},{"$f":"[7]Crono!AB21","v":803390.68104390241},{"$f":"[7]Crono!AC21","v":964581.17670243897},{"$f":"[7]Crono!AD21","v":803390.68104390241},{"$f":"[7]Crono!AE21","v":803390.68104390241},{"$f":"[7]Crono!AF21","v":803390.68104390241},{"$f":"[7]Crono!AG21","v":964581.17670243897},{"$f":"[7]Crono!AH21","v":803390.68104390241},{"$f":"[7]Crono!AI21","v":803390.68104390241},{"$f":"[7]Crono!AJ21","v":803390.68104390241},{"$f":"[7]Crono!AK21","v":964581.17670243897},{"$f":"[7]Crono!AL21","v":803390.68104390241},{"$f":"[7]Crono!AM21","v":803390.68104390241}]
[null,null,"Consultoria (projetos)",35,2430473.9500000002,{"$f":"[7]Crono!E19","v":2430473.9500000002},{"$f":"[7]Crono!F19","v":0},{"$f":"[7]Crono!G19","v":0},{"$f":"[7]Crono!H19","v":0},{"$f":"[7]Crono!I19","v":0},{"$f":"[7]Crono!J19","v":0},{"$f":"[7]Crono!K19","v":0},{"$f":"[7]Crono!L19","v":0},{"$f":"[7]Crono!M19","v":0},{"$f":"[7]Crono!N19","v":0},{"$f":"[7]Crono!O19","v":0},{"$f":"[7]Crono!P19","v":0},{"$f":"[7]Crono!Q19","v":0},{"$f":"[7]Crono!R19","v":0},{"$f":"[7]Crono!S19","v":0},{"$f":"[7]Crono!T19","v":0},{"$f":"[7]Crono!U19","v":0},{"$f":"[7]Crono!V19","v":0},{"$f":"[7]Crono!W19","v":0},{"$f":"[7]Crono!X19","v":0},{"$f":"[7]Crono!Y19","v":0},{"$f":"[7]Crono!Z19","v":0},{"$f":"[7]Crono!AA19","v":0},{"$f":"[7]Crono!AB19","v":0},{"$f":"[7]Crono!AC19","v":0},{"$f":"[7]Crono!AD19","v":0},{"$f":"[7]Crono!AE19","v":0},{"$f":"[7]Crono!AF19","v":0},{"$f":"[7]Crono!AG19","v":0},{"$f":"[7]Crono!AH19","v":0},{"$f":"[7]Crono!AI19","v":0},{"$f":"[7]Crono!AJ19","v":0},{"$f":"[7]Crono!AK19","v":0},{"$f":"[7]Crono!AL19","v":0},{"$f":"[7]Crono!AM19","v":0}]
[null,null,"Consultoria (supervisão de obras)",35,2430473.9500000002,{"$f":"[7]Crono!E20","v":0},{"$f":"[7]Crono!F20","v":405078.9916666667},{"$f":"[7]Crono!G20","v":405078.9916666667},{"$f":"[7]Crono!H20","v":405078.9916666667},{"$f":"[7]Crono!I20","v":405078.9916666667},{"$f":"[7]Crono!J20","v":405078.9916666667},{"$f":"[7]Crono!K20","v":405078.9916666667},{"$f":"[7]Crono!L20","v":0},{"$f":"[7]Crono!M20","v":0},{"$f":"[7]Crono!N20","v":0},{"$f":"[7]Crono!O20","v":0},{"$f":"[7]Crono!P20","v":0},{"$f":"[7]Crono!Q20","v":0},{"$f":"[7]Crono!R20","v":0},{"$f":"[7]Crono!S20","v":0},{"$f":"[7]Crono!T20","v":0},{"$f":"[7]Crono!U20","v":0},{"$f":"[7]Crono!V20","v":0},{"$f":"[7]Crono!W20","v":0},{"$f":"[7]Crono!X20","v":0},{"$f":"[7]Crono!Y20","v":0},{"$f":"[7]Crono!Z20","v":0},{"$f":"[7]Crono!AA20","v":0},{"$f":"[7]Crono!AB20","v":0},{"$f":"[7]Crono!AC20","v":0},{"$f":"[7]Crono!AD20","v":0},{"$f":"[7]Crono!AE20","v":0},{"$f":"[7]Crono!AF20","v":0},{"$f":"[7]Crono!AG20","v":0},{"$f":"[7]Crono!AH20","v":0},{"$f":"[7]Crono!AI20","v":0},{"$f":"[7]Crono!AJ20","v":0},{"$f":"[7]Crono!AK20","v":0},{"$f":"[7]Crono!AL20","v":0},{"$f":"[7]Crono!AM20","v":0}]
[null,null,"Serviços preliminares"]
[null,null,"Mobilização e desmobilização",35,{"$f":"SUM(F79:AN79)","v":3398428.5538099846},{"$f":"[7]Crono!E23","v":0},{"$f":"[7]Crono!F23","v":1699214.2769049923},{"$f":"[7]Crono!G23","v":0},{"$f":"[7]Crono!H23","v":0},{"$f":"[7]Crono!I23","v":0},{"$f":"[7]Crono!J23","v":0},{"$f":"[7]Crono!K26","v":1699214.2769049923},{"$f":"[7]Crono!L26","v":0},{"$f":"[7]Crono!M26","v":0},{"$f":"[7]Crono!N26","v":0},{"$f":"[7]Crono!O26","v":0},{"$f":"[7]Crono!P26","v":0},{"$f":"[7]Crono!Q26","v":0},{"$f":"[7]Crono!R26","v":0},{"$f":"[7]Crono!S26","v":0},{"$f":"[7]Crono!T26","v":0},{"$f":"[7]Crono!U26","v":0},{"$f":"[7]Crono!V26","v":0},{"$f":"[7]Crono!W26","v":0},{"$f":"[7]Crono!X26","v":0},{"$f":"[7]Crono!Y26","v":0},{"$f":"[7]Crono!Z26","v":0},{"$f":"[7]Crono!AA26","v":0},{"$f":"[7]Crono!AB26","v":0},{"$f":"[7]Crono!AC26","v":0},{"$f":"[7]Crono!AD26","v":0},{"$f":"[7]Crono!AE26","v":0},{"$f":"[7]Crono!AF26","v":0},{"$f":"[7]Crono!AG26","v":0},{"$f":"[7]Crono!AH26","v":0},{"$f":"[7]Crono!AI26","v":0},{"$f":"[7]Crono!AJ26","v":0},{"$f":"[7]Crono!AK26","v":0},{"$f":"[7]Crono!AL26","v":0},{"$f":"[7]Crono!AM26","v":0}]
[null,null,"Administração direta",35,{"$f":"SUM(F80:AN80)","v":15467436.628740456},{"$f":"[8]Crono!E25","v":0},{"$f":"[8]Crono!F25","v":2577906.1047900757},{"$f":"[8]Crono!G25","v":2577906.1047900757},{"$f":"[8]Crono!H25","v":2577906.1047900757},{"$f":"[8]Crono!I25","v":2577906.1047900757},{"$f":"[8]Crono!J25","v":2577906.1047900757},{"$f":"[8]Crono!K25","v":2577906.1047900757},{"$f":"[8]Crono!L25","v":0},{"$f":"[8]Crono!M25","v":0},{"$f":"[8]Crono!N25","v":0},{"$f":"[8]Crono!O25","v":0},{"$f":"[8]Crono!P25","v":0},{"$f":"[8]Crono!Q25","v":0},{"$f":"[8]Crono!R25","v":0},{"$f":"[8]Crono!S25","v":0},{"$f":"[8]Crono!T25","v":0},{"$f":"[8]Crono!U25","v":0},{"$f":"[8]Crono!V25","v":0},{"$f":"[8]Crono!W25","v":0},{"$f":"[8]Crono!X25","v":0},{"$f":"[8]Crono!Y25","v":0},{"$f":"[8]Crono!Z25","v":0},{"$f":"[8]Crono!AA25","v":0},{"$f":"[8]Crono!AB25","v":0},{"$f":"[8]Crono!AC25","v":0},{"$f":"[8]Crono!AD25","v":0},{"$f":"[8]Crono!AE25","v":0},{"$f":"[8]Crono!AF25","v":0},{"$f":"[8]Crono!AG25","v":0},{"$f":"[8]Crono!AH25","v":0},{"$f":"[8]Crono!AI25","v":0},{"$f":"[8]Crono!AJ25","v":0},{"$f":"[8]Crono!AK25","v":0},{"$f":"[8]Crono!AL25","v":0},{"$f":"[8]Crono!AM25","v":0}]
[null,null,"Implantação do canteiro de obras",35,1699214.2769049923,{"$f":"[7]Crono!E24","v":0},{"$f":"[7]Crono!F24","v":1699214.2769049923},{"$f":"[7]Crono!G24","v":0},{"$f":"[7]Crono!H24","v":0},{"$f":"[7]Crono!I24","v":0},{"$f":"[7]Crono!J24","v":0},{"$f":"[7]Crono!K24","v":0},{"$f":"[7]Crono!L24","v":0},{"$f":"[7]Crono!M24","v":0},{"$f":"[7]Crono!N24","v":0},{"$f":"[7]Crono!O24","v":0},{"$f":"[7]Crono!P24","v":0},{"$f":"[7]Crono!Q24","v":0},{"$f":"[7]Crono!R24","v":0},{"$f":"[7]Crono!S24","v":0},{"$f":"[7]Crono!T24","v":0},{"$f":"[7]Crono!U24","v":0},{"$f":"[7]Crono!V24","v":0},{"$f":"[7]Crono!W24","v":0},{"$f":"[7]Crono!X24","v":0},{"$f":"[7]Crono!Y24","v":0},{"$f":"[7]Crono!Z24","v":0},{"$f":"[7]Crono!AA24","v":0},{"$f":"[7]Crono!AB24","v":0},{"$f":"[7]Crono!AC24","v":0},{"$f":"[7]Crono!AD24","v":0},{"$f":"[7]Crono!AE24","v":0},{"$f":"[7]Crono!AF24","v":0},{"$f":"[7]Crono!AG24","v":0},{"$f":"[7]Crono!AH24","v":0},{"$f":"[7]Crono!AI24","v":0},{"$f":"[7]Crono!AJ24","v":0},{"$f":"[7]Crono!AK24","v":0},{"$f":"[7]Crono!AL24","v":0},{"$f":"[7]Crono!AM24","v":0}]
[null,null,"Infraestrutura"]
[null,null,"Canal de aproximação",35,{"$f":"SUM(F83:AN83)","v":1064223.645},{"$f":"[7]Crono!E35","v":0},{"$f":"[7]Crono!F35","v":1064223.645},{"$f":"[7]Crono!G35","v":0},{"$f":"[7]Crono!H35","v":0},{"$f":"[7]Crono!I35","v":0},{"$f":"[7]Crono!J35","v":0},{"$f":"[7]Crono!K35","v":0},{"$f":"[7]Crono!L35","v":0},{"$f":"[7]Crono!M35","v":0},{"$f":"[7]Crono!N35","v":0},{"$f":"[7]Crono!O35","v":0},{"$f":"[7]Crono!P35","v":0},{"$f":"[7]Crono!Q35","v":0},{"$f":"[7]Crono!R35","v":0},{"$f":"[7]Crono!S35","v":0},{"$f":"[7]Crono!T35","v":0},{"$f":"[7]Crono!U35","v":0},{"$f":"[7]Crono!V35","v":0},{"$f":"[7]Crono!W35","v":0},{"$f":"[7]Crono!X35","v":0},{"$f":"[7]Crono!Y35","v":0},{"$f":"[7]Crono!Z35","v":0},{"$f":"[7]Crono!AA35","v":0},{"$f":"[7]Crono!AB35","v":0},{"$f":"[7]Crono!AC35","v":0},{"$f":"[7]Crono!AD35","v":0},{"$f":"[7]Crono!AE35","v":0},{"$f":"[7]Crono!AF35","v":0},{"$f":"[7]Crono!AG35","v":0},{"$f":"[7]Crono!AH35","v":0},{"$f":"[7]Crono!AI35","v":0},{"$f":"[7]Crono!AJ35","v":0},{"$f":"[7]Crono!AK35","v":0},{"$f":"[7]Crono!AL35","v":0},{"$f":"[7]Crono!AM35","v":0}]
[null,null,"EBP-1 - Fase 1",30,{"$f":"SUM(F84:AN84)","v":1556456.4443999999},{"$f":"[7]Crono!E36","v":0},{"$f":"[7]Crono!F36","v":622582.57776000001},{"$f":"[7]Crono!G36","v":933873.86663999991},{"$f":"[7]Crono!H36","v":0},{"$f":"[7]Crono!I36","v":0},{"$f":"[7]Crono!J36","v":0},{"$f":"[7]Crono!K36","v":0},{"$f":"[7]Crono!L36","v":0},{"$f":"[7]Crono!M36","v":0},{"$f":"[7]Crono!N36","v":0},{"$f":"[7]Crono!O36","v":0},{"$f":"[7]Crono!P36","v":0},{"$f":"[7]Crono!Q36","v":0},{"$f":"[7]Crono!R36","v":0},{"$f":"[7]Crono!S36","v":0},{"$f":"[7]Crono!T36","v":0},{"$f":"[7]Crono!U36","v":0},{"$f":"[7]Crono!V36","v":0},{"$f":"[7]Crono!W36","v":0},{"$f":"[7]Crono!X36","v":0},{"$f":"[7]Crono!Y36","v":0},{"$f":"[7]Crono!Z36","v":0},{"$f":"[7]Crono!AA36","v":0},{"$f":"[7]Crono!AB36","v":0},{"$f":"[7]Crono!AC36","v":0},{"$f":"[7]Crono!AD36","v":0},{"$f":"[7]Crono!AE36","v":0},{"$f":"[7]Crono!AF36","v":0},{"$f":"[7]Crono!AG36","v":0},{"$f":"[7]Crono!AH36","v":0},{"$f":"[7]Crono!AI36","v":0},{"$f":"[7]Crono!AJ36","v":0},{"$f":"[7]Crono!AK36","v":0},{"$f":"[7]Crono!AL36","v":0},{"$f":"[7]Crono!AM36","v":0}]
[null,null,"Adutora EBP-1 - Fase 1",30,172561.31400000001,{"$f":"[7]Crono!E37","v":0},{"$f":"[7]Crono!F37","v":172561.31400000001},{"$f":"[7]Crono!G37","v":0},{"$f":"[7]Crono!H37","v":0},{"$f":"[7]Crono!I37","v":0},{"$f":"[7]Crono!J37","v":0},{"$f":"[7]Crono!K37","v":0},{"$f":"[7]Crono!L37","v":0},{"$f":"[7]Crono!M37","v":0},{"$f":"[7]Crono!N37","v":0},{"$f":"[7]Crono!O37","v":0},{"$f":"[7]Crono!P37","v":0},{"$f":"[7]Crono!Q37","v":0},{"$f":"[7]Crono!R37","v":0},{"$f":"[7]Crono!S37","v":0},{"$f":"[7]Crono!T37","v":0},{"$f":"[7]Crono!U37","v":0},{"$f":"[7]Crono!V37","v":0},{"$f":"[7]Crono!W37","v":0},{"$f":"[7]Crono!X37","v":0},{"$f":"[7]Crono!Y37","v":0},{"$f":"[7]Crono!Z37","v":0},{"$f":"[7]Crono!AA37","v":0},{"$f":"[7]Crono!AB37","v":0},{"$f":"[7]Crono!AC37","v":0},{"$f":"[7]Crono!AD37","v":0},{"$f":"[7]Crono!AE37","v":0},{"$f":"[7]Crono!AF37","v":0},{"$f":"[7]Crono!AG37","v":0},{"$f":"[7]Crono!AH37","v":0},{"$f":"[7]Crono!AI37","v":0},{"$f":"[7]Crono!AJ37","v":0},{"$f":"[7]Crono!AK37","v":0},{"$f":"[7]Crono!AL37","v":0},{"$f":"[7]Crono!AM37","v":0}]
[null,null,"EBP-1 - Fase 2",30,67217.344380312425,{"$f":"[7]Crono!E38","v":0},{"$f":"[7]Crono!F38","v":67217.344380312425},{"$f":"[7]Crono!G38","v":0},{"$f":"[7]Crono!H38","v":0},{"$f":"[7]Crono!I38","v":0},{"$f":"[7]Crono!J38","v":0},{"$f":"[7]Crono!K38","v":0},{"$f":"[7]Crono!L38","v":0},{"$f":"[7]Crono!M38","v":0},{"$f":"[7]Crono!N38","v":0},{"$f":"[7]Crono!O38","v":0},{"$f":"[7]Crono!P38","v":0},{"$f":"[7]Crono!Q38","v":0},{"$f":"[7]Crono!R38","v":0},{"$f":"[7]Crono!S38","v":0},{"$f":"[7]Crono!T38","v":0},{"$f":"[7]Crono!U38","v":0},{"$f":"[7]Crono!V38","v":0},{"$f":"[7]Crono!W38","v":0},{"$f":"[7]Crono!X38","v":0},{"$f":"[7]Crono!Y38","v":0},{"$f":"[7]Crono!Z38","v":0},{"$f":"[7]Crono!AA38","v":0},{"$f":"[7]Crono!AB38","v":0},{"$f":"[7]Crono!AC38","v":0},{"$f":"[7]Crono!AD38","v":0},{"$f":"[7]Crono!AE38","v":0},{"$f":"[7]Crono!AF38","v":0},{"$f":"[7]Crono!AG38","v":0},{"$f":"[7]Crono!AH38","v":0},{"$f":"[7]Crono!AI38","v":0},{"$f":"[7]Crono!AJ38","v":0},{"$f":"[7]Crono!AK38","v":0},{"$f":"[7]Crono!AL38","v":0},{"$f":"[7]Crono!AM38","v":0}]
[null,null,"Adutora Principal 1",30,40161.713472517709,{"$f":"[7]Crono!E39","v":0},{"$f":"[7]Crono!F39","v":40161.713472517709},{"$f":"[7]Crono!G39","v":0},{"$f":"[7]Crono!H39","v":0},{"$f":"[7]Crono!I39","v":0},{"$f":"[7]Crono!J39","v":0},{"$f":"[7]Crono!K39","v":0},{"$f":"[7]Crono!L39","v":0},{"$f":"[7]Crono!M39","v":0},{"$f":"[7]Crono!N39","v":0},{"$f":"[7]Crono!O39","v":0},{"$f":"[7]Crono!P39","v":0},{"$f":"[7]Crono!Q39","v":0},{"$f":"[7]Crono!R39","v":0},{"$f":"[7]Crono!S39","v":0},{"$f":"[7]Crono!T39","v":0},{"$f":"[7]Crono!U39","v":0},{"$f":"[7]Crono!V39","v":0},{"$f":"[7]Crono!W39","v":0},{"$f":"[7]Crono!X39","v":0},{"$f":"[7]Crono!Y39","v":0},{"$f":"[7]Crono!Z39","v":0},{"$f":"[7]Crono!AA39","v":0},{"$f":"[7]Crono!AB39","v":0},{"$f":"[7]Crono!AC39","v":0},{"$f":"[7]Crono!AD39","v":0},{"$f":"[7]Crono!AE39","v":0},{"$f":"[7]Crono!AF39","v":0},{"$f":"[7]Crono!AG39","v":0},{"$f":"[7]Crono!AH39","v":0},{"$f":"[7]Crono!AI39","v":0},{"$f":"[7]Crono!AJ39","v":0},{"$f":"[7]Crono!AK39","v":0},{"$f":"[7]Crono!AL39","v":0},{"$f":"[7]Crono!AM39","v":0}]
[null,null,"Reservatório pulmão e canal principal",35,1742536.6730135982,{"$f":"[7]Crono!E40","v":0},{"$f":"[7]Crono!F40","v":1742536.6730135982},{"$f":"[7]Crono!G40","v":0},{"$f":"[7]Crono!H40","v":0},{"$f":"[7]Crono!I40","v":0},{"$f":"[7]Crono!J40","v":0},{"$f":"[7]Crono!K40","v":0},{"$f":"[7]Crono!L40","v":0},{"$f":"[7]Crono!M40","v":0},{"$f":"[7]Crono!N40","v":0},{"$f":"[7]Crono!O40","v":0},{"$f":"[7]Crono!P40","v":0},{"$f":"[7]Crono!Q40","v":0},{"$f":"[7]Crono!R40","v":0},{"$f":"[7]Crono!S40","v":0},{"$f":"[7]Crono!T40","v":0},{"$f":"[7]Crono!U40","v":0},{"$f":"[7]Crono!V40","v":0},{"$f":"[7]Crono!W40","v":0},{"$f":"[7]Crono!X40","v":0},{"$f":"[7]Crono!Y40","v":0},{"$f":"[7]Crono!Z40","v":0},{"$f":"[7]Crono!AA40","v":0},{"$f":"[7]Crono!AB40","v":0},{"$f":"[7]Crono!AC40","v":0},{"$f":"[7]Crono!AD40","v":0},{"$f":"[7]Crono!AE40","v":0},{"$f":"[7]Crono!AF40","v":0},{"$f":"[7]Crono!AG40","v":0},{"$f":"[7]Crono!AH40","v":0},{"$f":"[7]Crono!AI40","v":0},{"$f":"[7]Crono!AJ40","v":0},{"$f":"[7]Crono!AK40","v":0},{"$f":"[7]Crono!AL40","v":0},{"$f":"[7]Crono!AM40","v":0}]
[null,null,"Canais CS-2 e CT-2.4",35,7142441.1313297935,{"$f":"[7]Crono!E41","v":0},{"$f":"[7]Crono!F41","v":3571220.5656648967},{"$f":"[7]Crono!G41","v":3571220.5656648967},{"$f":"[7]Crono!H41","v":0},{"$f":"[7]Crono!I41","v":0},{"$f":"[7]Crono!J41","v":0},{"$f":"[7]Crono!K41","v":0},{"$f":"[7]Crono!L41","v":0},{"$f":"[7]Crono!M41","v":0},{"$f":"[7]Crono!N41","v":0},{"$f":"[7]Crono!O41","v":0},{"$f":"[7]Crono!P41","v":0},{"$f":"[7]Crono!Q41","v":0},{"$f":"[7]Crono!R41","v":0},{"$f":"[7]Crono!S41","v":0},{"$f":"[7]Crono!T41","v":0},{"$f":"[7]Crono!U41","v":0},{"$f":"[7]Crono!V41","v":0},{"$f":"[7]Crono!W41","v":0},{"$f":"[7]Crono!X41","v":0},{"$f":"[7]Crono!Y41","v":0},{"$f":"[7]Crono!Z41","v":0},{"$f":"[7]Crono!AA41","v":0},{"$f":"[7]Crono!AB41","v":0},{"$f":"[7]Crono!AC41","v":0},{"$f":"[7]Crono!AD41","v":0},{"$f":"[7]Crono!AE41","v":0},{"$f":"[7]Crono!AF41","v":0},{"$f":"[7]Crono!AG41","v":0},{"$f":"[7]Crono!AH41","v":0},{"$f":"[7]Crono!AI41","v":0},{"$f":"[7]Crono!AJ41","v":0},{"$f":"[7]Crono!AK41","v":0},{"$f":"[7]Crono!AL41","v":0},{"$f":"[7]Crono!AM41","v":0}]
[null,null,"Adutora para lotes Área INCRA (antigo CT-2.2)",30,191195.29832969996,{"$f":"[7]Crono!E42","v":0},{"$f":"[7]Crono!F42","v":191195.29832969996},{"$f":"[7]Crono!G42","v":0},{"$f":"[7]Crono!H42","v":0},{"$f":"[7]Crono!I42","v":0},{"$f":"[7]Crono!J42","v":0},{"$f":"[7]Crono!K42","v":0},{"$f":"[7]Crono!L42","v":0},{"$f":"[7]Crono!M42","v":0},{"$f":"[7]Crono!N42","v":0},{"$f":"[7]Crono!O42","v":0},{"$f":"[7]Crono!P42","v":0},{"$f":"[7]Crono!Q42","v":0},{"$f":"[7]Crono!R42","v":0},{"$f":"[7]Crono!S42","v":0},{"$f":"[7]Crono!T42","v":0},{"$f":"[7]Crono!U42","v":0},{"$f":"[7]Crono!V42","v":0},{"$f":"[7]Crono!W42","v":0},{"$f":"[7]Crono!X42","v":0},{"$f":"[7]Crono!Y42","v":0},{"$f":"[7]Crono!Z42","v":0},{"$f":"[7]Crono!AA42","v":0},{"$f":"[7]Crono!AB42","v":0},{"$f":"[7]Crono!AC42","v":0},{"$f":"[7]Crono!AD42","v":0},{"$f":"[7]Crono!AE42","v":0},{"$f":"[7]Crono!AF42","v":0},{"$f":"[7]Crono!AG42","v":0},{"$f":"[7]Crono!AH42","v":0},{"$f":"[7]Crono!AI42","v":0},{"$f":"[7]Crono!AJ42","v":0},{"$f":"[7]Crono!AK42","v":0},{"$f":"[7]Crono!AL42","v":0},{"$f":"[7]Crono!AM42","v":0}]
[null,null,"Tomadas e elevatórias p/ parcelas junto aos canais",35,8884226.5137052517,{"$f":"[7]Crono!E43","v":0},{"$f":"[7]Crono!F43","v":8884226.5137052517},{"$f":"[7]Crono!G43","v":0},{"$f":"[7]Crono!H43","v":0},{"$f":"[7]Crono!I43","v":0},{"$f":"[7]Crono!J43","v":0},{"$f":"[7]Crono!K43","v":0},{"$f":"[7]Crono!L43","v":0},{"$f":"[7]Crono!M43","v":0},{"$f":"[7]Crono!N43","v":0},{"$f":"[7]Crono!O43","v":0},{"$f":"[7]Crono!P43","v":0},{"$f":"[7]Crono!Q43","v":0},{"$f":"[7]Crono!R43","v":0},{"$f":"[7]Crono!S43","v":0},{"$f":"[7]Crono!T43","v":0},{"$f":"[7]Crono!U43","v":0},{"$f":"[7]Crono!V43","v":0},{"$f":"[7]Crono!W43","v":0},{"$f":"[7]Crono!X43","v":0},{"$f":"[7]Crono!Y43","v":0},{"$f":"[7]Crono!Z43","v":0},{"$f":"[7]Crono!AA43","v":0},{"$f":"[7]Crono!AB43","v":0},{"$f":"[7]Crono!AC43","v":0},{"$f":"[7]Crono!AD43","v":0},{"$f":"[7]Crono!AE43","v":0},{"$f":"[7]Crono!AF43","v":0},{"$f":"[7]Crono!AG43","v":0},{"$f":"[7]Crono!AH43","v":0},{"$f":"[7]Crono!AI43","v":0},{"$f":"[7]Crono!AJ43","v":0},{"$f":"[7]Crono!AK43","v":0},{"$f":"[7]Crono!AL43","v":0},{"$f":"[7]Crono!AM43","v":0}]
[null,null,"EBP-2",30,2807499.9259206252,{"$f":"[7]Crono!E45","v":0},{"$f":"[7]Crono!F45","v":0},{"$f":"[7]Crono!G45","v":1122999.97036825},{"$f":"[7]Crono!H45","v":1684499.9555523752},{"$f":"[7]Crono!I45","v":0},{"$f":"[7]Crono!J45","v":0},{"$f":"[7]Crono!K45","v":0},{"$f":"[7]Crono!L45","v":0},{"$f":"[7]Crono!M45","v":0},{"$f":"[7]Crono!N45","v":0},{"$f":"[7]Crono!O45","v":0},{"$f":"[7]Crono!P45","v":0},{"$f":"[7]Crono!Q45","v":0},{"$f":"[7]Crono!R45","v":0},{"$f":"[7]Crono!S45","v":0},{"$f":"[7]Crono!T45","v":0},{"$f":"[7]Crono!U45","v":0},{"$f":"[7]Crono!V45","v":0},{"$f":"[7]Crono!W45","v":0},{"$f":"[7]Crono!X45","v":0},{"$f":"[7]Crono!Y45","v":0},{"$f":"[7]Crono!Z45","v":0},{"$f":"[7]Crono!AA45","v":0},{"$f":"[7]Crono!AB45","v":0},{"$f":"[7]Crono!AC45","v":0},{"$f":"[7]Crono!AD45","v":0},{"$f":"[7]Crono!AE45","v":0},{"$f":"[7]Crono!AF45","v":0},{"$f":"[7]Crono!AG45","v":0},{"$f":"[7]Crono!AH45","v":0},{"$f":"[7]Crono!AI45","v":0},{"$f":"[7]Crono!AJ45","v":0},{"$f":"[7]Crono!AK45","v":0},{"$f":"[7]Crono!AL45","v":0},{"$f":"[7]Crono!AM45","v":0}]
[null,null,"Adutora Principal 2",30,26698.377880650001,{"$f":"[7]Crono!E46","v":0},{"$f":"[7]Crono!F46","v":0},{"$f":"[7]Crono!G46","v":10679.351152260002},{"$f":"[7]Crono!H46","v":16019.026728389999},{"$f":"[7]Crono!I46","v":0},{"$f":"[7]Crono!J46","v":0},{"$f":"[7]Crono!K46","v":0},{"$f":"[7]Crono!L46","v":0},{"$f":"[7]Crono!M46","v":0},{"$f":"[7]Crono!N46","v":0},{"$f":"[7]Crono!O46","v":0},{"$f":"[7]Crono!P46","v":0},{"$f":"[7]Crono!Q46","v":0},{"$f":"[7]Crono!R46","v":0},{"$f":"[7]Crono!S46","v":0},{"$f":"[7]Crono!T46","v":0},{"$f":"[7]Crono!U46","v":0},{"$f":"[7]Crono!V46","v":0},{"$f":"[7]Crono!W46","v":0},{"$f":"[7]Crono!X46","v":0},{"$f":"[7]Crono!Y46","v":0},{"$f":"[7]Crono!Z46","v":0},{"$f":"[7]Crono!AA46","v":0},{"$f":"[7]Crono!AB46","v":0},{"$f":"[7]Crono!AC46","v":0},{"$f":"[7]Crono!AD46","v":0},{"$f":"[7]Crono!AE46","v":0},{"$f":"[7]Crono!AF46","v":0},{"$f":"[7]Crono!AG46","v":0},{"$f":"[7]Crono!AH46","v":0},{"$f":"[7]Crono!AI46","v":0},{"$f":"[7]Crono!AJ46","v":0},{"$f":"[7]Crono!AK46","v":0},{"$f":"[7]Crono!AL46","v":0},{"$f":"[7]Crono!AM46","v":0}]
[null,null,"Proteção catódica",30,630279.64072120958,{"$f":"[7]Crono!E47","v":0},{"$f":"[7]Crono!F47","v":0},{"$f":"[7]Crono!G47","v":315139.82036060479},{"$f":"[7]Crono!H47","v":315139.82036060479},{"$f":"[7]Crono!I47","v":0},{"$f":"[7]Crono!J47","v":0},{"$f":"[7]Crono!K47","v":0},{"$f":"[7]Crono!L47","v":0},{"$f":"[7]Crono!M47","v":0},{"$f":"[7]Crono!N47","v":0},{"$f":"[7]Crono!O47","v":0},{"$f":"[7]Crono!P47","v":0},{"$f":"[7]Crono!Q47","v":0},{"$f":"[7]Crono!R47","v":0},{"$f":"[7]Crono!S47","v":0},{"$f":"[7]Crono!T47","v":0},{"$f":"[7]Crono!U47","v":0},{"$f":"[7]Crono!V47","v":0},{"$f":"[7]Crono!W47","v":0},{"$f":"[7]Crono!X47","v":0},{"$f":"[7]Crono!Y47","v":0},{"$f":"[7]Crono!Z47","v":0},{"$f":"[7]Crono!AA47","v":0},{"$f":"[7]Crono!AB47","v":0},{"$f":"[7]Crono!AC47","v":0},{"$f":"[7]Crono!AD47","v":0},{"$f":"[7]Crono!AE47","v":0},{"$f":"[7]Crono!AF47","v":0},{"$f":"[7]Crono!AG47","v":0},{"$f":"[7]Crono!AH47","v":0},{"$f":"[7]Crono!AI47","v":0},{"$f":"[7]Crono!AJ47","v":0},{"$f":"[7]Crono!AK47","v":0},{"$f":"[7]Crono!AL47","v":0},{"$f":"[7]Crono!AM47","v":0}]
[null,null,"Estações de bombeamento (EBS 1, 2, 3 e 4))",30,22311141.01754263,{"$f":"[7]Crono!E48","v":0},{"$f":"[7]Crono!F48","v":0},{"$f":"[7]Crono!G48","v":0},{"$f":"[7]Crono!H48","v":5577785.2543856576},{"$f":"[7]Crono!I48","v":5577785.2543856576},{"$f":"[7]Crono!J48","v":5577785.2543856576},{"$f":"[7]Crono!K48","v":5577785.2543856576},{"$f":"[7]Crono!L48","v":0},{"$f":"[7]Crono!M48","v":0},{"$f":"[7]Crono!N48","v":0},{"$f":"[7]Crono!O48","v":0},{"$f":"[7]Crono!P48","v":0},{"$f":"[7]Crono!Q48","v":0},{"$f":"[7]Crono!R48","v":0},{"$f":"[7]Crono!S48","v":0},{"$f":"[7]Crono!T48","v":0},{"$f":"[7]Crono!U48","v":0},{"$f":"[7]Crono!V48","v":0},{"$f":"[7]Crono!W48","v":0},{"$f":"[7]Crono!X48","v":0},{"$f":"[7]Crono!Y48","v":0},{"$f":"[7]Crono!Z48","v":0},{"$f":"[7]Crono!AA48","v":0},{"$f":"[7]Crono!AB48","v":0},{"$f":"[7]Crono!AC48","v":0},{"$f":"[7]Crono!AD48","v":0},{"$f":"[7]Crono!AE48","v":0},{"$f":"[7]Crono!AF48","v":0},{"$f":"[7]Crono!AG48","v":0},{"$f":"[7]Crono!AH48","v":0},{"$f":"[7]Crono!AI48","v":0},{"$f":"[7]Crono!AJ48","v":0},{"$f":"[7]Crono!AK48","v":0},{"$f":"[7]Crono!AL48","v":0},{"$f":"[7]Crono!AM48","v":0}]
[null,null,"Redes de adutoras pressurizadas (SH 1, 2, 3 e 4)",30,3761962.1644491036,{"$f":"[7]Crono!E49","v":0},{"$f":"[7]Crono!F49","v":0},{"$f":"[7]Crono!G49","v":0},{"$f":"[7]Crono!H49","v":940490.54111227591},{"$f":"[7]Crono!I49","v":940490.54111227591},{"$f":"[7]Crono!J49","v":940490.54111227591},{"$f":"[7]Crono!K49","v":940490.54111227591},{"$f":"[7]Crono!L49","v":0},{"$f":"[7]Crono!M49","v":0},{"$f":"[7]Crono!N49","v":0},{"$f":"[7]Crono!O49","v":0},{"$f":"[7]Crono!P49","v":0},{"$f":"[7]Crono!Q49","v":0},{"$f":"[7]Crono!R49","v":0},{"$f":"[7]Crono!S49","v":0},{"$f":"[7]Crono!T49","v":0},{"$f":"[7]Crono!U49","v":0},{"$f":"[7]Crono!V49","v":0},{"$f":"[7]Crono!W49","v":0},{"$f":"[7]Crono!X49","v":0},{"$f":"[7]Crono!Y49","v":0},{"$f":"[7]Crono!Z49","v":0},{"$f":"[7]Crono!AA49","v":0},{"$f":"[7]Crono!AB49","v":0},{"$f":"[7]Crono!AC49","v":0},{"$f":"[7]Crono!AD49","v":0},{"$f":"[7]Crono!AE49","v":0},{"$f":"[7]Crono!AF49","v":0},{"$f":"[7]Crono!AG49","v":0},{"$f":"[7]Crono!AH49","v":0},{"$f":"[7]Crono!AI49","v":0},{"$f":"[7]Crono!AJ49","v":0},{"$f":"[7]Crono!AK49","v":0},{"$f":"[7]Crono!AL49","v":0},{"$f":"[7]Crono!AM49","v":0}]
[null,null,"Sistema de drenagem",35,2649421.6387969898,{"$f":"[7]Crono!E50","v":0},{"$f":"[7]Crono!F50","v":1059768.6555187961},{"$f":"[7]Crono!G50","v":0},{"$f":"[7]Crono!H50","v":397413.24581954844},{"$f":"[7]Crono!I50","v":397413.24581954844},{"$f":"[7]Crono!J50","v":397413.24581954844},{"$f":"[7]Crono!K50","v":397413.24581954844},{"$f":"[7]Crono!L50","v":0},{"$f":"[7]Crono!M50","v":0},{"$f":"[7]Crono!N50","v":0},{"$f":"[7]Crono!O50","v":0},{"$f":"[7]Crono!P50","v":0},{"$f":"[7]Crono!Q50","v":0},{"$f":"[7]Crono!R50","v":0},{"$f":"[7]Crono!S50","v":0},{"$f":"[7]Crono!T50","v":0},{"$f":"[7]Crono!U50","v":0},{"$f":"[7]Crono!V50","v":0},{"$f":"[7]Crono!W50","v":0},{"$f":"[7]Crono!X50","v":0},{"$f":"[7]Crono!Y50","v":0},{"$f":"[7]Crono!Z50","v":0},{"$f":"[7]Crono!AA50","v":0},{"$f":"[7]Crono!AB50","v":0},{"$f":"[7]Crono!AC50","v":0},{"$f":"[7]Crono!AD50","v":0},{"$f":"[7]Crono!AE50","v":0},{"$f":"[7]Crono!AF50","v":0},{"$f":"[7]Crono!AG50","v":0},{"$f":"[7]Crono!AH50","v":0},{"$f":"[7]Crono!AI50","v":0},{"$f":"[7]Crono!AJ50","v":0},{"$f":"[7]Crono!AK50","v":0},{"$f":"[7]Crono!AL50","v":0},{"$f":"[7]Crono!AM50","v":0}]
[null,null,"Sistema viário",35,905915.73457357124,{"$f":"[7]Crono!E51","v":0},{"$f":"[7]Crono!F51","v":362366.2938294285},{"$f":"[7]Crono!G51","v":0},{"$f":"[7]Crono!H51","v":135887.36018603569},{"$f":"[7]Crono!I51","v":135887.36018603569},{"$f":"[7]Crono!J51","v":135887.36018603569},{"$f":"[7]Crono!K51","v":135887.36018603569},{"$f":"[7]Crono!L51","v":0},{"$f":"[7]Crono!M51","v":0},{"$f":"[7]Crono!N51","v":0},{"$f":"[7]Crono!O51","v":0},{"$f":"[7]Crono!P51","v":0},{"$f":"[7]Crono!Q51","v":0},{"$f":"[7]Crono!R51","v":0},{"$f":"[7]Crono!S51","v":0},{"$f":"[7]Crono!T51","v":0},{"$f":"[7]Crono!U51","v":0},{"$f":"[7]Crono!V51","v":0},{"$f":"[7]Crono!W51","v":0},{"$f":"[7]Crono!X51","v":0},{"$f":"[7]Crono!Y51","v":0},{"$f":"[7]Crono!Z51","v":0},{"$f":"[7]Crono!AA51","v":0},{"$f":"[7]Crono!AB51","v":0},{"$f":"[7]Crono!AC51","v":0},{"$f":"[7]Crono!AD51","v":0},{"$f":"[7]Crono!AE51","v":0},{"$f":"[7]Crono!AF51","v":0},{"$f":"[7]Crono!AG51","v":0},{"$f":"[7]Crono!AH51","v":0},{"$f":"[7]Crono!AI51","v":0},{"$f":"[7]Crono!AJ51","v":0},{"$f":"[7]Crono!AK51","v":0},{"$f":"[7]Crono!AL51","v":0},{"$f":"[7]Crono!AM51","v":0}]
[null,null,"Suprimento de energia elétrica"]
[null,null,"Bay de saída e LT de 69kV - Serviços",20,{"$f":"SUM(F100:AN100)","v":2271842.1845200001},{"$f":"[7]Crono!E28","v":0},{"$f":"[7]Crono!F28","v":908736.87380800012},{"$f":"[7]Crono!G28","v":1363105.3107120001},{"$f":"[7]Crono!H28","v":0},{"$f":"[7]Crono!I28","v":0},{"$f":"[7]Crono!J28","v":0},{"$f":"[7]Crono!K28","v":0},{"$f":"[7]Crono!L28","v":0},{"$f":"[7]Crono!M28","v":0},{"$f":"[7]Crono!N28","v":0},{"$f":"[7]Crono!O28","v":0},{"$f":"[7]Crono!P28","v":0},{"$f":"[7]Crono!Q28","v":0},{"$f":"[7]Crono!R28","v":0},{"$f":"[7]Crono!S28","v":0},{"$f":"[7]Crono!T28","v":0},{"$f":"[7]Crono!U28","v":0},{"$f":"[7]Crono!V28","v":0},{"$f":"[7]Crono!W28","v":0},{"$f":"[7]Crono!X28","v":0},{"$f":"[7]Crono!Y28","v":0},{"$f":"[7]Crono!Z28","v":0},{"$f":"[7]Crono!AA28","v":0},{"$f":"[7]Crono!AB28","v":0},{"$f":"[7]Crono!AC28","v":0},{"$f":"[7]Crono!AD28","v":0},{"$f":"[7]Crono!AE28","v":0},{"$f":"[7]Crono!AF28","v":0},{"$f":"[7]Crono!AG28","v":0},{"$f":"[7]Crono!AH28","v":0},{"$f":"[7]Crono!AI28","v":0},{"$f":"[7]Crono!AJ28","v":0},{"$f":"[7]Crono!AK28","v":0},{"$f":"[7]Crono!AL28","v":0},{"$f":"[7]Crono!AM28","v":0}]
[null,null,"Subestações EBP-I/II, EBS-1, 2, 3 e 4",20,{"$f":"SUM(F101:AN101)","v":10869129.780673498},{"$f":"[7]Crono!E29","v":0},{"$f":"[7]Crono!F29","v":4347651.9122694004},{"$f":"[7]Crono!G29","v":1630369.4671010249},{"$f":"[7]Crono!H29","v":1630369.4671010249},{"$f":"[7]Crono!I29","v":1630369.4671010249},{"$f":"[7]Crono!J29","v":1630369.4671010249},{"$f":"[7]Crono!K29","v":0},{"$f":"[7]Crono!L29","v":0},{"$f":"[7]Crono!M29","v":0},{"$f":"[7]Crono!N29","v":0},{"$f":"[7]Crono!O29","v":0},{"$f":"[7]Crono!P29","v":0},{"$f":"[7]Crono!Q29","v":0},{"$f":"[7]Crono!R29","v":0},{"$f":"[7]Crono!S29","v":0},{"$f":"[7]Crono!T29","v":0},{"$f":"[7]Crono!U29","v":0},{"$f":"[7]Crono!V29","v":0},{"$f":"[7]Crono!W29","v":0},{"$f":"[7]Crono!X29","v":0},{"$f":"[7]Crono!Y29","v":0},{"$f":"[7]Crono!Z29","v":0},{"$f":"[7]Crono!AA29","v":0},{"$f":"[7]Crono!AB29","v":0},{"$f":"[7]Crono!AC29","v":0},{"$f":"[7]Crono!AD29","v":0},{"$f":"[7]Crono!AE29","v":0},{"$f":"[7]Crono!AF29","v":0},{"$f":"[7]Crono!AG29","v":0},{"$f":"[7]Crono!AH29","v":0},{"$f":"[7]Crono!AI29","v":0},{"$f":"[7]Crono!AJ29","v":0},{"$f":"[7]Crono!AK29","v":0},{"$f":"[7]Crono!AL29","v":0},{"$f":"[7]Crono!AM29","v":0}]
[null,null,"Linha de transmissão de 34,5kv",20,2285164.587508,{"$f":"[7]Crono!E30","v":0},{"$f":"[7]Crono!F30","v":1371098.7525048},{"$f":"[7]Crono!G30","v":914065.83500319999},{"$f":"[7]Crono!H30","v":0},{"$f":"[7]Crono!I30","v":0},{"$f":"[7]Crono!J30","v":0},{"$f":"[7]Crono!K30","v":0},{"$f":"[7]Crono!L30","v":0},{"$f":"[7]Crono!M30","v":0},{"$f":"[7]Crono!N30","v":0},{"$f":"[7]Crono!O30","v":0},{"$f":"[7]Crono!P30","v":0},{"$f":"[7]Crono!Q30","v":0},{"$f":"[7]Crono!R30","v":0},{"$f":"[7]Crono!S30","v":0},{"$f":"[7]Crono!T30","v":0},{"$f":"[7]Crono!U30","v":0},{"$f":"[7]Crono!V30","v":0},{"$f":"[7]Crono!W30","v":0},{"$f":"[7]Crono!X30","v":0},{"$f":"[7]Crono!Y30","v":0},{"$f":"[7]Crono!Z30","v":0},{"$f":"[7]Crono!AA30","v":0},{"$f":"[7]Crono!AB30","v":0},{"$f":"[7]Crono!AC30","v":0},{"$f":"[7]Crono!AD30","v":0},{"$f":"[7]Crono!AE30","v":0},{"$f":"[7]Crono!AF30","v":0},{"$f":"[7]Crono!AG30","v":0},{"$f":"[7]Crono!AH30","v":0},{"$f":"[7]Crono!AI30","v":0},{"$f":"[7]Crono!AJ30","v":0},{"$f":"[7]Crono!AK30","v":0},{"$f":"[7]Crono!AL30","v":0},{"$f":"[7]Crono!AM30","v":0}]
[null,null,"Linha de distrib. 13,8/0,38/0,22kv (postos 34,5/13,8kv, 5km linha, 26 pontos de entrega 380/220v)",20,5649109.8717897246,{"$f":"[7]Crono!E31","v":0},{"$f":"[7]Crono!F31","v":5649109.8717897246},{"$f":"[7]Crono!G31","v":0},{"$f":"[7]Crono!H31","v":0},{"$f":"[7]Crono!I31","v":0},{"$f":"[7]Crono!J31","v":0},{"$f":"[7]Crono!K31","v":0},{"$f":"[7]Crono!L31","v":0},{"$f":"[7]Crono!M31","v":0},{"$f":"[7]Crono!N31","v":0},{"$f":"[7]Crono!O31","v":0},{"$f":"[7]Crono!P31","v":0},{"$f":"[7]Crono!Q31","v":0},{"$f":"[7]Crono!R31","v":0},{"$f":"[7]Crono!S31","v":0},{"$f":"[7]Crono!T31","v":0},{"$f":"[7]Crono!U31","v":0},{"$f":"[7]Crono!V31","v":0},{"$f":"[7]Crono!W31","v":0},{"$f":"[7]Crono!X31","v":0},{"$f":"[7]Crono!Y31","v":0},{"$f":"[7]Crono!Z31","v":0},{"$f":"[7]Crono!AA31","v":0},{"$f":"[7]Crono!AB31","v":0},{"$f":"[7]Crono!AC31","v":0},{"$f":"[7]Crono!AD31","v":0},{"$f":"[7]Crono!AE31","v":0},{"$f":"[7]Crono!AF31","v":0},{"$f":"[7]Crono!AG31","v":0},{"$f":"[7]Crono!AH31","v":0},{"$f":"[7]Crono!AI31","v":0},{"$f":"[7]Crono!AJ31","v":0},{"$f":"[7]Crono!AK31","v":0},{"$f":"[7]Crono!AL31","v":0},{"$f":"[7]Crono!AM31","v":0}]
[null,null,"Instrumentação, automação e CFTV (EBPI+II, SE EBP, R. Pulmão, 4 x EBS e SES, 3x comportas)",20,{"$f":"SUM(F104:AN104)","v":2237359.1702051768},{"$f":"[7]Crono!E32","v":0},{"$f":"[7]Crono!F32","v":894943.66808207054},{"$f":"[7]Crono!G32","v":268483.10042462114},{"$f":"[7]Crono!H32","v":268483.10042462114},{"$f":"[7]Crono!I32","v":268483.10042462114},{"$f":"[7]Crono!J32","v":268483.10042462114},{"$f":"[7]Crono!K32","v":268483.10042462114},{"$f":"[7]Crono!L32","v":0},{"$f":"[7]Crono!M32","v":0},{"$f":"[7]Crono!N32","v":0},{"$f":"[7]Crono!O32","v":0},{"$f":"[7]Crono!P32","v":0},{"$f":"[7]Crono!Q32","v":0},{"$f":"[7]Crono!R32","v":0},{"$f":"[7]Crono!S32","v":0},{"$f":"[7]Crono!T32","v":0},{"$f":"[7]Crono!U32","v":0},{"$f":"[7]Crono!V32","v":0},{"$f":"[7]Crono!W32","v":0},{"$f":"[7]Crono!X32","v":0},{"$f":"[7]Crono!Y32","v":0},{"$f":"[7]Crono!Z32","v":0},{"$f":"[7]Crono!AA32","v":0},{"$f":"[7]Crono!AB32","v":0},{"$f":"[7]Crono!AC32","v":0},{"$f":"[7]Crono!AD32","v":0},{"$f":"[7]Crono!AE32","v":0},{"$f":"[7]Crono!AF32","v":0},{"$f":"[7]Crono!AG32","v":0},{"$f":"[7]Crono!AH32","v":0},{"$f":"[7]Crono!AI32","v":0},{"$f":"[7]Crono!AJ32","v":0},{"$f":"[7]Crono!AK32","v":0},{"$f":"[7]Crono!AL32","v":0},{"$f":"[7]Crono!AM32","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,"Infraestrutura de Irrigação e Apoio",null,{"$f":"SUM(E74:E110)","v":214524640.22646594},5059394.1882159971,42236153.272283033,31099659.87413539,27656424.938311748,27203149.531327598,26235082.865590256,25456082.195460364,2667145.0677756099,2313961.440507317,2152770.9448487805,1499843.6350243904,1499843.6350243904,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241]
[]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Investimento on farm"]
[null,null,"Ramais móveis e emissores",5,{"$f":"'Base Ativos'!D6","v":42769848.943933941},{"$f":"F$5/$E$5*$E115","v":0},{"$f":"G$5/$E$5*$E115","v":0},0,{"$f":"I$5/$E$5*$E115","v":12679772.128559493},7435440.6682923874,8416407.0279714968,7293271.6306577325,6944957.4884528322,0,0]
[null,null,"Rede de distribuição e cavaletes (fornec.)",15,{"$f":"'Base Ativos'!D7","v":34952583.661627501},{"$f":"F$5/$E$5*$E116","v":0},0,0,{"$f":"I$5/$E$5*$E116","v":10362224.956997566},6076426.9324457627,6878097.0248716846,5960242.8610796863,5675591.8862328008,0,0]
[null,null,"Assentam. e montagem dos tubos da rede e cavaletes",15,{"$f":"'Base Ativos'!D8","v":18883861.245996602},0,0,0,{"$f":"I$5/$E$5*$E117","v":5598407.8368023485},3282916.1979724048,3716035.1609936203,3220145.3337664311,3066356.7164617968,0,0]
[null,null,"Investimento on farm",null,{"$f":"SUM(E115:E117)","v":96606293.85155803},{"$f":"SUM(F115:F117)","v":0},{"$f":"SUM(G115:G117)","v":0},{"$f":"SUM(H115:H117)","v":0},{"$f":"SUM(I115:I117)","v":28640404.922359407},{"$f":"SUM(J115:J117)","v":16794783.798710555},{"$f":"SUM(K115:K117)","v":19010539.2138368},{"$f":"SUM(L115:L117)","v":16473659.825503848},{"$f":"SUM(M115:M117)","v":15686906.09114743},{"$f":"SUM(N115:N117)","v":0},{"$f":"SUM(O115:O117)","v":0}]
[]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",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]
[null,null,"Reinvestimento"]
[null,null,"Ramais móveis e emissores",5,{"$f":"SUM(F122:AN122)","v":213849244.71966964},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$115/3","v":14256616.314644648},{"$f":"$E$115/3","v":14256616.314644648},{"$f":"$E$115/3","v":14256616.314644648},null,null,{"$f":"Q122","v":14256616.314644648},{"$f":"R122","v":14256616.314644648},{"$f":"S122","v":14256616.314644648},null,null,{"$f":"V122","v":14256616.314644648},{"$f":"W122","v":14256616.314644648},{"$f":"X122","v":14256616.314644648},null,null,{"$f":"AA122","v":14256616.314644648},{"$f":"AB122","v":14256616.314644648},{"$f":"AC122","v":14256616.314644648},null,null,{"$f":"AF122","v":14256616.314644648},{"$f":"AG122","v":14256616.314644648},{"$f":"AH122","v":14256616.314644648}]
[null,null,"Rede de distribuição e cavaletes",15,{"$f":"SUM(F123:AN123)","v":107672889.81524821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($E$116+$E$117)/3","v":17945481.6358747},{"$f":"($E$116+$E$117)/3","v":17945481.6358747},{"$f":"($E$116+$E$117)/3","v":17945481.6358747},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T123","v":17945481.6358747},{"$f":"U123","v":17945481.6358747},{"$f":"V123","v":17945481.6358747}]
[null,null,"Equipamentos EBPs, EBS, EBAs - Redes e Equip. Elétricos",20,{"$f":"SUM(F124:AN124)","v":140575012.85074815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Base Ativos'!$D$10:$D$18)/3","v":46858337.616916053},{"$f":"SUM('Base Ativos'!$D$10:$D$18)/3","v":46858337.616916053},{"$f":"SUM('Base Ativos'!$D$10:$D$18)/3","v":46858337.616916053}]
[null,null,"Equipamentos Adutoras, Canais, Sifões Inv. e Redes Tubos Setores",30,142230313.82309458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Base Ativos'!$D$19:$D$24)/3","v":47410104.607698195},{"$f":"SUM('Base Ativos'!$D$19:$D$24)/3","v":47410104.607698195},{"$f":"SUM('Base Ativos'!$D$19:$D$24)/3","v":47410104.607698195}]
[null,null,"Reinvestimento",null,{"$f":"SUM(E122:E125)","v":604327461.20876062},{"$f":"SUM(F122:F125)","v":0},{"$f":"SUM(G122:G125)","v":0},{"$f":"SUM(H122:H125)","v":0},{"$f":"SUM(I122:I125)","v":0},{"$f":"SUM(J122:J125)","v":0},{"$f":"SUM(K122:K125)","v":0},{"$f":"SUM(L122:L125)","v":0},{"$f":"SUM(M122:M125)","v":0},{"$f":"SUM(N122:N125)","v":0},{"$f":"SUM(O122:O125)","v":0},{"$f":"SUM(P122:P125)","v":0},{"$f":"SUM(Q122:Q125)","v":14256616.314644648},{"$f":"SUM(R122:R125)","v":14256616.314644648},{"$f":"SUM(S122:S125)","v":14256616.314644648},{"$f":"SUM(T122:T125)","v":17945481.6358747},{"$f":"SUM(U122:U125)","v":17945481.6358747},{"$f":"SUM(V122:V125)","v":32202097.950519346},{"$f":"SUM(W122:W125)","v":14256616.314644648},{"$f":"SUM(X122:X125)","v":14256616.314644648},{"$f":"SUM(Y122:Y125)","v":46858337.616916053},{"$f":"SUM(Z122:Z125)","v":46858337.616916053},{"$f":"SUM(AA122:AA125)","v":61114953.931560703},{"$f":"SUM(AB122:AB125)","v":14256616.314644648},{"$f":"SUM(AC122:AC125)","v":14256616.314644648},{"$f":"SUM(AD122:AD125)","v":0},{"$f":"SUM(AE122:AE125)","v":0},{"$f":"SUM(AF122:AF125)","v":14256616.314644648},{"$f":"SUM(AG122:AG125)","v":14256616.314644648},{"$f":"SUM(AH122:AH125)","v":14256616.314644648},{"$f":"SUM(AI122:AI125)","v":65355586.243572891},{"$f":"SUM(AJ122:AJ125)","v":65355586.243572891},{"$f":"SUM(AK122:AK125)","v":79612202.55821754},{"$f":"SUM(AL122:AL125)","v":14256616.314644648},{"$f":"SUM(AM122:AM125)","v":14256616.314644648},{"$f":"SUM(AN122:AN125)","v":0}]
[]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",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]
[null,null,"Infraestrutura de Irrigação",null,{"$f":"SUM(F129:AN129)","v":214524640.2264657},{"$f":"F111","v":5059394.1882159971},42236153.272283033,31099659.87413539,27656424.938311748,27203149.531327598,26235082.865590256,25456082.195460364,2667145.0677756099,2313961.440507317,2152770.9448487805,1499843.6350243904,1499843.6350243904,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241,803390.68104390241,964581.17670243897,803390.68104390241,803390.68104390241]
[null,null,"Investimento on farm",null,{"$f":"SUM(F130:AN130)","v":96606293.85155803},{"$f":"F118","v":0},0,0,28640404.922359407,16794783.798710555,19010539.2138368,16473659.825503848,15686906.09114743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reinvestimento",null,{"$f":"SUM(F131:AN131)","v":604327461.20876074},{"$f":"F126","v":0},0,0,0,0,0,0,0,0,0,0,14256616.314644648,14256616.314644648,14256616.314644648,17945481.6358747,17945481.6358747,32202097.950519346,14256616.314644648,14256616.314644648,46858337.616916053,46858337.616916053,61114953.931560703,14256616.314644648,14256616.314644648,0,0,14256616.314644648,14256616.314644648,14256616.314644648,65355586.243572891,65355586.243572891,79612202.55821754,14256616.314644648,14256616.314644648,0]
[null,null,"Investimento Total",null,{"$f":"SUM(F132:AN132)","v":915458395.28678453},{"$f":"SUM(F129:F131)","v":5059394.1882159971},{"$f":"SUM(G129:G131)","v":42236153.272283033},{"$f":"SUM(H129:H131)","v":31099659.87413539},{"$f":"SUM(I129:I131)","v":56296829.860671155},{"$f":"SUM(J129:J131)","v":43997933.330038153},{"$f":"SUM(K129:K131)","v":45245622.079427056},{"$f":"SUM(L129:L131)","v":41929742.020964213},{"$f":"SUM(M129:M131)","v":18354051.158923041},{"$f":"SUM(N129:N131)","v":2313961.440507317},{"$f":"SUM(O129:O131)","v":2152770.9448487805},{"$f":"SUM(P129:P131)","v":1499843.6350243904},{"$f":"SUM(Q129:Q131)","v":15756459.949669039},{"$f":"SUM(R129:R131)","v":15221197.491347088},{"$f":"SUM(S129:S131)","v":15060006.99568855},{"$f":"SUM(T129:T131)","v":18748872.316918604},{"$f":"SUM(U129:U131)","v":18748872.316918604},{"$f":"SUM(V129:V131)","v":33166679.127221785},{"$f":"SUM(W129:W131)","v":15060006.99568855},{"$f":"SUM(X129:X131)","v":15060006.99568855},{"$f":"SUM(Y129:Y131)","v":47661728.297959954},{"$f":"SUM(Z129:Z131)","v":47822918.793618493},{"$f":"SUM(AA129:AA131)","v":61918344.612604603},{"$f":"SUM(AB129:AB131)","v":15060006.99568855},{"$f":"SUM(AC129:AC131)","v":15060006.99568855},{"$f":"SUM(AD129:AD131)","v":964581.17670243897},{"$f":"SUM(AE129:AE131)","v":803390.68104390241},{"$f":"SUM(AF129:AF131)","v":15060006.99568855},{"$f":"SUM(AG129:AG131)","v":15060006.99568855},{"$f":"SUM(AH129:AH131)","v":15221197.491347088},{"$f":"SUM(AI129:AI131)","v":66158976.924616791},{"$f":"SUM(AJ129:AJ131)","v":66158976.924616791},{"$f":"SUM(AK129:AK131)","v":80415593.239261448},{"$f":"SUM(AL129:AL131)","v":15221197.491347088},{"$f":"SUM(AM129:AM131)","v":15060006.99568855},{"$f":"SUM(AN129:AN131)","v":803390.68104390241}]

{"sheet":"Base Ativos","index":14,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[51,1,51,2],[52,1,52,2],[5,1,8,1],[9,1,17,1],[5,7,8,7],[9,7,17,7],[18,7,23,7],[18,1,23,1],[24,1,40,1],[24,7,40,7],[41,1,49,1],[41,7,49,7],[50,1,50,2],[3,6,4,6],[3,7,4,7],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]]}
[]
[null,"BASE DE ATIVOS"]
[]
[null,"Obra / Grupo","Descriçao das obras e equipamentos","Valor Total (R$)","Vida útil (anos)","Taxa de Manut. (%)","Valores de Manut. (R$)","Agrupam custos invest (R$)"]
[null,null,null,null,null,null,null,null,null,"Grupos de Manutenção","Custo Anual (R$)"]
[null,"EQUIPAMENTOS E OBRAS \"ON-FARM\"",{"$f":"[9]AGRUP.!C6","v":"Ramais móveis e emissores"},{"$f":"[10]AGRUP.!D6","v":42769848.943933941},5,1.0499999999999999E-2,{"$f":"D6*F6","v":449083.41391130636},{"$f":"SUM(D6:D9)","v":96606293.85155803},null,"Manutenção de Equipamentos",{"$f":"SUM(G6:G24)","v":2493417.3944009948}]
[null,null,{"$f":"[9]AGRUP.!C7","v":"Rede fixa de distrib. e cavaletes (fornec.)"},{"$f":"[10]AGRUP.!D7","v":34952583.661627501},15,5.2499999999999995E-3,{"$f":"D7*F7","v":183501.06422354435},null,null,"Manutenção de Obras Civis",{"$f":"SUM(G25:G41)","v":2015193.9283482344}]
[null,null,{"$f":"[9]AGRUP.!C8","v":"Assentamento e montagem "},{"$f":"[10]AGRUP.!D8","v":18883861.245996602},15,5.2499999999999995E-3,99140.271541482143,null,null,"Total",{"$f":"SUM(K6:K7)","v":4508611.3227492291}]
[null,null,{"$f":"[9]AGRUP.!C9","v":"Serviços de recuperação/finalização de obras e equipamentos"},{"$f":"[10]AGRUP.!D9","v":0},15,5.2499999999999995E-3,0]
[null,"EQUIP. P/ EBPs, EBS, EPs; REDES E EQUIP. ELÉTRICOS",{"$f":"[9]AGRUP.!C10","v":"Grupos motobombas e equip. mecânicos (fornec.)"},{"$f":"[10]AGRUP.!D10","v":114927031.23376822},20,6.9999999999999993E-3,804489.21863637748,{"$f":"SUM(D10:D18)","v":140575012.85074815}]
[null,null,{"$f":"[9]AGRUP.!C11","v":"Equipamentos elétricos / automação (fornec.)"},{"$f":"[10]AGRUP.!D11","v":2038566.8772289278},20,6.9999999999999993E-3,14269.968140602494]
[null,null,{"$f":"[9]AGRUP.!C12","v":"Equipamentos mecânicos  e elétricos (montagem)"},{"$f":"[10]AGRUP.!D12","v":11738120.763502236},20,6.9999999999999993E-3,82166.845344515648]
[null,null,{"$f":"[9]AGRUP.!C13","v":"Bay de saída e linha de transmissão de 69kV"},{"$f":"[10]AGRUP.!D13","v":211744.22896000001},20,6.9999999999999993E-3,1482.2096027199998]
[null,null,{"$f":"[9]AGRUP.!C14","v":"Subestações EBP-1, EBP-2, EBS (1, 2, 3 e 4)"},{"$f":"[10]AGRUP.!D14","v":3613877.499078},20,1.0499999999999999E-2,37945.713740318999]
[null,null,{"$f":"[9]AGRUP.!C15","v":"Instrument., automação e CFTV (EBPI+II, SE EBP, R. PPULMÃO, 4xEBS e SEs, 3x comportas)"},{"$f":"[10]AGRUP.!D15","v":1459995.2742061175},20,1.0499999999999999E-2,15329.950379164233]
[null,null,{"$f":"[9]AGRUP.!C16","v":"Linha de distrib 13,8/0,38/0,22kV (Postos 34,5/13,8kV, 5Km linha, 26 pontos de entrega 380/220V)"},{"$f":"[10]AGRUP.!D16","v":3686343.179100642},20,6.9999999999999993E-3,25804.402253704491]
[null,null,{"$f":"[9]AGRUP.!C17","v":"Linha de transmissão de 34,5kV"},{"$f":"[10]AGRUP.!D17","v":106092.39150400001},20,6.9999999999999993E-3,742.64674052800001]
[null,null,{"$f":"[9]AGRUP.!C18","v":"Serviços de recuperação/finalização de obras e equipamentos"},{"$f":"[10]AGRUP.!D18","v":2793241.4034000002},20,3.4999999999999996E-3,9776.3449118999997]
[null,"EQUIP. P/ ADUTORAS, CANAIS, SIFÕES INVERT.  E REDES TUBOS SETORES ",{"$f":"[9]AGRUP.!C19","v":"Equip das adutoras + reserv. pulmão (fornec e montagem)"},{"$f":"[10]AGRUP.!D19","v":38556024.636692084},30,5.2499999999999995E-3,202419.12934263342,{"$f":"SUM(D19:D24)","v":142230313.82309458}]
[null,null,{"$f":"[9]AGRUP.!C20","v":"Equip dos canais (fornec e montagem)"},{"$f":"[10]AGRUP.!D20","v":4051311.5709400596},30,6.9999999999999993E-3,28359.180996580413]
[null,null,{"$f":"[9]AGRUP.!C21","v":"Equip dos sifões invert. (fornec e montagem)"},{"$f":"[10]AGRUP.!D21","v":3719489.7806891138},30,5.2499999999999995E-3,19527.321348617847]
[null,null,{"$f":"[9]AGRUP.!C22","v":"Equip das tomadas de água nos canais"},{"$f":"[10]AGRUP.!D22","v":9077944.0882508624},30,6.9999999999999993E-3,63545.608617756028]
[null,null,{"$f":"[9]AGRUP.!C23","v":"Equip das redes tubulares (fornec e montagem) "},{"$f":"[10]AGRUP.!D23","v":86388981.193522453},30,5.2499999999999995E-3,453542.15126599284]
[null,null,{"$f":"[9]AGRUP.!C24","v":"Serviços de recuperação/finalização de obras e equipamentos"},{"$f":"[10]AGRUP.!D24","v":436562.55300000001},30,5.2499999999999995E-3,2291.9534032500001]
[null,"OBRAS CIVIS",{"$f":"[9]AGRUP.!C25","v":"EBPs, EBAs e LE"},{"$f":"[10]AGRUP.!D25","v":41955413.450137675},35,6.9999999999999993E-3,293687.89415096369,{"$f":"SUM(D25:D41)","v":217846936.4989211}]
[null,null,{"$f":"[9]AGRUP.!C26","v":"Adutoras das EBPs "},{"$f":"[10]AGRUP.!D26","v":11107504.384387907},35,3.4999999999999996E-3,38876.265345357671]
[null,null,{"$f":"[9]AGRUP.!C27","v":"Reservatório pulmão"},{"$f":"[10]AGRUP.!D27","v":5040638.0703978501},35,1.0499999999999999E-2,52926.69973917742]
[null,null,{"$f":"[9]AGRUP.!C28","v":"Canais de distribuição (e obras auxiliares)"},{"$f":"[10]AGRUP.!D28","v":88560489.49665755},35,1.3999999999999999E-2,1239846.8529532056]
[null,null,{"$f":"[9]AGRUP.!C29","v":"Sifões invertidos"},{"$f":"[10]AGRUP.!D29","v":3335932.3484550714},35,6.9999999999999993E-3,23351.526439185498]
[null,null,{"$f":"[9]AGRUP.!C30","v":"Tomadas de água (para canais e parcelas)"},{"$f":"[10]AGRUP.!D30","v":2596917.682815264},35,5.2499999999999995E-3,13633.817834780135]
[null,null,{"$f":"[9]AGRUP.!C31","v":"Redes pressurizadas e gravitacionais"},{"$f":"[10]AGRUP.!D31","v":14930622.831343077},35,3.4999999999999996E-3,52257.179909700768]
[null,null,{"$f":"[9]AGRUP.!C32","v":"Sistema \"on farm\""},{"$f":"[10]AGRUP.!D32","v":0},35,5.2499999999999995E-3,0]
[null,null,{"$f":"[9]AGRUP.!C33","v":"Canal de aproximação"},{"$f":"[10]AGRUP.!D33","v":8531216.5050000008},35,1.7499999999999998E-3,14929.62888375]
[null,null,{"$f":"[9]AGRUP.!C34","v":"Sistema de drenagem (viária e agrícola)"},{"$f":"[10]AGRUP.!D34","v":11410546.450620295},35,1.0499999999999999E-2,119810.73773151309]
[null,null,{"$f":"[9]AGRUP.!C35","v":"Sistema viário (canais e setores) e pontilhão"},{"$f":"[10]AGRUP.!D35","v":6661072.7339050379},35,1.0499999999999999E-2,69941.263706002894]
[null,null,{"$f":"[9]AGRUP.!C36","v":"Subestações EBP-1, EBP-2, EBS (1, 2, 3 e 4)"},{"$f":"[10]AGRUP.!D36","v":7255252.2815955002},35,1.4E-3,10157.353194233699]
[null,null,{"$f":"[9]AGRUP.!C37","v":"Bay de saída e linha de transmissão de 69kV"},{"$f":"[10]AGRUP.!D37","v":2060097.9555600001},35,1.0499999999999999E-2,21631.028533379998]
[null,null,{"$f":"[9]AGRUP.!C38","v":"Linha de distrib 13,8/0,38/0,22kV (Postos 34,5/13,8kV, 5Km linha, 26 pontos de entrega 380/220V)"},{"$f":"[10]AGRUP.!D38","v":1962766.6926890824},35,1.0499999999999999E-2,20609.050273235363]
[null,null,{"$f":"[9]AGRUP.!C39","v":"Instrument., automação e CFTV (EBPI+II, SE EBP, R. PPULMÃO, 4xEBS e SEs, 3x comportas)"},{"$f":"[10]AGRUP.!D39","v":777363.89599905885},35,3.4999999999999996E-3,2720.7736359967057]
[null,null,{"$f":"[9]AGRUP.!C40","v":"Linha de transmissão de 34,5kV"},{"$f":"[10]AGRUP.!D40","v":2179072.196004},35,3.4999999999999996E-3,7626.7526860139997]
[null,null,{"$f":"[9]AGRUP.!C41","v":"Serviços de recuperação/finalização de obras e equipamentos"},{"$f":"[10]AGRUP.!D41","v":9482029.5233537182},35,3.4999999999999996E-3,33187.103331738013]
[null,"DIVERSOS",{"$f":"[9]AGRUP.!C42","v":"Desmat., destocamento e limpeza (SAU)  "},{"$f":"[10]AGRUP.!D42","v":30726431.839889351},"-","-",null,{"$f":"SUM(D42:D50)","v":137332497.51425353}]
[null,null,{"$f":"[9]AGRUP.!C43","v":"Execução de cerca na poligonal"},{"$f":"[10]AGRUP.!D43","v":0},"-","-"]
[null,null,{"$f":"[9]AGRUP.!C44","v":"Terraceamento das áreas agrícolas"},{"$f":"[10]AGRUP.!D44","v":0},"-","-"]
[null,null,{"$f":"[9]AGRUP.!C45","v":"Infra-Estrutura Urbana (Agrovilas)"},{"$f":"[10]AGRUP.!D45","v":74401.459999999992},"-","-"]
[null,null,{"$f":"[9]AGRUP.!C46","v":"Implantação do PBA (da SAG)"},{"$f":"[10]AGRUP.!D46","v":81105636.854908735},"-","-"]
[null,null,{"$f":"[9]AGRUP.!C47","v":"Mobilização e desmobilização"},{"$f":"[10]AGRUP.!D47","v":0},"-","-"]
[null,null,{"$f":"[9]AGRUP.!C48","v":"Consultoria (projeto e supervisão de obras)"},{"$f":"[10]AGRUP.!D48","v":4860947.9000000004},"-","-"]
[null,null,{"$f":"[9]AGRUP.!C49","v":"Valor da terra"},0,"-","-"]
[null,null,{"$f":"[9]AGRUP.!C50","v":"Serviços Preliminares (Mobilização, Canteiro e Manutenção)"},{"$f":"[10]AGRUP.!D50","v":20565079.459455431},"-","-"]
[null,"TOTAL GERAL DAS OBRAS",null,{"$f":"SUM(D6:D50)","v":734591054.53857541},null,null,{"$f":"SUM(G6:G50)","v":4508611.3227492291},{"$f":"SUM(H6:H50)","v":734591054.53857529}]
[null,"Área SAU (ha)",null,{"$f":"[10]AGRUP.!D52","v":0}]
[null,"Valor dos ativos por hectare (R$/ha)",null,{"$f":"[10]AGRUP.!D53","v":0}]

{"sheet":"Investimentos Prévios - CDRU","index":15,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":false,"merged":[[93,0,93,1]]}
["ITEM","DESCRIÇÃO","Investimento Realizado (R$)","Vida útil\n(anos)","Valor residual (R$)","Depreciação\n(R$)","Valor Atual da Infraestrutura\n(R$)"]
[]
["1.","CANAL DE APROXIMAÇÃO",{"$f":"C4","v":6408388.1042805295},null,{"$f":"E4","v":0},{"$f":"F4","v":2197161.6357533243},{"$f":"G4","v":4211226.4685272053}]
[null,"Obras civis (implantação)",{"$f":"'[10]Compart x Exclusiv'!$J$6","v":6408388.1042805295},35,{"$f":"C4*$J$4","v":0},{"$f":"(C4-E4)/D4*$J$6","v":2197161.6357533243},{"$f":"C4-F4","v":4211226.4685272053},null,"Valor residual (%)",0]
["2.","EBP-1 E ADUTORA - FASE 1",{"$f":"C6+C10","v":40609857.074587435},null,{"$f":"E6+E10","v":0},15427305.133907035,25182551.940680407,null,"Ano implantação",2012]
["2.1","EBP-1 (FASE 1)",{"$f":"C7+C8+C9","v":30224819.419759162},null,{"$f":"E7+E8+E9","v":0},{"$f":"F7+F8+F9","v":11403450.12508486},18821369.294674303,null,"Tempo de uso (anos)",12]
[null,"Obras civis",{"$f":"'[10]Compart x Exclusiv'!J11","v":12013358.749329109},35,{"$f":"C7*$J$4","v":0},{"$f":"(C7-E7)/D7*$J$6","v":4118865.8569128374},{"$f":"C7-F7","v":7894492.8924162714}]
[null,"Fornecimento de equipamentos",{"$f":"'[10]Compart x Exclusiv'!J12","v":2257793.2645036075},30,{"$f":"C8*$J$4","v":0},903117.30580144306,{"$f":"C8-F8","v":1354675.9587021645}]
[null,"Montagem",{"$f":"'[10]Compart x Exclusiv'!J13","v":15953667.405926447},30,0,6381466.9623705801,9572200.4435558673]
["2.2","ADUTORA DA EBP-1 - FASE 1",{"$f":"C11+C12","v":10385037.654828276},null,{"$f":"E11+E12","v":0},{"$f":"F11+F12","v":4023855.0088221743},6361182.6460061017]
[null,"Obras civis ",{"$f":"'[10]Compart x Exclusiv'!J17","v":2277800.9294098848},35,{"$f":"C11*$J$4","v":0},{"$f":"(C11-E11)/D11*$J$6","v":780960.31865481765},{"$f":"C11-F11","v":1496840.6107550673}]
[null,"Fornec mecânicos ",{"$f":"'[10]Compart x Exclusiv'!J18","v":8107236.7254183916},30,{"$f":"C12*$J$4","v":0},3242894.6901673567,{"$f":"C12-F12","v":4864342.0352510344}]
["3.","EBP 1",{"$f":"C14+C15","v":21332585.358519249},null,{"$f":"E14+E15","v":0},8533034.1434076987,12799551.21511155]
["3.1","MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$24","v":3325605.2032815507},30,{"$f":"C14*$J$4","v":0},{"$f":"(C14-E14)/D14*$J$6","v":1330242.0813126201},1995363.1219689306]
["3.2","FORNECIMENTO (BDI do item 3.2 foi reduzido de 40% para 37,2%) ",{"$f":"C16+C17","v":18006980.155237697},null,{"$f":"E16+E17","v":0},7202792.0620950796,10804188.093142619]
["3.2.1","Conjuntos Motobombas",{"$f":"'[10]Compart x Exclusiv'!$J$26","v":8976830.9712767974},30,{"$f":"C16*$J$4","v":0},3590732.3885107189,5386098.5827660784]
["3.2.2","Ligação Bombas - Barrilete",{"$f":"'[10]Compart x Exclusiv'!$J$27","v":9030149.1839609016},30,0,3612059.6735843606,5418089.5103765409]
["4.","ADUTORA PRINCIPAL 1",{"$f":"C19+C21","v":11951579.176165976},null,{"$f":"E19+E21","v":0},{"$f":"F19+F21","v":5099449.0623374404},6852130.1138285343]
["4.1","OBRAS CIVIS  E MONTAGEM",{"$f":"C20","v":2757277.0657623257},null,{"$f":"E20","v":0},945352.13683279732,1811924.9289295282]
["4.1.1",{"$f":"'[11]Compart x Exclusiv'!$B$32","v":"Adutora e chaminé de equilíbrio"},{"$f":"'[10]Compart x Exclusiv'!$J$32","v":2757277.0657623257},35,{"$f":"C20*$J$4","v":0},{"$f":"(C20-E20)/D20*$J$6","v":945352.13683279732},1811924.9289295282]
["4.2","FORNECIMENTO (O BDI do item 4.2 foi reduzido de 40% para 37,2%)",{"$f":"C22+C23+C24","v":9194302.1104036495},null,{"$f":"E22+E23+E24","v":0},4154096.9255046435,5040205.184899006]
["4.2.1","Adutora",{"$f":"'[10]Compart x Exclusiv'!$J$34","v":8003361.9070456894},30,0,{"$f":"(C22-E23)/D22*$J$6","v":3201344.762818276},4802017.1442274135]
["4.2.2","One ways",{"$f":"'[10]Compart x Exclusiv'!$J$35","v":0},30,0,{"$f":"F24","v":476376.08134318364},-476376.08134318364]
["4.2.3","CHAMINÉ DE EQUILÍBRIO",{"$f":"'[10]Compart x Exclusiv'!$J$36","v":1190940.2033579592},30,0,{"$f":"(C24-E24)/D24*$J$6","v":476376.08134318364},714564.12201477552]
["5.","EBP 2",{"$f":"C26+C28+C29+C30","v":28906892.622498251},null,{"$f":"E26+E28+E29+E30","v":0},{"$f":"F26+F28+F29+F30","v":10975913.532292878},17930979.090205375]
["5.1","OBRAS CIVIS",{"$f":"C27","v":6535553.2905759886},null,{"$f":"E27","v":0},{"$f":"F27","v":2240761.1281974819},4294792.1623785067]
["5.1.1","Obras civis da EBP",{"$f":"'[10]Compart x Exclusiv'!$J$41","v":6535553.2905759886},35,0,{"$f":"(C27-E27)/D27*$J$6","v":2240761.1281974819},4294792.1623785067]
["5.2","Ligação Bomba - Barrilete",{"$f":"'[10]Compart x Exclusiv'!$J$42","v":3734208.251786422},35,0,{"$f":"(C28-E28)/D28*$J$6","v":1280299.9720410588},2453908.2797453632]
["5.3","MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$43","v":1896764.2148659891},30,0,{"$f":"(C29-E29)/D29*$J$6","v":758705.68594639562},1138058.5289195934]
["5.4","FORNEC.(O BDI do item 5.4 foi reduzido de 40% para 37,2%).",{"$f":"'[10]Compart x Exclusiv'!$J$44","v":16740366.865269853},30,0,6696146.7461079415,10044220.119161911]
["6.","ADUTORA PRINCIPAL  2",{"$f":"C32+C33","v":13760091.116538249},null,{"$f":"E32+E33","v":0},5332470.0685865963,8427621.0479516536]
["6.1","OBRAS CIVIS E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$48","v":3002411.6155023105},35,0,1029398.2681722207,1973013.3473300897]
["6.2","FORNEC. (O BDI do item 6.2 foi reduzido de 40% para 37,2%).",{"$f":"C34+C35+C36","v":10757679.501035938},null,{"$f":"E34+E35+E36","v":0},{"$f":"F34+F35+F36","v":4303071.800414376},6454607.700621563]
["6.2.1","Adutora",{"$f":"'[10]Compart x Exclusiv'!$J$50","v":9562621.0138906557},30,0,{"$f":"(C34-E34)/D34*$J$6","v":3825048.4055562625},5737572.6083343932]
["6.2.2","One ways",{"$f":"'[10]Compart x Exclusiv'!$J$51","v":0},30,0,0,0]
["6.2.3"," CHAMINÉ DE EQUILÍBRIO",{"$f":"'[10]Compart x Exclusiv'!$J$52","v":1195058.4871452828},30,0,478023.39485811314,717035.09228716965]
["8.","CANAIS",{"$f":"C38+C43+C46+C51+C53+C56+C59","v":86619782.864577517},null,{"$f":"E38+E43+E46+E51+E53+E56+E59","v":0},{"$f":"F38+F43+F46+F51+F53+F56+F59","v":30145112.440712865},56474670.423864648]
["8.1","CANAIS SECUNDÁRIO E TERCIÁRIOS",{"$f":"C39+C40+C41+C42","v":69424373.771557093},null,{"$f":"E39+E40+E41+E42","v":0},{"$f":"F39+F40+F41+F42","v":23802642.435962431},45621731.335594654]
["8.1.1","OBRAS CIVIS ",{"$f":"'[10]Compart x Exclusiv'!$J$62","v":67589265.606473833},35,0,{"$f":"(C39-E39)/D39*$J$6","v":23173462.493648171},44415803.112825662]
["8.1.2","DRENO DE FUNDO",{"$f":"'[10]Compart x Exclusiv'!$J$63","v":234604.3432515497},35,0,80435.774829102753,154168.56842244696]
["8.1.3","MURETA DO CANAL PRINCIPAL",{"$f":"'[10]Compart x Exclusiv'!$J$64","v":1508894.2838234776},35,0,{"$f":"(C41-E41)/D41*$J$6","v":517335.18302519229},991559.10079828533]
["8.1.4","PARTIDOR CP-CS1 E CS2",{"$f":"'[10]Compart x Exclusiv'!$J$65","v":91609.538008224379},35,0,{"$f":"(C42-E42)/D42*$J$6","v":31408.984459962645},60200.553548261734]
["8.2","SIFÕES DE SEGURANÇA E DESCARGAS DE FUNDO",{"$f":"C44+C45","v":2747508.1726934183},null,{"$f":"E44+E45","v":0},1021797.6992862531,1725710.4734071656]
["8.2.1","OBRAS CIVIS  E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$67","v":1351097.4713445036},35,0,{"$f":"(C44-E44)/D44*$J$6","v":463233.41874668701},887864.05259781657]
["8.2.2","FORNEC. (o BDI do item 8.2.2 foi reduzido de 40% para 37,2%)",{"$f":"'[10]Compart x Exclusiv'!$J$68","v":1396410.701348915},30,0,558564.28053956607,837846.42080934893]
["8.3","SIFÕES INVERTIDOS",{"$f":"C47+C48+C49+C50","v":6528663.5758366603},null,{"$f":"E47+E48+E49+E50","v":0},{"$f":"F47+F48+F49+F50","v":2442251.3213523771},4086412.2544842828]
["8.3.1","OBRAS CIVIS  E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$70","v":1561751.0918822926},35,0,{"$f":"(C47-E47)/D47*$J$6","v":535457.51721678604},1026293.5746655066]
["8.3.2","FORNEC. (o BDI do item 8.3.2 foi reduzido de 40% para 37,2%)",{"$f":"'[10]Compart x Exclusiv'!$J$71","v":2344762.4686537292},30,0,{"$f":"(C48-E48)/D48*$J$6","v":937904.98746149172},1406857.4811922375]
["8.3.3","GALERIA CONCRETO - SIFÃO ESTACA 503 A 515",{"$f":"'[10]Compart x Exclusiv'!$J$72","v":1399495.8153077292},35,0,479827.13667693571,919668.67863079347]
["8.3.4","FORNEC. (o BDI do item 8.3.4 foi reduzido de 40% para 37,2%)",{"$f":"'[10]Compart x Exclusiv'!$J$73","v":1222654.1999929089},30,0,489061.67999716348,733592.51999574539]
["8.4","PONTILHÃO",{"$f":"C52","v":2665204.2868693424},null,{"$f":"E52","v":0},913784.32692663162,1751419.9599427108]
["8.4.1","OBRAS CIVIS ",{"$f":"'[10]Compart x Exclusiv'!$J$75","v":2665204.2868693424},35,0,913784.32692663162,1751419.9599427108]
["8.5","CONTROLE DE NÍVEL DE JUSANTE",{"$f":"C54+C55","v":602120.04393013264},null,{"$f":"E54+E55","v":0},227901.35040042616,374218.69352970645]
["8.5.1","OBRAS CIVIS  E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$77","v":226566.67550347027},35,0,{"$f":"(C54-E54)/D54*$J$6","v":77680.003029761225},148886.67247370904]
["8.5.2","FORNEC. (o BDI do item 8.5.2 foi reduzido de 40% para 37,2%)",{"$f":"'[10]Compart x Exclusiv'!$J$78","v":375553.36842666235},30,0,150221.34737066494,225332.02105599741]
["8.6","TOMADA DE ÁGUA P/ CANAL CT-2.4",{"$f":"C57+C58","v":2435099.923047659},null,{"$f":"E57+E58","v":0},{"$f":"F57+F58","v":903071.91749829496},1532028.0055493643]
["8.6.1","OBRAS CIVIS  E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$80","v":1241940.905113451},35,0,{"$f":"(C57-E57)/D57*$J$6","v":425808.31032461172},816132.59478883923]
["8.6.2","FORNEC. (o BDI do item 8.6.2 foi reduzido de 40% para 37,2%)",{"$f":"'[10]Compart x Exclusiv'!$J$81","v":1193159.0179342083},30,0,{"$f":"(C58-E58)/D58*$J$6","v":477263.60717368324},715895.41076052503]
["8.7","CONTROLE DE NÍVEL MISTO",{"$f":"C60+C61","v":2216813.0906432117},null,{"$f":"E60+E61","v":0},{"$f":"F60+F61","v":833663.38928645372},1383149.7013567579]
["8.7.1","OBRAS CIVIS  E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$83","v":928582.32198954129},35,0,{"$f":"(C60-E60)/D60*$J$6","v":318371.08182498557},610211.24016455573]
["8.7.2","FORNEC. (O BDI do item 8.7.2 foi reduzido de 40% para 37,2%)",{"$f":"'[10]Compart x Exclusiv'!$J$84","v":1288230.7686536703},30,0,515292.30746146815,772938.46119220217]
["9.","ESTAÇÕES DE BOMBEAMENTO (EBSs)",{"$f":"C63+C64+C65+C66+C67","v":40401632.711314186},null,{"$f":"E63+E64+E65+E66+E67","v":0},{"$f":"F63+F64+F65+F66+F67","v":15673712.433414238},{"$f":"G63+G64+G65+G66+G67","v":24727920.277899951}]
["9.1","OBRAS CIVIS E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$92","v":8521461.3944501467},35,0,{"$f":"(C63-E63)/D63*$J$6","v":2921643.9066686216},5599817.4877815247]
["9.2","FORNEC. (o BDI do item 9.2 foi reduzido de 40% para 37,2%)",{"$f":"'[10]Compart x Exclusiv'!$J$93","v":31783261.527360503},30,0,{"$f":"(C64-E64)/D64*$J$6","v":12713304.6109442},19069956.916416302]
["9.3","MONTAGEM ELÉTRICA",{"$f":"'[10]Compart x Exclusiv'!$J$94","v":0},30,0,0,0]
["9.4","FORNECIMENTO ELÉTRICA",{"$f":"'[10]Compart x Exclusiv'!$J$100","v":91092.58930775011},30,0,36437.035723100038,54655.553584650072]
["9.6",{"$f":"'[11]Compart x Exclusiv'!$B$107","v":"FORNECIMENTO E AUTOMAÇÃO"},{"$f":"'[10]Compart x Exclusiv'!$J$107","v":5817.2001957887551},30,{"$f":"C67*$J$4","v":0},{"$f":"(C67-E67)/D67*$J$6","v":2326.880078315502},{"$f":"C67-F67","v":3490.320117473253}]
["10.","REDE PRESSURIZADA",{"$f":"C69+C70","v":96931216.984515607},null,{"$f":"E69+E70","v":0},{"$f":"F69+F70","v":68673099.527351618},{"$f":"G69+G70","v":28258117.457164004}]
["10.1","OBRAS CIVIS E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$111","v":11089842.575326102},35,0,{"$f":"F70","v":34336549.763675809},-23246707.188349709]
["10.2","FORNEC. (o BDI do item 10.2 foi reduzido de 40% para 37,2%)",{"$f":"C71+C72+C73+C74+C75","v":85841374.409189507},null,{"$f":"E71+E72+E73+E74+E75","v":0},{"$f":"F71+F72+F73+F74+F75","v":34336549.763675809},{"$f":"G71+G72+G73+G74+G75","v":51504824.645513713}]
["10.2.1","Tomada de parcela Detalhe 1 (tipo 1)",{"$f":"'[10]Compart x Exclusiv'!$J$113","v":7966823.2432606574},30,0,{"$f":"(C71-E71)/D71*$J$6","v":3186729.2973042629},4780093.9459563941]
["10.2.2","Tomada de parcela Detalhe 2 (tipo 2)",{"$f":"'[10]Compart x Exclusiv'!$J$114","v":2647753.9002703489},30,0,1059101.5601081394,{"$f":"C72-F72","v":1588652.3401622095}]
["10.2.3","Tomada de parcela Detalhe 2 (tipo 3)",{"$f":"'[10]Compart x Exclusiv'!$J$115","v":621226.64557957102},30,0,248490.65823182842,{"$f":"C73-F73","v":372735.9873477426}]
["10.2.4","Rede Pressurizada",{"$f":"'[10]Compart x Exclusiv'!$J$116","v":72107661.145566419},30,0,{"$f":"(C74-E74)/D74*$J$6","v":28843064.458226569},{"$f":"C74-F74","v":43264596.68733985}]
["10.2.5","Caixas de ventosa e descarga",{"$f":"'[10]Compart x Exclusiv'!$J$117","v":2497909.4745125244},30,0,999163.78980500973,{"$f":"C75-F75","v":1498745.6847075147}]
["11.","REDE BAIXA PRESSÃO",{"$f":"C77","v":681416.21046062582},null,{"$f":"E77","v":0},233628.41501507172,447787.79544555407]
["11.1","ADUTORA PARA ALIMENT. DAS PARCELAS ISOLADAS - ÁREA INCRA",{"$f":"C78","v":681416.21046062582},null,0,{"$f":"F78","v":233628.41501507172},447787.79544555407]
[null,"OBRAS CIVIS E MONTAGEM",{"$f":"'[10]Compart x Exclusiv'!$J$122","v":681416.21046062582},35,{"$f":"C78*$J$4","v":0},{"$f":"(C78-E78)/D78*$J$6","v":233628.41501507172},{"$f":"C78-F78","v":447787.79544555407}]
["14.","REDE DE DRENAGEM",{"$f":"C80+C81","v":10183107.552823305},null,{"$f":"E80+E81","v":0},3491351.1609679908,6691756.3918553153]
["14.1","DRENOS E QUEDAS",{"$f":"'[10]Compart x Exclusiv'!$J$150","v":3142089.0039716866},35,0,{"$f":"(C80-E80)/D80*$J$6","v":1077287.6585045783},2064801.3454671083]
["14.2","BUEIROS",{"$f":"'[10]Compart x Exclusiv'!$J$151","v":7041018.5488516195},35,0,2414063.5024634125,4626955.046388207]
["15.","REDE VIÁRIA",{"$f":"C83","v":3755728.7451333823},null,{"$f":"E83","v":0},{"$f":"F83","v":1287678.4269028739},{"$f":"G83","v":2468050.3182305084}]
["15.01","OBRAS CIVIS",{"$f":"'[10]Compart x Exclusiv'!$J$155","v":3755728.7451333823},35,0,{"$f":"(C83-E83)/D83*$J$6","v":1287678.4269028739},{"$f":"C83-F83","v":2468050.3182305084}]
["16.","INFRA-ESTRUTURA URBANA (AGROVILAS)",{"$f":"'[10]Compart x Exclusiv'!$J$158","v":53201.870392939963},35,{"$f":"C84*$J$4","v":0},{"$f":"(C84-E84)/D84*$J$6","v":18240.641277579416},{"$f":"C84-F84","v":34961.229115360547}]
["24.","RESERVATÓRIO PULMÃO",{"$f":"C86+C87+C88","v":4068930.6773719187},null,{"$f":"E86+E87+E88","v":0},{"$f":"F86+F87+F88","v":1419973.7670012205},{"$f":"G86+G87+G88","v":2648956.9103706977}]
[null,"Obras civis (implantação)",{"$f":"'[10]Compart x Exclusiv'!$J$176","v":3632973.8190820701},35,0,{"$f":"(C86-E86)/D86*$J$6","v":1245591.0236852812},2387382.795396789]
[null,"Fornec Equip Mecân/Eletric",{"$f":"'[10]Compart x Exclusiv'!$J$177","v":363297.38190820697},30,0,{"$f":"(C87-E87)/D87*$J$6","v":145318.95276328278},217978.42914492419]
[null,"Montagem mecân/eletr.(30%)",{"$f":"'[10]Compart x Exclusiv'!$J$178","v":72659.476381641405},30,0,{"$f":"(C88-E88)/D88*$J$6","v":29063.790552656563},{"$f":"C88-F88","v":43595.685828984846}]
["25.","CANAL PRINCIPAL E SUAS OBRAS DE ARTE ",{"$f":"C90+C91+C92+C93","v":11660326.668261062},null,{"$f":"E90+E91+E92+E93","v":0},{"$f":"F90+F91+F92+F93","v":4010832.7648436283},{"$f":"G90+G91+G92+G93","v":7649493.9034174336}]
[null,"Obras civis (implantação das seções)",{"$f":"'[10]Compart x Exclusiv'!$J$182","v":11237929.870791838},35,0,{"$f":"(C90-E90)/D90*$J$6","v":3853004.5271286303},{"$f":"C90-F90","v":7384925.3436632073}]
[null,"Obras de arte",{"$f":"'[10]Compart x Exclusiv'!$J$183","v":194783.42227210649},35,0,66782.887636150786,{"$f":"C91-F91","v":128000.5346359557}]
[null,"Fornecimento mecân.",{"$f":"'[10]Compart x Exclusiv'!$J$184","v":189677.8126642656},30,0,75871.125065706234,{"$f":"C92-F92","v":113806.68759855937}]
[null,"Montagem mecân.",{"$f":"'[10]Compart x Exclusiv'!$J$185","v":37935.562532853124},30,0,{"$f":"(C93-E93)/D93*$J$6","v":15174.225013141249},{"$f":"C93-F93","v":22761.337519711873}]
["TOTAIS",null,{"$f":"C89+C85+C84+C82+C79+C76+C68+C62+C37+C31+C25+C18+C13+C5+C3","v":377324737.73744029},null,{"$f":"E89+E85+E84+E82+E79+E76+E68+E62+E37+E31+E25+E18+E13+E5+E3","v":0},172518963.15377206,204805774.5836682]
[null,null,null,null,null,null,{"$f":"G94/C94","v":0.54278385194606926}]

{"sheet":"Depreciação","index":16,"n_rows":255,"n_cols":41,"rows_kept":255,"cut":false,"hidden":false,"merged":[[2,0,3,0]]}
[]
[null,null,"DEPRECIAÇÃO"]
["Item"]
[null,null,"Discriminação","Vida Útil\n(anos)","Valores (R$)",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Adições"]
[null,null,"Infraestrutura de Irrigação"]
[null,null,"Vida Útil = 20 anos",20,{"$f":"SUM(F7:AN7)","v":22461695.490489986},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!F$11:F$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!G$11:G$47)","v":12690779.829090424},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!H$11:H$47)","v":4023598.8477075561},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!I$11:I$47)","v":1829544.4488109602},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!J$11:J$47)","v":1829544.4488109602},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!K$11:K$47)","v":1829544.4488109602},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!L$11:L$47)","v":258683.46725912247},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!M$11:M$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!N$11:N$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!O$11:O$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!P$11:P$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!Q$11:Q$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!R$11:R$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!S$11:S$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!T$11:T$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!U$11:U$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!V$11:V$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!W$11:W$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!X$11:X$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!Y$11:Y$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!Z$11:Z$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AA$11:AA$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AB$11:AB$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AC$11:AC$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AD$11:AD$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AE$11:AE$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AF$11:AF$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AG$11:AG$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AH$11:AH$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AI$11:AI$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AJ$11:AJ$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AK$11:AK$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AL$11:AL$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AM$11:AM$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D7,CAPEX!AN$11:AN$47)","v":0}]
[null,null,"Vida Útil = 25 anos",25,{"$f":"SUM(F8:AN8)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!F$11:F$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!G$11:G$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!H$11:H$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!I$11:I$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!J$11:J$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!K$11:K$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!L$11:L$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!M$11:M$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!N$11:N$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!O$11:O$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!P$11:P$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!Q$11:Q$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!R$11:R$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!S$11:S$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!T$11:T$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!U$11:U$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!V$11:V$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!W$11:W$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!X$11:X$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!Y$11:Y$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!Z$11:Z$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AA$11:AA$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AB$11:AB$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AC$11:AC$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AD$11:AD$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AE$11:AE$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AF$11:AF$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AG$11:AG$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AH$11:AH$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AI$11:AI$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AJ$11:AJ$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AK$11:AK$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AL$11:AL$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AM$11:AM$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D8,CAPEX!AN$11:AN$47)","v":0}]
[null,null,"Vida Útil = 30 anos",30,30413044.417796716,{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!F$11:F$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!G$11:G$47)","v":1053797.5318926277},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!H$11:H$47)","v":2295724.7137100939},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!I$11:I$47)","v":8222445.9853072194},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!J$11:J$47)","v":6280358.7289622594},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!K$11:K$47)","v":6280358.7289622594},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!L$11:L$47)","v":6280358.7289622594},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!M$11:M$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!N$11:N$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!O$11:O$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!P$11:P$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!Q$11:Q$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!R$11:R$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!S$11:S$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!T$11:T$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!U$11:U$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!V$11:V$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!W$11:W$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!X$11:X$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!Y$11:Y$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!Z$11:Z$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AA$11:AA$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AB$11:AB$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AC$11:AC$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AD$11:AD$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AE$11:AE$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AF$11:AF$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AG$11:AG$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AH$11:AH$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AI$11:AI$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AJ$11:AJ$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AK$11:AK$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AL$11:AL$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AM$11:AM$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D9,CAPEX!AN$11:AN$47)","v":0}]
[null,null,"Vida Útil = 35 anos",35,125320679.89645329,{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!F$11:F$47)","v":4874726.3003461137},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!G$11:G$47)","v":26949956.316861648},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!H$11:H$47)","v":23645198.727311797},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!I$11:I$47)","v":16594974.993945183},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!J$11:J$47)","v":18100331.395660914},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!K$11:K$47)","v":17167599.163222983},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!L$11:L$47)","v":17987892.999104671},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!M$11:M$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!N$11:N$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!O$11:O$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!P$11:P$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!Q$11:Q$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!R$11:R$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!S$11:S$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!T$11:T$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!U$11:U$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!V$11:V$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!W$11:W$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!X$11:X$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!Y$11:Y$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!Z$11:Z$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AA$11:AA$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AB$11:AB$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AC$11:AC$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AD$11:AD$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AE$11:AE$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AF$11:AF$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AG$11:AG$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AH$11:AH$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AI$11:AI$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AJ$11:AJ$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AK$11:AK$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AL$11:AL$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AM$11:AM$47)","v":0},{"$f":"SUMIF(CAPEX!$D$11:$D$47,Depreciação!$D10,CAPEX!AN$11:AN$47)","v":0}]
[null,null,"Investimento on farm"]
[null,null,"Vida Útil = 5 anos",5,41208749.457480356,{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!F$52:F$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!G$52:G$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!H$52:H$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!I$52:I$54)","v":12216960.445867071},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!J$52:J$54)","v":7164047.083899715},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!K$52:K$54)","v":8109208.1714505376},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!L$52:L$54)","v":7027067.2161387252},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!M$52:M$54)","v":6691466.5401243037},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!N$52:N$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!O$52:O$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!P$52:P$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!Q$52:Q$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!R$52:R$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!S$52:S$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!T$52:T$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!U$52:U$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!V$52:V$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!W$52:W$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!X$52:X$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!Y$52:Y$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!Z$52:Z$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AA$52:AA$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AB$52:AB$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AC$52:AC$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AD$52:AD$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AE$52:AE$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AF$52:AF$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AG$52:AG$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AH$52:AH$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AI$52:AI$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AJ$52:AJ$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AK$52:AK$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AL$52:AL$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AM$52:AM$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D12,CAPEX!AN$52:AN$54)","v":0}]
[null,null,"Vida Útil = 15 anos",15,51871414.668495819,{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!F$52:F$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!G$52:G$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!H$52:H$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!I$52:I$54)","v":15378069.696826218},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!J$52:J$54)","v":9017727.1061579045},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!K$52:K$54)","v":10207446.361081222},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!L$52:L$54)","v":8845304.0257342346},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!M$52:M$54)","v":8422867.4786962457},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!N$52:N$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!O$52:O$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!P$52:P$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!Q$52:Q$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!R$52:R$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!S$52:S$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!T$52:T$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!U$52:U$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!V$52:V$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!W$52:W$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!X$52:X$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!Y$52:Y$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!Z$52:Z$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AA$52:AA$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AB$52:AB$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AC$52:AC$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AD$52:AD$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AE$52:AE$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AF$52:AF$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AG$52:AG$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AH$52:AH$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AI$52:AI$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AJ$52:AJ$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AK$52:AK$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AL$52:AL$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AM$52:AM$54)","v":0},{"$f":"SUMIF(CAPEX!$D$52:$D$54,Depreciação!$D13,CAPEX!AN$52:AN$54)","v":0}]
[null,null,"Reinvestimento"]
[null,null,"Vida Útil = 5 anos",5,206043747.28740174,{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!F$59:F$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!G$59:G$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!H$59:H$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!I$59:I$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!J$59:J$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!K$59:K$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!L$59:L$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!M$59:M$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!N$59:N$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!O$59:O$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!P$59:P$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!Q$59:Q$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!R$59:R$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!S$59:S$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!T$59:T$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!U$59:U$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!V$59:V$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!W$59:W$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!X$59:X$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!Y$59:Y$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!Z$59:Z$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AA$59:AA$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AB$59:AB$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AC$59:AC$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AD$59:AD$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AE$59:AE$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AF$59:AF$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AG$59:AG$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AH$59:AH$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AI$59:AI$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AJ$59:AJ$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AK$59:AK$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AL$59:AL$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AM$59:AM$62)","v":13736249.819160119},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D15,CAPEX!AN$59:AN$62)","v":0}]
[null,null,"Vida Útil = 15 anos",15,103742829.33699165,{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!F$59:F$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!G$59:G$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!H$59:H$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!I$59:I$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!J$59:J$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!K$59:K$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!L$59:L$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!M$59:M$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!N$59:N$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!O$59:O$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!P$59:P$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!Q$59:Q$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!R$59:R$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!S$59:S$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!T$59:T$62)","v":17290471.556165274},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!U$59:U$62)","v":17290471.556165274},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!V$59:V$62)","v":17290471.556165274},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!W$59:W$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!X$59:X$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!Y$59:Y$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!Z$59:Z$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AA$59:AA$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AB$59:AB$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AC$59:AC$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AD$59:AD$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AE$59:AE$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AF$59:AF$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AG$59:AG$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AH$59:AH$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AI$59:AI$62)","v":17290471.556165274},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AJ$59:AJ$62)","v":17290471.556165274},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AK$59:AK$62)","v":17290471.556165274},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AL$59:AL$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AM$59:AM$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D16,CAPEX!AN$59:AN$62)","v":0}]
[null,null,"Vida Útil = 20 anos",20,135444024.88169587,{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!F$59:F$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!G$59:G$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!H$59:H$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!I$59:I$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!J$59:J$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!K$59:K$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!L$59:L$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!M$59:M$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!N$59:N$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!O$59:O$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!P$59:P$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!Q$59:Q$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!R$59:R$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!S$59:S$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!T$59:T$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!U$59:U$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!V$59:V$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!W$59:W$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!X$59:X$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!Y$59:Y$62)","v":45148008.29389862},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!Z$59:Z$62)","v":45148008.29389862},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AA$59:AA$62)","v":45148008.29389862},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AB$59:AB$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AC$59:AC$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AD$59:AD$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AE$59:AE$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AF$59:AF$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AG$59:AG$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AH$59:AH$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AI$59:AI$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AJ$59:AJ$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AK$59:AK$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AL$59:AL$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AM$59:AM$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D17,CAPEX!AN$59:AN$62)","v":0}]
[null,null,"Vida Útil = 30 anos",30,137038907.36855161,{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!F$59:F$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!G$59:G$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!H$59:H$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!I$59:I$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!J$59:J$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!K$59:K$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!L$59:L$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!M$59:M$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!N$59:N$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!O$59:O$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!P$59:P$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!Q$59:Q$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!R$59:R$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!S$59:S$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!T$59:T$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!U$59:U$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!V$59:V$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!W$59:W$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!X$59:X$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!Y$59:Y$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!Z$59:Z$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AA$59:AA$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AB$59:AB$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AC$59:AC$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AD$59:AD$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AE$59:AE$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AF$59:AF$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AG$59:AG$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AH$59:AH$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AI$59:AI$62)","v":45679635.789517209},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AJ$59:AJ$62)","v":45679635.789517209},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AK$59:AK$62)","v":45679635.789517209},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AL$59:AL$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AM$59:AM$62)","v":0},{"$f":"SUMIF(CAPEX!$D$59:$D$62,Depreciação!$D18,CAPEX!AN$59:AN$62)","v":0}]
[null,null,"Investimento Total"]
[null,null,"Vida Útil = 5 anos",5,247252496.74488205,{"$f":"SUMIF($D$7:$D$18,$D20,F$7:F$18)","v":0},{"$f":"SUMIF($D$7:$D$18,$D20,G$7:G$18)","v":0},0,12216960.445867071,7164047.083899715,8109208.1714505376,7027067.2161387252,6691466.5401243037,0,0,0,13736249.819160119,13736249.819160119,13736249.819160119,0,0,13736249.819160119,13736249.819160119,13736249.819160119,0,0,13736249.819160119,13736249.819160119,13736249.819160119,0,0,13736249.819160119,13736249.819160119,13736249.819160119,0,0,13736249.819160119,13736249.819160119,13736249.819160119,0]
[null,null,"Vida Útil = 15 anos",15,155614244.00548747,{"$f":"SUMIF($D$7:$D$18,$D21,F$7:F$18)","v":0},0,0,15378069.696826218,9017727.1061579045,10207446.361081222,8845304.0257342346,8422867.4786962457,0,0,0,0,0,0,17290471.556165274,17290471.556165274,17290471.556165274,0,0,0,0,0,0,0,0,0,0,0,0,17290471.556165274,17290471.556165274,17290471.556165274,0,0,0]
[null,null,"Vida Útil = 20 anos",20,157905720.37218583,{"$f":"SUMIF($D$7:$D$18,$D22,F$7:F$18)","v":0},12690779.829090424,4023598.8477075561,1829544.4488109602,1829544.4488109602,1829544.4488109602,258683.46725912247,0,0,0,0,0,0,0,0,0,0,0,0,45148008.29389862,45148008.29389862,45148008.29389862,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vida Útil = 25 anos",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vida Útil = 30 anos",30,167451951.78634834,0,1053797.5318926277,2295724.7137100939,8222445.9853072194,6280358.7289622594,6280358.7289622594,6280358.7289622594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45679635.789517209,45679635.789517209,45679635.789517209,0,0,0]
[null,null,"Vida Útil = 35 anos",35,125320679.89645329,4874726.3003461137,26949956.316861648,23645198.727311797,16594974.993945183,18100331.395660914,17167599.163222983,17987892.999104671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciação Total",null,null,{"$f":"F65+F103+F141+F179+F217+F255","v":139277.89429560324},{"$f":"G65+G103+G141+G179+G217+G255","v":1578942.2220568783},2532223.4280605484,6840521.0616573151,9692487.1245107204,12786150.52951381,15517470.172093287,17417287.978697896,14973895.889524482,13541086.472744539,11919244.838454433,13261081.359058712,14670038.014865872,17417287.978697896,18569986.082442246,19722684.1861866,20875382.289930951,20875382.289930951,19850177.643475868,21506396.251093607,23083300.241716459,24116474.729907919,23353770.288942792,23262293.066502243,23170815.844061695,23079338.621621147,23066404.448258191,23066404.448258191,23066404.448258191,24589058.97457543,26111713.500892673,27599241.44281349,27522717.285689823,27248635.752846248,27039290.46188084]
[]
[null,null,"Vida útil = 5 anos","Ano","Adição",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,"Total"]
[null,null,5,1,{"$f":"HLOOKUP(D30,$F$4:$AN$25,17,FALSE)","v":0},{"$f":"IF(OR(F$29<$D30,F$29>$D30+$C$30-1),0,$E30/$C$30)","v":0},{"$f":"IF(OR(G$29<$D30,G$29>$D30+$C$30-1),0,$E30/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(W$29<$D30,W$29>$D30+$C$30-1),0,$E30/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$29<$D30,AM$29>$D30+$C$30-1),0,$E30/$C$30)","v":0},0,{"$f":"SUM(F30:AN30)","v":0}]
[null,null,null,2,{"$f":"HLOOKUP(D31,$F$4:$AN$25,17,FALSE)","v":0},{"$f":"IF(OR(F$29<$D31,F$29>$D31+$C$30-1),0,$E31/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F31:AN31)","v":0}]
[null,null,null,3,{"$f":"HLOOKUP(D32,$F$4:$AN$25,17,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"HLOOKUP(D33,$F$4:$AN$25,17,FALSE)","v":12216960.445867071},0,0,0,{"$f":"IF(OR(I$29<$D33,I$29>$D33+$C$30-1),0,$E33/$C$30)","v":2443392.0891734143},{"$f":"IF(OR(J$29<$D33,J$29>$D33+$C$30-1),0,$E33/$C$30)","v":2443392.0891734143},2443392.0891734143,2443392.0891734143,2443392.0891734143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12216960.445867071]
[null,null,null,5,7164047.083899715,0,0,0,0,1432809.416779943,1432809.416779943,1432809.416779943,1432809.416779943,1432809.416779943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7164047.083899715]
[null,null,null,6,8109208.1714505376,0,0,0,0,0,1621841.6342901075,1621841.6342901075,1621841.6342901075,1621841.6342901075,1621841.6342901075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8109208.1714505376]
[null,null,null,7,7027067.2161387252,0,0,0,0,0,0,1405413.4432277451,1405413.4432277451,1405413.4432277451,1405413.4432277451,1405413.4432277451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7027067.2161387261]
[null,null,null,8,{"$f":"HLOOKUP(D37,$F$4:$AN$25,17,FALSE)","v":6691466.5401243037},0,0,0,0,0,0,0,1338293.3080248607,1338293.3080248607,1338293.3080248607,1338293.3080248607,1338293.3080248607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6691466.5401243037]
[null,null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,13,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,14,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D45,V$29>$D45+$C$30-1),0,$E45/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AL$29<$D45,AL$29>$D45+$C$30-1),0,$E45/$C$30)","v":0},0,0,0]
[null,null,null,17,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,18,13736249.819160119,{"$f":"IF(OR(F$29<$D47,F$29>$D47+$C$30-1),0,$E47/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,19,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,23,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,24,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,0,0,0,13736249.819160119]
[null,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,0,13736249.819160119]
[null,null,null,28,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,0,13736249.819160119]
[null,null,null,29,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,0,0,13736249.819160119]
[null,null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D61,V$29>$D61+$C$30-1),0,$E61/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,2747249.9638320236,10988999.855328094]
[null,null,null,33,13736249.819160119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(U$29<$D62,U$29>$D62+$C$30-1),0,$E62/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,2747249.9638320236,8241749.8914960707]
[null,null,null,34,13736249.819160119,{"$f":"IF(OR(F$29<$D63,F$29>$D63+$C$30-1),0,$E63/$C$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2747249.9638320236,2747249.9638320236,5494499.9276640471]
[null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E30:E64)","v":247252496.74488205},{"$f":"SUM(F30:F64)","v":0},{"$f":"SUM(G30:G64)","v":0},0,2443392.0891734143,3876201.5059533576,5498043.1402434651,6903456.5834712107,8241749.8914960716,5798357.8023226559,4365548.3855427131,2743706.7512526056,4085543.2718568845,5494499.9276640471,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,8241749.8914960707,230768996.96188992]
[]
[null,null,"Vida útil = 15 anos","Ano","Adição",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,"Total"]
[null,null,15,1,{"$f":"HLOOKUP(D68,$F$4:$AN$25,18,FALSE)","v":0},{"$f":"IF(OR(F$29<$D68,F$29>$D68+$C$68-1),0,$E68/$C$68)","v":0},{"$f":"IF(OR(G$29<$D68,G$29>$D68+$C$68-1),0,$E68/$C$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(W$29<$D68,W$29>$D68+$C$68-1),0,$E68/$C$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$29<$D68,AM$29>$D68+$C$68-1),0,$E68/$C$68)","v":0},0,{"$f":"SUM(F68:AN68)","v":0}]
[null,null,null,2,{"$f":"HLOOKUP(D69,$F$4:$AN$25,18,FALSE)","v":0},{"$f":"IF(OR(F$29<$D69,F$29>$D69+$C$68-1),0,$E69/$C$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F69:AN69)","v":0}]
[null,null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,15378069.696826218,0,0,0,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,1025204.6464550812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15378069.696826218]
[null,null,null,5,9017727.1061579045,0,0,0,0,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,601181.80707719363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9017727.1061579045]
[null,null,null,6,10207446.361081222,0,0,0,0,0,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,680496.42407208146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10207446.36108122]
[null,null,null,7,8845304.0257342346,0,0,0,0,0,0,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,589686.93504894897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8845304.0257342346]
[null,null,null,8,8422867.4786962457,0,0,0,0,0,0,0,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,561524.49857974972,0,0,0,0,0,0,0,0,0,0,0,0,0,8422867.4786962457]
[null,null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,17290471.556165274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,0,0,0,0,0,0,17290471.556165278]
[null,null,null,16,17290471.556165274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1152698.1037443515,{"$f":"IF(OR(V$29<$D83,V$29>$D83+$C$68-1),0,$E83/$C$68)","v":1152698.1037443515},1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,0,0,{"$f":"IF(OR(AL$29<$D83,AL$29>$D83+$C$68-1),0,$E83/$C$68)","v":0},0,0,17290471.556165278]
[null,null,null,17,17290471.556165274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,0,0,0,0,17290471.556165278]
[null,null,null,18,0,{"$f":"IF(OR(F$29<$D85,F$29>$D85+$C$68-1),0,$E85/$C$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,17290471.556165274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,6916188.6224661088]
[null,null,null,31,17290471.556165274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,5763490.5187217575]
[null,null,null,32,17290471.556165274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D99,V$29>$D99+$C$68-1),0,$E99/$C$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1152698.1037443515,1152698.1037443515,1152698.1037443515,1152698.1037443515,4610792.4149774062]
[null,null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(U$29<$D100,U$29>$D100+$C$68-1),0,$E100/$C$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,0,{"$f":"IF(OR(F$29<$D101,F$29>$D101+$C$68-1),0,$E101/$C$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E68:E102)","v":155614244.00548747},{"$f":"SUM(F68:F102)","v":0},{"$f":"SUM(G68:G102)","v":0},{"$f":"SUM(H68:H102)","v":0},{"$f":"SUM(I68:I102)","v":1025204.6464550812},{"$f":"SUM(J68:J102)","v":1626386.4535322748},{"$f":"SUM(K68:K102)","v":2306882.877604356},{"$f":"SUM(L68:L102)","v":2896569.812653305},{"$f":"SUM(M68:M102)","v":3458094.3112330548},{"$f":"SUM(N68:N102)","v":3458094.3112330548},{"$f":"SUM(O68:O102)","v":3458094.3112330548},{"$f":"SUM(P68:P102)","v":3458094.3112330548},{"$f":"SUM(Q68:Q102)","v":3458094.3112330548},{"$f":"SUM(R68:R102)","v":3458094.3112330548},{"$f":"SUM(S68:S102)","v":3458094.3112330548},{"$f":"SUM(T68:T102)","v":4610792.4149774062},{"$f":"SUM(U68:U102)","v":5763490.5187217575},{"$f":"SUM(V68:V102)","v":6916188.6224661088},{"$f":"SUM(W68:W102)","v":6916188.6224661088},{"$f":"SUM(X68:X102)","v":5890983.9760110276},{"$f":"SUM(Y68:Y102)","v":5289802.1689338339},{"$f":"SUM(Z68:Z102)","v":4609305.7448617527},{"$f":"SUM(AA68:AA102)","v":4019618.8098128038},{"$f":"SUM(AB68:AB102)","v":3458094.3112330548},{"$f":"SUM(AC68:AC102)","v":3458094.3112330548},{"$f":"SUM(AD68:AD102)","v":3458094.3112330548},{"$f":"SUM(AE68:AE102)","v":3458094.3112330548},{"$f":"SUM(AF68:AF102)","v":3458094.3112330548},{"$f":"SUM(AG68:AG102)","v":3458094.3112330548},{"$f":"SUM(AH68:AH102)","v":3458094.3112330548},{"$f":"SUM(AI68:AI102)","v":3458094.3112330548},{"$f":"SUM(AJ68:AJ102)","v":3458094.3112330548},{"$f":"SUM(AK68:AK102)","v":3458094.3112330548},{"$f":"SUM(AL68:AL102)","v":3458094.3112330548},{"$f":"SUM(AM68:AM102)","v":3458094.3112330548},{"$f":"SUM(AN68:AN102)","v":3458094.3112330548},{"$f":"SUM(AO68:AO102)","v":121033300.89315692}]
[]
[null,null,"Vida útil = 20 anos","Ano","Adição",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,"Total"]
[null,null,20,1,{"$f":"HLOOKUP(D106,$F$4:$AN$25,19,FALSE)","v":0},{"$f":"IF(OR(F$29<$D106,F$29>$D106+$C$106-1),0,$E106/$C$106)","v":0},{"$f":"IF(OR(G$29<$D106,G$29>$D106+$C$106-1),0,$E106/$C$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(W$29<$D106,W$29>$D106+$C$106-1),0,$E106/$C$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$29<$D106,AM$29>$D106+$C$106-1),0,$E106/$C$106)","v":0},0,{"$f":"SUM(F106:AN106)","v":0}]
[null,null,null,2,{"$f":"HLOOKUP(D107,$F$4:$AN$25,19,FALSE)","v":12690779.829090424},{"$f":"IF(OR(F$29<$D107,F$29>$D107+$C$106-1),0,$E107/$C$106)","v":0},634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,634538.99145452119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F107:AN107)","v":12690779.829090424}]
[null,null,null,3,4023598.8477075561,0,0,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,201179.9423853778,0,0,0,0,0,0,0,0,0,0,0,0,0,4023598.8477075561]
[null,null,null,4,1829544.4488109602,0,0,0,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,0,0,0,0,0,0,0,0,0,0,0,0,1829544.4488109602]
[null,null,null,5,1829544.4488109602,0,0,0,0,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,0,0,0,0,0,0,0,0,0,0,0,1829544.4488109602]
[null,null,null,6,1829544.4488109602,0,0,0,0,0,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,91477.222440548008,0,0,0,0,0,0,0,0,0,0,1829544.4488109602]
[null,null,null,7,258683.46725912247,0,0,0,0,0,0,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,12934.173362956124,0,0,0,0,0,0,0,0,0,258683.46725912244]
[null,null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D121,V$29>$D121+$C$106-1),0,$E121/$C$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AL$29<$D121,AL$29>$D121+$C$106-1),0,$E121/$C$106)","v":0},0,0,0]
[null,null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,{"$f":"IF(OR(F$29<$D123,F$29>$D123+$C$106-1),0,$E123/$C$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,45148008.29389862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,36118406.635118894]
[null,null,null,21,45148008.29389862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,33861006.220423967]
[null,null,null,22,45148008.29389862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,2257400.4146949309,31603605.805729035]
[null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D137,V$29>$D137+$C$106-1),0,$E137/$C$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(U$29<$D138,U$29>$D138+$C$106-1),0,$E138/$C$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,0,{"$f":"IF(OR(F$29<$D139,F$29>$D139+$C$106-1),0,$E139/$C$106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E106:E140)","v":157905720.37218583},{"$f":"SUM(F106:F140)","v":0},{"$f":"SUM(G106:G140)","v":634538.99145452119},{"$f":"SUM(H106:H140)","v":835718.93383989902},{"$f":"SUM(I106:I140)","v":927196.15628044703},{"$f":"SUM(J106:J140)","v":1018673.378720995},{"$f":"SUM(K106:K140)","v":1110150.601161543},{"$f":"SUM(L106:L140)","v":1123084.7745244992},{"$f":"SUM(M106:M140)","v":1123084.7745244992},{"$f":"SUM(N106:N140)","v":1123084.7745244992},{"$f":"SUM(O106:O140)","v":1123084.7745244992},{"$f":"SUM(P106:P140)","v":1123084.7745244992},{"$f":"SUM(Q106:Q140)","v":1123084.7745244992},{"$f":"SUM(R106:R140)","v":1123084.7745244992},{"$f":"SUM(S106:S140)","v":1123084.7745244992},{"$f":"SUM(T106:T140)","v":1123084.7745244992},{"$f":"SUM(U106:U140)","v":1123084.7745244992},{"$f":"SUM(V106:V140)","v":1123084.7745244992},{"$f":"SUM(W106:W140)","v":1123084.7745244992},{"$f":"SUM(X106:X140)","v":1123084.7745244992},{"$f":"SUM(Y106:Y140)","v":3380485.1892194301},{"$f":"SUM(Z106:Z140)","v":5637885.6039143614},{"$f":"SUM(AA106:AA140)","v":7260747.0271547716},{"$f":"SUM(AB106:AB140)","v":7059567.0847693924},{"$f":"SUM(AC106:AC140)","v":6968089.8623288441},{"$f":"SUM(AD106:AD140)","v":6876612.6398882978},{"$f":"SUM(AE106:AE140)","v":6785135.4174477495},{"$f":"SUM(AF106:AF140)","v":6772201.2440847922},{"$f":"SUM(AG106:AG140)","v":6772201.2440847922},{"$f":"SUM(AH106:AH140)","v":6772201.2440847922},{"$f":"SUM(AI106:AI140)","v":6772201.2440847922},{"$f":"SUM(AJ106:AJ140)","v":6772201.2440847922},{"$f":"SUM(AK106:AK140)","v":6772201.2440847922},{"$f":"SUM(AL106:AL140)","v":6772201.2440847922},{"$f":"SUM(AM106:AM140)","v":6772201.2440847922},{"$f":"SUM(AN106:AN140)","v":6772201.2440847922},{"$f":"SUM(AO106:AO140)","v":124044714.15176187}]
[]
[null,null,"Vida útil = 25 anos","Ano","Adição",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,"Total"]
[null,null,25,1,{"$f":"HLOOKUP(D144,$F$4:$AN$25,20,FALSE)","v":0},{"$f":"IF(OR(F$29<$D144,F$29>$D144+$C$144-1),0,$E144/$C$144)","v":0},{"$f":"IF(OR(G$29<$D144,G$29>$D144+$C$144-1),0,$E144/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(W$29<$D144,W$29>$D144+$C$144-1),0,$E144/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$29<$D144,AM$29>$D144+$C$144-1),0,$E144/$C$144)","v":0},0,{"$f":"SUM(F144:AN144)","v":0}]
[null,null,null,2,{"$f":"HLOOKUP(D145,$F$4:$AN$25,20,FALSE)","v":0},{"$f":"IF(OR(F$29<$D145,F$29>$D145+$C$144-1),0,$E145/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F145:AN145)","v":0}]
[null,null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D159,V$29>$D159+$C$144-1),0,$E159/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AL$29<$D159,AL$29>$D159+$C$144-1),0,$E159/$C$144)","v":0},0,0,0]
[null,null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,{"$f":"IF(OR(F$29<$D161,F$29>$D161+$C$144-1),0,$E161/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D175,V$29>$D175+$C$144-1),0,$E175/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(U$29<$D176,U$29>$D176+$C$144-1),0,$E176/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,0,{"$f":"IF(OR(F$29<$D177,F$29>$D177+$C$144-1),0,$E177/$C$144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E144:E178)","v":0},{"$f":"SUM(F144:F178)","v":0},{"$f":"SUM(G144:G178)","v":0},{"$f":"SUM(H144:H178)","v":0},{"$f":"SUM(I144:I178)","v":0},{"$f":"SUM(J144:J178)","v":0},{"$f":"SUM(K144:K178)","v":0},{"$f":"SUM(L144:L178)","v":0},{"$f":"SUM(M144:M178)","v":0},{"$f":"SUM(N144:N178)","v":0},{"$f":"SUM(O144:O178)","v":0},{"$f":"SUM(P144:P178)","v":0},{"$f":"SUM(Q144:Q178)","v":0},{"$f":"SUM(R144:R178)","v":0},{"$f":"SUM(S144:S178)","v":0},{"$f":"SUM(T144:T178)","v":0},{"$f":"SUM(U144:U178)","v":0},{"$f":"SUM(V144:V178)","v":0},{"$f":"SUM(W144:W178)","v":0},{"$f":"SUM(X144:X178)","v":0},{"$f":"SUM(Y144:Y178)","v":0},{"$f":"SUM(Z144:Z178)","v":0},{"$f":"SUM(AA144:AA178)","v":0},{"$f":"SUM(AB144:AB178)","v":0},{"$f":"SUM(AC144:AC178)","v":0},{"$f":"SUM(AD144:AD178)","v":0},{"$f":"SUM(AE144:AE178)","v":0},{"$f":"SUM(AF144:AF178)","v":0},{"$f":"SUM(AG144:AG178)","v":0},{"$f":"SUM(AH144:AH178)","v":0},{"$f":"SUM(AI144:AI178)","v":0},{"$f":"SUM(AJ144:AJ178)","v":0},{"$f":"SUM(AK144:AK178)","v":0},{"$f":"SUM(AL144:AL178)","v":0},{"$f":"SUM(AM144:AM178)","v":0},{"$f":"SUM(AN144:AN178)","v":0},{"$f":"SUM(AO144:AO178)","v":0}]
[]
[null,null,"Vida útil = 30 anos","Ano","Adição",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,"Total"]
[null,null,30,1,{"$f":"HLOOKUP(D182,$F$4:$AN$25,21,FALSE)","v":0},{"$f":"IF(OR(F$29<$D182,F$29>$D182+$C$182-1),0,$E182/$C$182)","v":0},{"$f":"IF(OR(G$29<$D182,G$29>$D182+$C$182-1),0,$E182/$C$182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(W$29<$D182,W$29>$D182+$C$182-1),0,$E182/$C$182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM$29<$D182,AM$29>$D182+$C$182-1),0,$E182/$C$182)","v":0},0,{"$f":"SUM(F182:AN182)","v":0}]
[null,null,null,2,{"$f":"HLOOKUP(D183,$F$4:$AN$25,21,FALSE)","v":1053797.5318926277},{"$f":"IF(OR(F$29<$D183,F$29>$D183+$C$182-1),0,$E183/$C$182)","v":0},35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,35126.584396420927,0,0,0,0,{"$f":"SUM(F183:AN183)","v":1053797.5318926284}]
[null,null,null,3,2295724.7137100939,0,0,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,76524.157123669793,0,0,0,2295724.7137100934]
[null,null,null,4,8222445.9853072194,0,0,0,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,274081.53284357401,0,0,8222445.9853072194]
[null,null,null,5,6280358.7289622594,0,0,0,0,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,0,6280358.7289622612]
[null,null,null,6,6280358.7289622594,0,0,0,0,0,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,6280358.7289622612]
[null,null,null,7,6280358.7289622594,0,0,0,0,0,0,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,209345.29096540864,6071013.4379968522]
[null,null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D197,V$29>$D197+$C$182-1),0,$E197/$C$182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AL$29<$D197,AL$29>$D197+$C$182-1),0,$E197/$C$182)","v":0},0,0,0]
[null,null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,{"$f":"IF(OR(F$29<$D199,F$29>$D199+$C$182-1),0,$E199/$C$182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,45679635.789517209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1522654.5263172402,1522654.5263172402,1522654.5263172402,1522654.5263172402,1522654.5263172402,1522654.5263172402,9135927.1579034422]
[null,null,null,31,45679635.789517209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1522654.5263172402,1522654.5263172402,1522654.5263172402,1522654.5263172402,1522654.5263172402,7613272.6315862015]
[null,null,null,32,45679635.789517209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D213,V$29>$D213+$C$182-1),0,$E213/$C$182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1522654.5263172402,1522654.5263172402,1522654.5263172402,1522654.5263172402,6090618.1052689608]
[null,null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(U$29<$D214,U$29>$D214+$C$182-1),0,$E214/$C$182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,0,{"$f":"IF(OR(F$29<$D215,F$29>$D215+$C$182-1),0,$E215/$C$182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E182:E216)","v":167451951.78634834},{"$f":"SUM(F182:F216)","v":0},{"$f":"SUM(G182:G216)","v":35126.584396420927},{"$f":"SUM(H182:H216)","v":111650.74152009073},{"$f":"SUM(I182:I216)","v":385732.27436366474},{"$f":"SUM(J182:J216)","v":595077.56532907335},{"$f":"SUM(K182:K216)","v":804422.85629448202},{"$f":"SUM(L182:L216)","v":1013768.1472598907},{"$f":"SUM(M182:M216)","v":1013768.1472598907},{"$f":"SUM(N182:N216)","v":1013768.1472598907},{"$f":"SUM(O182:O216)","v":1013768.1472598907},{"$f":"SUM(P182:P216)","v":1013768.1472598907},{"$f":"SUM(Q182:Q216)","v":1013768.1472598907},{"$f":"SUM(R182:R216)","v":1013768.1472598907},{"$f":"SUM(S182:S216)","v":1013768.1472598907},{"$f":"SUM(T182:T216)","v":1013768.1472598907},{"$f":"SUM(U182:U216)","v":1013768.1472598907},{"$f":"SUM(V182:V216)","v":1013768.1472598907},{"$f":"SUM(W182:W216)","v":1013768.1472598907},{"$f":"SUM(X182:X216)","v":1013768.1472598907},{"$f":"SUM(Y182:Y216)","v":1013768.1472598907},{"$f":"SUM(Z182:Z216)","v":1013768.1472598907},{"$f":"SUM(AA182:AA216)","v":1013768.1472598907},{"$f":"SUM(AB182:AB216)","v":1013768.1472598907},{"$f":"SUM(AC182:AC216)","v":1013768.1472598907},{"$f":"SUM(AD182:AD216)","v":1013768.1472598907},{"$f":"SUM(AE182:AE216)","v":1013768.1472598907},{"$f":"SUM(AF182:AF216)","v":1013768.1472598907},{"$f":"SUM(AG182:AG216)","v":1013768.1472598907},{"$f":"SUM(AH182:AH216)","v":1013768.1472598907},{"$f":"SUM(AI182:AI216)","v":2536422.6735771308},{"$f":"SUM(AJ182:AJ216)","v":4059077.199894371},{"$f":"SUM(AK182:AK216)","v":5546605.1418151902},{"$f":"SUM(AL182:AL216)","v":5470080.9846915212},{"$f":"SUM(AM182:AM216)","v":5195999.4518479463},{"$f":"SUM(AN182:AN216)","v":4986654.1608825382},{"$f":"SUM(AO182:AO216)","v":53043517.02158992}]
[]
[null,null,"Vida útil = 35 anos","Ano","Adição",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,"Total"]
[null,null,35,1,{"$f":"HLOOKUP(D220,$F$4:$AN$25,22,FALSE)","v":4874726.3003461137},{"$f":"IF(OR(F$29<$D220,F$29>$D220+$C$220-1),0,$E220/$C$220)","v":139277.89429560324},{"$f":"IF(OR(G$29<$D220,G$29>$D220+$C$220-1),0,$E220/$C$220)","v":139277.89429560324},139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,{"$f":"IF(OR(W$29<$D220,W$29>$D220+$C$220-1),0,$E220/$C$220)","v":139277.89429560324},139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,139277.89429560324,{"$f":"IF(OR(AM$29<$D220,AM$29>$D220+$C$220-1),0,$E220/$C$220)","v":139277.89429560324},139277.89429560324,{"$f":"SUM(F220:AN220)","v":4874726.30034611}]
[null,null,null,2,26949956.316861648,{"$f":"IF(OR(F$29<$D221,F$29>$D221+$C$220-1),0,$E221/$C$220)","v":0},769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,769998.75191033282,{"$f":"SUM(F221:AN221)","v":26179957.564951312}]
[null,null,null,3,23645198.727311797,0,0,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,675577.10649462277,22294044.514322557]
[null,null,null,4,16594974.993945183,0,0,0,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,474142.1426841481,15172548.565892743]
[null,null,null,5,18100331.395660914,0,0,0,0,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,517152.32559031184,16031722.093299674]
[null,null,null,6,17167599.163222983,0,0,0,0,0,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,490502.8332349424,14715084.997048263]
[null,null,null,7,17987892.999104671,0,0,0,0,0,0,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,513939.79997441918,14904254.199258156]
[null,null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D235,V$29>$D235+$C$220-1),0,$E235/$C$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AL$29<$D235,AL$29>$D235+$C$220-1),0,$E235/$C$220)","v":0},0,0,0]
[null,null,null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,{"$f":"IF(OR(F$29<$D237,F$29>$D237+$C$220-1),0,$E237/$C$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(V$29<$D251,V$29>$D251+$C$220-1),0,$E251/$C$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(U$29<$D252,U$29>$D252+$C$220-1),0,$E252/$C$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,0,{"$f":"IF(OR(F$29<$D253,F$29>$D253+$C$220-1),0,$E253/$C$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",{"$f":"SUM(E220:E254)","v":125320679.89645329},{"$f":"SUM(F220:F254)","v":139277.89429560324},{"$f":"SUM(G220:G254)","v":909276.64620593609},{"$f":"SUM(H220:H254)","v":1584853.7527005589},{"$f":"SUM(I220:I254)","v":2058995.895384707},{"$f":"SUM(J220:J254)","v":2576148.220975019},{"$f":"SUM(K220:K254)","v":3066651.0542099616},{"$f":"SUM(L220:L254)","v":3580590.8541843807},{"$f":"SUM(M220:M254)","v":3580590.8541843807},{"$f":"SUM(N220:N254)","v":3580590.8541843807},{"$f":"SUM(O220:O254)","v":3580590.8541843807},{"$f":"SUM(P220:P254)","v":3580590.8541843807},{"$f":"SUM(Q220:Q254)","v":3580590.8541843807},{"$f":"SUM(R220:R254)","v":3580590.8541843807},{"$f":"SUM(S220:S254)","v":3580590.8541843807},{"$f":"SUM(T220:T254)","v":3580590.8541843807},{"$f":"SUM(U220:U254)","v":3580590.8541843807},{"$f":"SUM(V220:V254)","v":3580590.8541843807},{"$f":"SUM(W220:W254)","v":3580590.8541843807},{"$f":"SUM(X220:X254)","v":3580590.8541843807},{"$f":"SUM(Y220:Y254)","v":3580590.8541843807},{"$f":"SUM(Z220:Z254)","v":3580590.8541843807},{"$f":"SUM(AA220:AA254)","v":3580590.8541843807},{"$f":"SUM(AB220:AB254)","v":3580590.8541843807},{"$f":"SUM(AC220:AC254)","v":3580590.8541843807},{"$f":"SUM(AD220:AD254)","v":3580590.8541843807},{"$f":"SUM(AE220:AE254)","v":3580590.8541843807},{"$f":"SUM(AF220:AF254)","v":3580590.8541843807},{"$f":"SUM(AG220:AG254)","v":3580590.8541843807},{"$f":"SUM(AH220:AH254)","v":3580590.8541843807},{"$f":"SUM(AI220:AI254)","v":3580590.8541843807},{"$f":"SUM(AJ220:AJ254)","v":3580590.8541843807},{"$f":"SUM(AK220:AK254)","v":3580590.8541843807},{"$f":"SUM(AL220:AL254)","v":3580590.8541843807},{"$f":"SUM(AM220:AM254)","v":3580590.8541843807},{"$f":"SUM(AN220:AN254)","v":3580590.8541843807},{"$f":"SUM(AO220:AO254)","v":114172338.23511881}]

{"sheet":"Financiamento >>>>","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Financiamento","index":18,"n_rows":135,"n_cols":39,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[]
[null,"FINANCIAMENTO",null,null,{"$f":"SUM(E22:AM22)","v":-427450.58854224865}]
[]
[]
[null,null,"Total",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,"Investimento",{"$f":"SUM(E6:AM6)","v":486063.52311922802},null,{"$f":"CAPEX!F69/1000","v":4874.7263003461139},{"$f":"CAPEX!G69/1000","v":40694.533677844702},{"$f":"CAPEX!H69/1000","v":29964.522288729448},{"$f":"CAPEX!I69/1000","v":54241.995570756655},{"$f":"CAPEX!J69/1000","v":42392.008763491751},{"$f":"CAPEX!K69/1000","v":43594.156873527958},{"$f":"CAPEX!L69/1000","v":40399.306437199011},{"$f":"CAPEX!M69/1000","v":15114.334018820549},null,null,null,null,null,null,{"$f":"IF('Painel de Controle'!$J$17=\"Sim\",CAPEX!T69/1000,0)","v":17290.471556165274},{"$f":"IF('Painel de Controle'!$J$17=\"Sim\",CAPEX!U69/1000,0)","v":17290.471556165274},{"$f":"IF('Painel de Controle'!$J$17=\"Sim\",CAPEX!V69/1000,0)","v":31026.721375325393},null,null,{"$f":"IF('Painel de Controle'!$J$17=\"Sim\",CAPEX!Y69/1000,0)","v":45148.008293898616},{"$f":"IF('Painel de Controle'!$J$17=\"Sim\",CAPEX!Z69/1000,0)","v":45148.008293898616},{"$f":"IF('Painel de Controle'!$J$17=\"Sim\",CAPEX!AA69/1000,0)","v":58884.258113058735}]
[null,"Outorga",{"$f":"SUM(E7:AM7)","v":396891.55578861316},null,{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!D32,0)","v":0},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!E32,0)","v":48966.248877083854},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!F32,0)","v":0},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!G32,0)","v":0},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!H32,0)","v":0},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!I32,0)","v":104401.98772385018},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!J32,0)","v":6128.8076481634425},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!K32,0)","v":6692.0035004339989},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!L32,0)","v":7306.9532314724429},{"$f":"IF('Painel de Controle'!$J$16=\"Sim\",-'FC Projeto'!M32,0)","v":223395.5548076093}]
[null,"Base do Financiamento",{"$f":"SUM(E8:AM8)","v":882955.07890784135},null,{"$f":"E6+IF('Painel de Controle'!$J$16=\"Sim\",E7,0)","v":4874.7263003461139},{"$f":"F6+IF('Painel de Controle'!$J$16=\"Sim\",F7,0)","v":89660.782554928563},{"$f":"G6+IF('Painel de Controle'!$J$16=\"Sim\",G7,0)","v":29964.522288729448},{"$f":"H6+IF('Painel de Controle'!$J$16=\"Sim\",H7,0)","v":54241.995570756655},{"$f":"I6+IF('Painel de Controle'!$J$16=\"Sim\",I7,0)","v":42392.008763491751},{"$f":"J6+IF('Painel de Controle'!$J$16=\"Sim\",J7,0)","v":147996.14459737815},{"$f":"K6+IF('Painel de Controle'!$J$16=\"Sim\",K7,0)","v":46528.114085362453},{"$f":"L6+IF('Painel de Controle'!$J$16=\"Sim\",L7,0)","v":21806.33751925455},{"$f":"M6+IF('Painel de Controle'!$J$16=\"Sim\",M7,0)","v":7306.9532314724429},{"$f":"N6+IF('Painel de Controle'!$J$16=\"Sim\",N7,0)","v":223395.5548076093},null,null,null,null,{"$f":"S6+IF('Painel de Controle'!$J$16=\"Sim\",S7,0)","v":17290.471556165274},{"$f":"T6+IF('Painel de Controle'!$J$16=\"Sim\",T7,0)","v":17290.471556165274},{"$f":"U6+IF('Painel de Controle'!$J$16=\"Sim\",U7,0)","v":31026.721375325393},null,null,{"$f":"X6+IF('Painel de Controle'!$J$16=\"Sim\",X7,0)","v":45148.008293898616},{"$f":"Y6+IF('Painel de Controle'!$J$16=\"Sim\",Y7,0)","v":45148.008293898616},{"$f":"Z6+IF('Painel de Controle'!$J$16=\"Sim\",Z7,0)","v":58884.258113058735}]
[]
[null,"Alavancagem CapEx",{"$f":"'Painel de Controle'!J11","v":0.6},null,{"$f":"$C10","v":0.6},{"$f":"$C10","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"$C10","v":0.6},null,null,null,null,{"$f":"$C10","v":0.6},{"$f":"$C10","v":0.6},0.6,null,null,{"$f":"$C10","v":0.6},0.6,0.6]
[null,"Alavancagem Outorga",{"$f":"'Painel de Controle'!J12","v":0.7},null,{"$f":"$C11","v":0.7},{"$f":"$C11","v":0.7},0.7,0.7,{"$f":"$C11","v":0.7},0.7,0.7,0.7,{"$f":"$C11","v":0.7},{"$f":"$C11","v":0.7}]
[null,"Juros",{"$f":"'Painel de Controle'!J13","v":6.7983171428571409E-2},null,{"$f":"$C12","v":6.7983171428571409E-2},{"$f":"$C12","v":6.7983171428571409E-2},6.7983171428571409E-2,6.7983171428571409E-2,6.7983171428571409E-2,6.7983171428571409E-2,6.7983171428571409E-2,6.7983171428571409E-2,6.7983171428571409E-2,{"$f":"$C12","v":6.7983171428571409E-2},null,null,null,null,{"$f":"$C12","v":6.7983171428571409E-2},6.7983171428571409E-2,6.7983171428571409E-2,null,null,6.7983171428571409E-2,6.7983171428571409E-2,6.7983171428571409E-2]
[null,"Prazo",{"$f":"'Painel de Controle'!J14","v":20},null,{"$f":"$C13","v":20},20,20,20,20,20,20,20,20,{"$f":"$C13","v":20},null,null,null,null,15,{"$f":"S13","v":15},15,null,null,10,10,10,""]
[null,"Carência",{"$f":"'Painel de Controle'!J15","v":3},null,{"$f":"$C14","v":3},3,3,3,3,3,3,3,3,{"$f":"$C14","v":3},null,null,null,null,3,3,3,null,null,3,3,3]
[null,"Início Amortização",null,null,{"$f":"E14+E5","v":4},{"$f":"F14+F5","v":5},6,7,8,9,10,{"$f":"L14+L5","v":11},12,{"$f":"N14+N5","v":13},null,null,null,null,{"$f":"S14+S5","v":18},{"$f":"T14+T5","v":19},{"$f":"U14+U5","v":20},null,null,{"$f":"X14+X5","v":23},24,25]
[null,"Término Amortização",null,null,{"$f":"E13+E5-1","v":20},{"$f":"F13+F5-1","v":21},22,23,24,25,26,{"$f":"L13+L5-1","v":27},28,{"$f":"N13+N5-1","v":29},null,null,null,null,{"$f":"S13+S5-1","v":29},{"$f":"T13+T5-1","v":30},{"$f":"U13+U5-1","v":31},null,null,{"$f":"X13+X5-1","v":29},30,31]
[]
[null,"Financiamento Consolidado"]
[null,"Saldo Devedor",null,null,{"$f":"E26+E33+E40+E47+E54+E61+E68+E75+E82+E89+E103+E110+E117+E124+E131+E96","v":0},2924.8357802076684,61617.93020087319,79596.643574110858,111969.79175302322,133780.41288165515,228336.14290810761,250269.3132466964,255929.54868625369,247114.12584796254,387882.50357084756,371464.99276007683,354746.6074044808,328829.58155680669,302912.55570913269,287369.81279515772,271827.06988118286,264526.07685870404,237744.52743322169,210098.45442993107,207989.85033421338,206053.29540203736,215811.02532727888,187425.94247724733,157085.45371796712,123193.9313793043,95139.931718924505,68764.152600664369,43197.373650733403,17931.469245627781,6598.5581927426156,-1.2255441106390208E-10,-1.2255441106390208E-10,-1.2255441106390208E-10,-1.2255441106390208E-10]
[null,"Liberações",null,null,{"$f":"E27+E34+E41+E48+E55+E62+E69+E76+E83+E90+E104+E111+E118+E125+E132+E97","v":2924.8357802076684},58693.094420665519,17978.713373237668,32545.19734245399,25435.205258095051,99237.885530811895,28529.749216033815,13753.002861596127,5114.8672620307098,156376.88836532651,0,0,0,0,10374.282933699164,10374.282933699164,18616.032825195234,0,0,27088.804976339168,27088.804976339168,35330.554867835242,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Contabilizados",null,null,{"$f":"E28+E35+E42+E49+E56+E63+E70+E77+E84+E91+E105+E112+E119+E126+E133+E98","v":198.83961224627734},4188.9823119197099,5411.2322652376752,7623.7579953464119,9341.2274669491944,15841.322926968754,17462.557978428435,17949.074376958517,17746.627279883516,27430.598789150172,26369.482734400393,25253.36828252134,24116.799424882938,22354.877813761792,21298.232857770821,20241.587901779854,19745.243241533874,17983.321630412731,16162.626964697407,16124.742116889509,15981.392523175346,16410.03967298536,14671.517931000166,12741.809977592269,10679.167329043479,8375.1141559189055,6467.9142877502227,4674.8051743914093,2936.6944581618623,1219.0381476916696,448.5909127986256,-8.3316375366848644E-12,-8.3316375366848644E-12,-8.3316375366848644E-12,-8.3316375366848644E-12]
[null,"Juros Pagos",null,null,{"$f":"E29+E36+E43+E50+E57+E64+E71+E78+E85+E92+E106+E113+E120+E127+E134+E99","v":-198.83961224627734},-4188.9823119197099,-5411.2322652376752,-7623.7579953464119,-9341.2274669491944,-15841.322926968754,-17462.557978428435,-17949.074376958517,-17746.627279883516,-27430.598789150172,-26369.482734400393,-25253.36828252134,-24116.799424882938,-22354.877813761792,-21298.232857770821,-20241.587901779854,-19745.243241533874,-17983.321630412731,-16162.626964697407,-16124.742116889509,-15981.392523175346,-16410.03967298536,-14671.517931000166,-12741.809977592269,-10679.167329043479,-8375.1141559189055,-6467.9142877502227,-4674.8051743914093,-2936.6944581618623,-1219.0381476916696,-448.5909127986256,8.3316375366848644E-12,8.3316375366848644E-12,8.3316375366848644E-12,8.3316375366848644E-12]
[null,"Amortização",null,null,{"$f":"E30+E37+E44+E51+E58+E65+E72+E79+E86+E93+E107+E114+E121+E128+E135+E100","v":0},0,0,-172.04916354162756,-3624.5841294631286,-4682.1555043594617,-6596.5788774449902,-8092.7674220388162,-13930.290100321869,-15608.510642441504,-16417.510810770687,-16718.385355596023,-25917.025847674053,-25917.025847674053,-25917.025847674053,-25917.025847674053,-25917.025847674053,-26781.549425482317,-27646.073003290581,-29197.409072056849,-29025.359908515224,-25572.824942593721,-28385.082850031555,-30340.48875928019,-33891.522338662828,-28053.999660379777,-26375.779118260143,-25566.778949930958,-25265.904405105623,-11332.911052885163,-6598.5581927427329,0,0,0,0]
[]
[null,"Tranche 1"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E26:E30)","v":2924.8357802076684},{"$f":"SUM(F26:F30)","v":2924.8357802076684},2924.8357802076684,2752.786616666041,2580.7374531244136,2408.6882895827862,2236.6391260411588,2064.5899624995313,1892.5407989579037,1720.491635416276,1548.4424718746484,1376.3933083330207,1204.3441447913931,1032.2949812497654,860.24581770813791,688.19665416651037,516.14749062488283,344.0983270832553,172.04916354162773,0,0,0,{"$f":"SUM(AA26:AA30)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Liberações",null,null,{"$f":"E$10*E$6+E$7*E$11","v":2924.8357802076684}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E26:E27)*$E$12","v":198.83961224627734},{"$f":"SUM(F26:F27)*$E$12","v":198.83961224627734},{"$f":"SUM(G26:G27)*$E$12","v":198.83961224627734},{"$f":"SUM(H26:H27)*$E$12","v":198.83961224627734},187.14316446708455,175.44671668789178,163.75026890869901,152.05382112950622,140.35737335031345,128.66092557112066,116.96447779192788,105.26803001273508,93.571582233542287,81.875134454349507,70.178686675156712,58.482238895963931,46.785791116771144,35.089343337578363,23.392895558385582,11.696447779192797,0,0,0,{"$f":"SUM(AB26:AB27)*$E$12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Juros Pagos",null,null,{"$f":"-E28","v":-198.83961224627734},{"$f":"-F28","v":-198.83961224627734},{"$f":"-G28","v":-198.83961224627734},{"$f":"-H28","v":-198.83961224627734},-187.14316446708455,-175.44671668789178,-163.75026890869901,-152.05382112950622,-140.35737335031345,-128.66092557112066,-116.96447779192788,-105.26803001273508,-93.571582233542287,-81.875134454349507,-70.178686675156712,-58.482238895963931,-46.785791116771144,-35.089343337578363,-23.392895558385582,-11.696447779192797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$E$15,E$5>$E$16),0,-($E$27)/($E$13-$E$14))","v":0},{"$f":"IF(OR(F$5<$E$15,F$5>$E$16),0,-($E$27)/($E$13-$E$14))","v":0},0,{"$f":"IF(OR(H$5<$E$15,H$5>$E$16),0,-($E$27)/($E$13-$E$14))","v":-172.04916354162756},-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,-172.04916354162756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 2"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E33:E37)","v":0},{"$f":"SUM(F33:F37)","v":58693.094420665519},58693.094420665519,58693.094420665519,55240.55945474402,51788.024488822521,48335.489522901022,44882.954556979523,41430.419591058024,37977.884625136525,34525.349659215026,31072.814693293516,27620.279727372017,24167.744761450514,20715.209795529012,17262.674829607509,13810.139863686009,10357.604897764508,6905.069931843007,3452.5349659215058,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12]
[null,"Liberações",null,null,0,{"$f":"F$10*F$6+F$7*F$11","v":58693.094420665519}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E33:E34)*$F$12","v":0},{"$f":"SUM(F33:F34)*$F$12","v":3990.1426996734322},{"$f":"SUM(G33:G34)*$F$12","v":3990.1426996734322},3990.1426996734322,{"$f":"SUM(I33:I34)*$F$12","v":3990.1426996734322},3755.4284232220539,3520.7141467706756,3285.9998703192973,3051.285593867919,2816.5713174165412,2581.8570409651629,2347.1427645137846,2112.4284880624054,1877.7142116110274,1642.9999351596489,1408.2856587082706,1173.5713822568921,938.8571058055137,704.14282935413542,469.42855290275702,234.71427645137868,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13,3.0915167112003205E-13]
[null,"Juros Pagos",null,null,{"$f":"-E35","v":0},{"$f":"-F35","v":-3990.1426996734322},{"$f":"-G35","v":-3990.1426996734322},{"$f":"-H35","v":-3990.1426996734322},-3990.1426996734322,-3755.4284232220539,-3520.7141467706756,-3285.9998703192973,-3051.285593867919,-2816.5713174165412,-2581.8570409651629,-2347.1427645137846,-2112.4284880624054,-1877.7142116110274,-1642.9999351596489,-1408.2856587082706,-1173.5713822568921,-938.8571058055137,-704.14282935413542,-469.42855290275702,-234.71427645137868,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13,-3.0915167112003205E-13]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$F$15,E$5>$F$16),0,-($F$34)/($F$13-$F$14))","v":0},{"$f":"IF(OR(F$5<$F$15,F$5>$F$16),0,-($F$34)/($F$13-$F$14))","v":0},{"$f":"IF(OR(G$5<$F$15,G$5>$F$16),0,-($F$34)/($F$13-$F$14))","v":0},{"$f":"IF(OR(H$5<$F$15,H$5>$F$16),0,-($F$34)/($F$13-$F$14))","v":0},-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,-3452.5349659215012,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 3"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E40:E44)","v":0},{"$f":"SUM(F40:F44)","v":0},17978.713373237668,17978.713373237668,17978.713373237668,16921.141998341336,15863.570623445003,14805.999248548667,13748.427873652332,12690.856498755998,11633.285123859665,10575.713748963331,9518.1423740669979,8460.5709991706644,7402.9996242743309,6345.4282493779974,5287.8568744816639,4230.2854995853304,3172.7141246889969,2115.1427497926634,1057.5713748963299,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12]
[null,"Liberações",null,null,0,0,{"$f":"G$10*G$6+G$7*G$11","v":17978.713373237668}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E40:E41)*$G$12","v":0},0,{"$f":"SUM(G40:G41)*$G$12","v":1222.2499533179657},{"$f":"SUM(H40:H41)*$G$12","v":1222.2499533179657},1222.2499533179657,1222.2499533179657,1150.3528972404386,1078.4558411629112,1006.5587850853835,934.66172900785602,862.76467293032863,790.86761685280123,718.97056077527384,647.07350469774633,575.17644862021893,503.2793925426916,431.38233646516414,359.48528038763675,287.58822431010935,215.69116823258196,143.79411215505456,71.897056077527154,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13,-2.4732133689602564E-13]
[null,"Juros Pagos",null,null,{"$f":"-E42","v":0},{"$f":"-F42","v":0},{"$f":"-G42","v":-1222.2499533179657},{"$f":"-H42","v":-1222.2499533179657},-1222.2499533179657,-1222.2499533179657,-1150.3528972404386,-1078.4558411629112,-1006.5587850853835,-934.66172900785602,-862.76467293032863,-790.86761685280123,-718.97056077527384,-647.07350469774633,-575.17644862021893,-503.2793925426916,-431.38233646516414,-359.48528038763675,-287.58822431010935,-215.69116823258196,-143.79411215505456,-71.897056077527154,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13,2.4732133689602564E-13]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$G$15,E$5>$G$16),0,-($G$41)/($G$13-$G$14))","v":0},{"$f":"IF(OR(F$5<$G$15,F$5>$G$16),0,-($G$41)/($G$13-$G$14))","v":0},{"$f":"IF(OR(G$5<$G$15,G$5>$G$16),0,-($G$41)/($G$13-$G$14))","v":0},{"$f":"IF(OR(H$5<$G$15,H$5>$G$16),0,-($G$41)/($G$13-$G$14))","v":0},{"$f":"IF(OR(I$5<$G$15,I$5>$G$16),0,-($G$41)/($G$13-$G$14))","v":0},-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,-1057.5713748963335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 4"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E47:E51)","v":0},{"$f":"SUM(F47:F51)","v":0},0,32545.197342453986,32545.197342453986,32545.197342453986,30630.773969368456,28716.350596282926,26801.927223197396,24887.503850111865,22973.080477026335,21058.657103940805,19144.233730855274,17229.810357769744,15315.386984684215,13400.963611598687,11486.540238513158,9572.1168654276298,7657.6934923421013,5743.2701192565728,3828.8467461710443,1914.4233730855155,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11,-1.2960299500264227E-11]
[null,"Liberações",null,null,0,0,0,{"$f":"H$10*H$6+H$7*H$11","v":32545.19734245399}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E47:E48)*$H$12","v":0},0,0,{"$f":"SUM(H47:H48)*$H$12","v":2212.5257301087363},{"$f":"SUM(I47:I48)*$H$12","v":2212.5257301087358},2212.5257301087358,2212.5257301087358,2082.3771577493985,1952.228585390061,1822.0800130307234,1691.9314406713859,1561.7828683120483,1431.6342959527108,1301.4857235933732,1171.3371512340357,1041.1885788746984,911.04000651536103,780.89143415602359,650.74286179668616,520.59428943734872,390.44571707801134,260.29714471867396,130.14857235933653,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13,-8.810822626920913E-13]
[null,"Juros Pagos",null,null,{"$f":"-E49","v":0},{"$f":"-F49","v":0},{"$f":"-G49","v":0},{"$f":"-H49","v":-2212.5257301087363},-2212.5257301087358,-2212.5257301087358,-2212.5257301087358,-2082.3771577493985,-1952.228585390061,-1822.0800130307234,-1691.9314406713859,-1561.7828683120483,-1431.6342959527108,-1301.4857235933732,-1171.3371512340357,-1041.1885788746984,-911.04000651536103,-780.89143415602359,-650.74286179668616,-520.59428943734872,-390.44571707801134,-260.29714471867396,-130.14857235933653,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13,8.810822626920913E-13]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$H$15,E$5>$H$16),0,-($H$48)/($H$13-$H$14))","v":0},0,0,{"$f":"IF(OR(H$5<$H$15,H$5>$H$16),0,-($H$48)/($H$13-$H$14))","v":0},{"$f":"IF(OR(I$5<$H$15,I$5>$H$16),0,-($H$48)/($H$13-$H$14))","v":0},{"$f":"IF(OR(J$5<$H$15,J$5>$H$16),0,-($H$48)/($H$13-$H$14))","v":0},-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,-1914.4233730855287,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 5"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E54:E58)","v":0},{"$f":"SUM(F54:F58)","v":0},0,0,25435.205258095051,25435.205258095051,25435.205258095051,23939.016713501223,22442.828168907396,20946.639624313568,19450.45107971974,17954.262535125912,16458.073990532084,14961.885445938258,13465.696901344432,11969.508356750606,10473.31981215678,8977.1312675629542,7480.9427229691282,5984.7541783753022,4488.5656337814762,2992.3770891876497,1496.1885445938233,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12,-3.1832314562052488E-12]
[null,"Liberações",null,null,0,0,0,0,{"$f":"I$10*I$6+I$7*I$11","v":25435.205258095051}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E54:E55)*$I$12","v":0},0,0,0,{"$f":"SUM(I54:I55)*$I$12","v":1729.1659193819767},{"$f":"SUM(J54:J55)*$I$12","v":1729.1659193819767},1729.1659193819767,1729.1659193819767,1627.4502770653899,1525.7346347488028,1424.018992432216,1322.303350115629,1220.5877077990419,1118.8720654824551,1017.1564231658682,915.4407808492814,813.72513853269459,712.00949621610766,610.29385389952085,508.57821158293405,406.86256926634718,305.14692694976037,203.4312846331735,101.71564231658665,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13,-2.1640616978402243E-13]
[null,"Juros Pagos",null,null,{"$f":"-E56","v":0},{"$f":"-F56","v":0},{"$f":"-G56","v":0},{"$f":"-H56","v":0},-1729.1659193819767,-1729.1659193819767,-1729.1659193819767,-1729.1659193819767,-1627.4502770653899,-1525.7346347488028,-1424.018992432216,-1322.303350115629,-1220.5877077990419,-1118.8720654824551,-1017.1564231658682,-915.4407808492814,-813.72513853269459,-712.00949621610766,-610.29385389952085,-508.57821158293405,-406.86256926634718,-305.14692694976037,-203.4312846331735,-101.71564231658665,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13,2.1640616978402243E-13]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$I$15,E$5>$I$16),0,-($I$55)/($I$13-$I$14))","v":0},0,0,0,{"$f":"IF(OR(I$5<$I$15,I$5>$I$16),0,-($I$55)/($I$13-$I$14))","v":0},{"$f":"IF(OR(J$5<$I$15,J$5>$I$16),0,-($I$55)/($I$13-$I$14))","v":0},{"$f":"IF(OR(K$5<$I$15,K$5>$I$16),0,-($I$55)/($I$13-$I$14))","v":0},-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,-1496.1885445938265,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 6"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E61:E65)","v":0},{"$f":"SUM(F61:F65)","v":0},0,0,0,99237.885530811895,99237.885530811895,99237.885530811895,93400.362852528837,87562.840174245779,81725.317495962721,75887.794817679664,70050.272139396606,64212.749461113555,58375.226782830498,52537.704104547447,46700.181426264397,40862.658747981346,35025.136069698296,29187.613391415245,23350.090713132195,17512.568034849144,11675.045356566092,5837.5226782830377,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11]
[null,"Liberações",null,null,0,0,0,0,0,{"$f":"J$10*J$6+J$7*J$11","v":99237.885530811895}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E61:E62)*$J$12","v":0},0,0,0,{"$f":"SUM(I61:I62)*$J$12","v":0},{"$f":"SUM(J61:J62)*$J$12","v":6746.5061842501309},{"$f":"SUM(K61:K62)*$J$12","v":6746.5061842501309},6746.5061842501309,6746.5061842501309,6349.6528792942408,5952.7995743383508,5555.9462693824598,5159.0929644265698,4762.2396594706788,4365.3863545147897,3968.5330495588987,3571.6797446030087,3174.8264396471191,2777.973134691229,2381.119829735339,1984.2665247794491,1587.4132198235593,1190.5599148676692,793.7066099117792,396.85330495588909,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13,-9.8928534758410256E-13]
[null,"Juros Pagos",null,null,{"$f":"-E63","v":0},{"$f":"-F63","v":0},{"$f":"-G63","v":0},{"$f":"-H63","v":0},0,-6746.5061842501309,-6746.5061842501309,-6746.5061842501309,-6746.5061842501309,-6349.6528792942408,-5952.7995743383508,-5555.9462693824598,-5159.0929644265698,-4762.2396594706788,-4365.3863545147897,-3968.5330495588987,-3571.6797446030087,-3174.8264396471191,-2777.973134691229,-2381.119829735339,-1984.2665247794491,-1587.4132198235593,-1190.5599148676692,-793.7066099117792,-396.85330495588909,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13,9.8928534758410256E-13]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$J$15,E$5>$J$16),0,-($J$62)/($J$13-$J$14))","v":0},0,0,0,0,{"$f":"IF(OR(J$5<$J$15,J$5>$J$16),0,-($J$62)/($J$13-$J$14))","v":0},{"$f":"IF(OR(K$5<$J$15,K$5>$J$16),0,-($J$62)/($J$13-$J$14))","v":0},{"$f":"IF(OR(L$5<$J$15,L$5>$J$16),0,-($J$62)/($J$13-$J$14))","v":0},-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,-5837.5226782830523,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 7"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E68:E72)","v":0},{"$f":"SUM(F68:F72)","v":0},0,0,0,0,28529.749216033815,28529.749216033815,28529.749216033815,26851.528673914177,25173.30813179454,23495.087589674902,21816.867047555264,20138.646505435627,18460.425963315989,16782.205421196351,15103.984879076716,13425.76433695708,11747.543794837444,10069.323252717808,8391.1027105981721,6712.8821684785362,5034.6616263589003,3356.4410842392645,1678.2205421196284,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12]
[null,"Liberações",null,null,0,0,0,0,0,0,{"$f":"K$10*K$6+K$7*K$11","v":28529.749216033815}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E68:E69)*$K$12","v":0},0,0,0,0,0,{"$f":"SUM(K68:K69)*$K$12","v":1939.5428317677777},{"$f":"SUM(L68:L69)*$K$12","v":1939.5428317677777},1939.5428317677777,1939.5428317677777,1825.4520769579083,1711.3613221480389,1597.2705673381695,1483.1798125283001,1369.0890577184307,1254.9983029085613,1140.9075480986919,1026.8167932888227,912.72603847895346,798.63528366908429,684.54452885921501,570.45377404934572,456.3630192394765,342.27226442960728,228.18150961973799,114.09075480986874,-5.2555784090405451E-13,-5.2555784090405451E-13,-5.2555784090405451E-13,-5.2555784090405451E-13,-5.2555784090405451E-13,-5.2555784090405451E-13,-5.2555784090405451E-13,-5.2555784090405451E-13,-5.2555784090405451E-13]
[null,"Juros Pagos",null,null,{"$f":"-E70","v":0},{"$f":"-F70","v":0},{"$f":"-G70","v":0},{"$f":"-H70","v":0},0,0,-1939.5428317677777,-1939.5428317677777,-1939.5428317677777,-1939.5428317677777,-1825.4520769579083,-1711.3613221480389,-1597.2705673381695,-1483.1798125283001,-1369.0890577184307,-1254.9983029085613,-1140.9075480986919,-1026.8167932888227,-912.72603847895346,-798.63528366908429,-684.54452885921501,-570.45377404934572,-456.3630192394765,-342.27226442960728,-228.18150961973799,-114.09075480986874,5.2555784090405451E-13,5.2555784090405451E-13,5.2555784090405451E-13,5.2555784090405451E-13,5.2555784090405451E-13,5.2555784090405451E-13,5.2555784090405451E-13,5.2555784090405451E-13,5.2555784090405451E-13]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$K$15,E$5>$K$16),0,-($K$69)/($K$13-$K$14))","v":0},0,0,0,0,0,{"$f":"IF(OR(K$5<$K$15,K$5>$K$16),0,-($K$69)/($K$13-$K$14))","v":0},{"$f":"IF(OR(L$5<$K$15,L$5>$K$16),0,-($K$69)/($K$13-$K$14))","v":0},{"$f":"IF(OR(M$5<$K$15,M$5>$K$16),0,-($K$69)/($K$13-$K$14))","v":0},-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,-1678.2205421196361,0,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 8"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E75:E79)","v":0},{"$f":"SUM(F75:F79)","v":0},{"$f":"SUM(G75:G79)","v":0},{"$f":"SUM(H75:H79)","v":0},{"$f":"SUM(I75:I79)","v":0},{"$f":"SUM(J75:J79)","v":0},{"$f":"SUM(K75:K79)","v":0},{"$f":"SUM(L75:L79)","v":13753.002861596127},{"$f":"SUM(M75:M79)","v":13753.002861596127},{"$f":"SUM(N75:N79)","v":13753.002861596127},{"$f":"SUM(O75:O79)","v":12944.002693266943},{"$f":"SUM(P75:P79)","v":12135.002524937758},{"$f":"SUM(Q75:Q79)","v":11326.002356608573},{"$f":"SUM(R75:R79)","v":10517.002188279388},{"$f":"SUM(S75:S79)","v":9708.0020199502032},{"$f":"SUM(T75:T79)","v":8899.0018516210184},{"$f":"SUM(U75:U79)","v":8090.0016832918345},{"$f":"SUM(V75:V79)","v":7281.0015149626497},{"$f":"SUM(W75:W79)","v":6472.0013466334658},{"$f":"SUM(X75:X79)","v":5663.0011783042819},{"$f":"SUM(Y75:Y79)","v":4854.001009975098},{"$f":"SUM(Z75:Z79)","v":4045.0008416459141},{"$f":"SUM(AA75:AA79)","v":3236.0006733167306},{"$f":"SUM(AB75:AB79)","v":2427.0005049875467},{"$f":"SUM(AC75:AC79)","v":1618.0003366583628},{"$f":"SUM(AD75:AD79)","v":809.0001683291789},{"$f":"SUM(AE75:AE79)","v":-5.0022208597511053E-12},{"$f":"SUM(AF75:AF79)","v":-5.0022208597511053E-12},{"$f":"SUM(AG75:AG79)","v":-5.0022208597511053E-12},{"$f":"SUM(AH75:AH79)","v":-5.0022208597511053E-12},{"$f":"SUM(AI75:AI79)","v":-5.0022208597511053E-12},{"$f":"SUM(AJ75:AJ79)","v":-5.0022208597511053E-12},{"$f":"SUM(AK75:AK79)","v":-5.0022208597511053E-12},{"$f":"SUM(AL75:AL79)","v":-5.0022208597511053E-12}]
[null,"Liberações",null,null,0,0,0,0,0,0,0,{"$f":"L$10*L$6+L$7*L$11","v":13753.002861596127}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E75:E76)*$K$12","v":0},0,0,0,0,0,{"$f":"SUM(K75:K76)*$K$12","v":0},{"$f":"SUM(L75:L76)*$L$12","v":934.97275119752271},{"$f":"SUM(M75:M76)*$L$12","v":934.97275119752271},934.97275119752271,934.97275119752271,879.97435406825662,824.97595693899052,769.97755980972443,714.97916268045833,659.98076555119223,604.98236842192614,549.98397129266004,494.98557416339395,439.98717703412791,384.98877990486187,329.99038277559583,274.99198564632979,219.99358851706381,164.99519138779777,109.99679425853174,54.998397129265697,-3.4006683823203523E-13,-3.4006683823203523E-13,-3.4006683823203523E-13,-3.4006683823203523E-13,-3.4006683823203523E-13,-3.4006683823203523E-13,-3.4006683823203523E-13,-3.4006683823203523E-13]
[null,"Juros Pagos",null,null,{"$f":"-E77","v":0},{"$f":"-F77","v":0},{"$f":"-G77","v":0},{"$f":"-H77","v":0},0,0,0,{"$f":"-L77","v":-934.97275119752271},-934.97275119752271,-934.97275119752271,-934.97275119752271,-879.97435406825662,-824.97595693899052,-769.97755980972443,-714.97916268045833,-659.98076555119223,-604.98236842192614,-549.98397129266004,-494.98557416339395,-439.98717703412791,-384.98877990486187,-329.99038277559583,-274.99198564632979,-219.99358851706381,-164.99519138779777,-109.99679425853174,-54.998397129265697,3.4006683823203523E-13,3.4006683823203523E-13,3.4006683823203523E-13,3.4006683823203523E-13,3.4006683823203523E-13,3.4006683823203523E-13,3.4006683823203523E-13,3.4006683823203523E-13]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$L$15,E$5>$L$16),0,-($L$76)/($L$13-$L$14))","v":0},0,0,0,0,0,0,{"$f":"IF(OR(L$5<$L$15,L$5>$L$16),0,-($L$76)/($L$13-$L$14))","v":0},{"$f":"IF(OR(M$5<$L$15,M$5>$L$16),0,-($L$76)/($L$13-$L$14))","v":0},{"$f":"IF(OR(N$5<$L$15,N$5>$L$16),0,-($L$76)/($L$13-$L$14))","v":0},-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,-809.00016832918391,0,0,0,0,0,0,0,0]
[]
[null,"Tranche 9"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E82:E86)","v":0},{"$f":"SUM(F82:F86)","v":0},{"$f":"SUM(G82:G86)","v":0},{"$f":"SUM(H82:H86)","v":0},{"$f":"SUM(I82:I86)","v":0},{"$f":"SUM(J82:J86)","v":0},{"$f":"SUM(K82:K86)","v":0},{"$f":"SUM(L82:L86)","v":0},{"$f":"SUM(M82:M86)","v":5114.8672620307098},{"$f":"SUM(N82:N86)","v":5114.8672620307098},{"$f":"SUM(O82:O86)","v":5114.8672620307098},{"$f":"SUM(P82:P86)","v":4813.992717205374},{"$f":"SUM(Q82:Q86)","v":4513.1181723800382},{"$f":"SUM(R82:R86)","v":4212.2436275547025},{"$f":"SUM(S82:S86)","v":3911.3690827293667},{"$f":"SUM(T82:T86)","v":3610.4945379040305},{"$f":"SUM(U82:U86)","v":3309.6199930786947},{"$f":"SUM(V82:V86)","v":3008.745448253359},{"$f":"SUM(W82:W86)","v":2707.8709034280232},{"$f":"SUM(X82:X86)","v":2406.9963586026875},{"$f":"SUM(Y82:Y86)","v":2106.1218137773517},{"$f":"SUM(Z82:Z86)","v":1805.2472689520159},{"$f":"SUM(AA82:AA86)","v":1504.3727241266802},{"$f":"SUM(AB82:AB86)","v":1203.4981793013444},{"$f":"SUM(AC82:AC86)","v":902.62363447600853},{"$f":"SUM(AD82:AD86)","v":601.74908965067266},{"$f":"SUM(AE82:AE86)","v":300.87454482533678},{"$f":"SUM(AF82:AF86)","v":9.0949470177292824E-13},{"$f":"SUM(AG82:AG86)","v":9.0949470177292824E-13},{"$f":"SUM(AH82:AH86)","v":9.0949470177292824E-13},{"$f":"SUM(AI82:AI86)","v":9.0949470177292824E-13},{"$f":"SUM(AJ82:AJ86)","v":9.0949470177292824E-13},{"$f":"SUM(AK82:AK86)","v":9.0949470177292824E-13},{"$f":"SUM(AL82:AL86)","v":9.0949470177292824E-13}]
[null,"Liberações",null,null,null,null,null,null,null,null,null,null,{"$f":"M$10*M$6+M$7*M$11","v":5114.8672620307098}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E82:E83)*$S$12","v":0},0,0,0,0,0,0,{"$f":"SUM(L82:L83)*$S$12","v":0},{"$f":"SUM(M82:M83)*$M$12","v":347.72489790902142},{"$f":"SUM(N82:N83)*$M$12","v":347.72489790902142},{"$f":"SUM(O82:O83)*$M$12","v":347.72489790902142},347.72489790902142,327.27049214966723,306.81608639031305,286.36168063095886,265.90727487160467,245.45286911225043,224.99846335289624,204.54405759354202,184.08965183418783,163.63524607483365,143.18084031547946,122.72643455612526,102.27202879677107,81.817623037416865,61.363217278062663,40.908811518708468,20.454405759354263,6.183033422400641E-14,6.183033422400641E-14,6.183033422400641E-14,6.183033422400641E-14,6.183033422400641E-14,6.183033422400641E-14,6.183033422400641E-14]
[null,"Juros Pagos",null,null,{"$f":"-E84","v":0},{"$f":"-F84","v":0},{"$f":"-G84","v":0},{"$f":"-H84","v":0},0,0,0,{"$f":"-L84","v":0},{"$f":"-M84","v":-347.72489790902142},{"$f":"-N84","v":-347.72489790902142},-347.72489790902142,-347.72489790902142,-327.27049214966723,-306.81608639031305,-286.36168063095886,-265.90727487160467,-245.45286911225043,-224.99846335289624,-204.54405759354202,-184.08965183418783,-163.63524607483365,-143.18084031547946,-122.72643455612526,-102.27202879677107,-81.817623037416865,-61.363217278062663,-40.908811518708468,-20.454405759354263,-6.183033422400641E-14,-6.183033422400641E-14,-6.183033422400641E-14,-6.183033422400641E-14,-6.183033422400641E-14,-6.183033422400641E-14,-6.183033422400641E-14]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$M$15,E$5>$M$16),0,-($M$83)/($M$13-$M$14))","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(M$5<$M$15,M$5>$M$16),0,-($M$83)/($M$13-$M$14))","v":0},{"$f":"IF(OR(N$5<$M$15,N$5>$M$16),0,-($M$83)/($M$13-$M$14))","v":0},{"$f":"IF(OR(O$5<$M$15,O$5>$M$16),0,-($M$83)/($M$13-$M$14))","v":0},{"$f":"IF(OR(P$5<$M$15,P$5>$M$16),0,-($M$83)/($M$13-$M$14))","v":-300.87454482533587},{"$f":"IF(OR(Q$5<$M$15,Q$5>$M$16),0,-($M$83)/($M$13-$M$14))","v":-300.87454482533587},-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,-300.87454482533587,0,0,0,0,0,0,0]
[]
[null,"Tranche 10"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E89:E93)","v":0},{"$f":"SUM(F89:F93)","v":0},{"$f":"SUM(G89:G93)","v":0},{"$f":"SUM(H89:H93)","v":0},{"$f":"SUM(I89:I93)","v":0},{"$f":"SUM(J89:J93)","v":0},{"$f":"SUM(K89:K93)","v":0},{"$f":"SUM(L89:L93)","v":0},{"$f":"SUM(M89:M93)","v":0},{"$f":"SUM(N89:N93)","v":156376.88836532651},{"$f":"SUM(O89:O93)","v":156376.88836532651},{"$f":"SUM(P89:P93)","v":156376.88836532651},{"$f":"SUM(Q89:Q93)","v":147178.24787324847},137979.60738117044,{"$f":"SUM(S89:S93)","v":128780.96688909241},{"$f":"SUM(T89:T93)","v":119582.32639701436},{"$f":"SUM(U89:U93)","v":110383.68590493633},{"$f":"SUM(V89:V93)","v":101185.04541285828},{"$f":"SUM(W89:W93)","v":91986.404920780245},{"$f":"SUM(X89:X93)","v":82787.764428702212},{"$f":"SUM(Y89:Y93)","v":73589.123936624179},{"$f":"SUM(Z89:Z93)","v":64390.483444546146},{"$f":"SUM(AA89:AA93)","v":55191.842952468112},{"$f":"SUM(AB89:AB93)","v":45993.202460390079},{"$f":"SUM(AC89:AC93)","v":36794.561968312046},{"$f":"SUM(AD89:AD93)","v":27595.921476234016},{"$f":"SUM(AE89:AE93)","v":18397.280984155987},{"$f":"SUM(AF89:AF93)","v":9198.6404920779569},{"$f":"SUM(AG89:AG93)","v":-7.2759576141834259E-11},{"$f":"SUM(AH89:AH93)","v":-7.2759576141834259E-11},{"$f":"SUM(AI89:AI93)","v":-7.2759576141834259E-11},{"$f":"SUM(AJ89:AJ93)","v":-7.2759576141834259E-11},{"$f":"SUM(AK89:AK93)","v":-7.2759576141834259E-11},{"$f":"SUM(AL89:AL93)","v":-7.2759576141834259E-11}]
[null,"Liberações",null,null,0,0,0,0,0,0,0,{"$f":"L23*L25","v":0},null,{"$f":"N$10*N$6+N$7*N11","v":156376.88836532651}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E89:E90)*$S$12","v":0},{"$f":"SUM(F89:F90)*$S$12","v":0},0,0,0,0,0,0,0,{"$f":"SUM(N89:N90)*$N$12","v":10630.996809206566},10630.996809206566,10630.996809206566,10630.996809206566,10005.644055723826,{"$f":"SUM(S89:S90)*$S$12","v":9380.2913022410867},{"$f":"SUM(T89:T90)*$S$12","v":8754.9385487583477},8129.5857952756069,7504.2330417928679,6878.8802883101271,6253.5275348273881,5628.1747813446491,5002.8220278619092,4377.4692743791702,3752.1165208964303,3126.7637674136909,2501.4110139309519,1876.0582604482124,1250.7055069654734,625.35275348273422,-4.9464267379205128E-12,-4.9464267379205128E-12,-4.9464267379205128E-12,-4.9464267379205128E-12,-4.9464267379205128E-12,-4.9464267379205128E-12]
[null,"Juros Pagos",null,null,{"$f":"-E91","v":0},{"$f":"-F91","v":0},{"$f":"-G91","v":0},{"$f":"-H91","v":0},0,0,0,{"$f":"-L91","v":0},{"$f":"-M91","v":0},{"$f":"-N91","v":-10630.996809206566},-10630.996809206566,-10630.996809206566,-10630.996809206566,-10005.644055723826,-9380.2913022410867,-8754.9385487583477,-8129.5857952756069,-7504.2330417928679,-6878.8802883101271,-6253.5275348273881,-5628.1747813446491,-5002.8220278619092,-4377.4692743791702,-3752.1165208964303,-3126.7637674136909,-2501.4110139309519,-1876.0582604482124,-1250.7055069654734,-625.35275348273422,4.9464267379205128E-12,4.9464267379205128E-12,4.9464267379205128E-12,4.9464267379205128E-12,4.9464267379205128E-12,4.9464267379205128E-12]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$N$15,E$5>$N$16),0,-($N$90)/($N$13-$N$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,-9198.6404920780296,0,0,0,0,0,0]
[]
[null,"Tranche 11"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E96:E100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,10374.282933699164,10374.282933699164,10374.282933699164,9509.7593558908993,8645.2357780826351,7780.7122002743718,6916.1886224661075,6051.6650446578442,5187.1414668495809,4322.6178890413175,3458.0943112330538,2593.57073342479,1729.0471556165262,864.52357780826253,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12]
[null,"Liberações",null,null,0,0,0,0,0,0,0,{"$f":"L23*L25","v":0},null,null,{"$f":"O$10*O$6+O$7","v":0},null,null,null,{"$f":"S$10*S$6+S$7*S$11","v":10374.282933699164}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E96:E97)*$T$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,705.27665513017291,705.27665513017291,705.27665513017291,705.27665513017291,646.50360053599184,587.73054594181076,528.95749134762968,470.18443675344855,411.41138215926748,352.6383275650864,293.86527297090538,235.09221837672428,176.31916378254317,117.54610918836208,58.773054594181005,-7.7287917780008012E-14,-7.7287917780008012E-14,-7.7287917780008012E-14,-7.7287917780008012E-14,-7.7287917780008012E-14,-7.7287917780008012E-14]
[null,"Juros Pagos",null,null,{"$f":"-E98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-705.27665513017291,-705.27665513017291,-705.27665513017291,-705.27665513017291,-646.50360053599184,-587.73054594181076,-528.95749134762968,-470.18443675344855,-411.41138215926748,-352.6383275650864,-293.86527297090538,-235.09221837672428,-176.31916378254317,-117.54610918836208,-58.773054594181005,7.7287917780008012E-14,7.7287917780008012E-14,7.7287917780008012E-14,7.7287917780008012E-14,7.7287917780008012E-14,7.7287917780008012E-14]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$S$15,E$5>$S$16),0,-($S$97)/($S$13-$S$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,0,0,0,0,0,0]
[]
[null,"Tranche 12"]
[null,"Saldo Devedor",null,null,0,{"$f":"SUM(E103:E107)","v":0},{"$f":"SUM(F103:F107)","v":0},{"$f":"SUM(G103:G107)","v":0},{"$f":"SUM(H103:H107)","v":0},{"$f":"SUM(I103:I107)","v":0},{"$f":"SUM(J103:J107)","v":0},{"$f":"SUM(K103:K107)","v":0},{"$f":"SUM(L103:L107)","v":0},{"$f":"SUM(M103:M107)","v":0},{"$f":"SUM(N103:N107)","v":0},{"$f":"SUM(O103:O107)","v":0},{"$f":"SUM(P103:P107)","v":0},{"$f":"SUM(Q103:Q107)","v":0},{"$f":"SUM(R103:R107)","v":0},{"$f":"SUM(S103:S107)","v":0},{"$f":"SUM(T103:T107)","v":10374.282933699164},{"$f":"SUM(U103:U107)","v":10374.282933699164},{"$f":"SUM(V103:V107)","v":10374.282933699164},{"$f":"SUM(W103:W107)","v":9509.7593558908993},{"$f":"SUM(X103:X107)","v":8645.2357780826351},{"$f":"SUM(Y103:Y107)","v":7780.7122002743718},{"$f":"SUM(Z103:Z107)","v":6916.1886224661075},{"$f":"SUM(AA103:AA107)","v":6051.6650446578442},{"$f":"SUM(AB103:AB107)","v":5187.1414668495809},{"$f":"SUM(AC103:AC107)","v":4322.6178890413175},{"$f":"SUM(AD103:AD107)","v":3458.0943112330538},{"$f":"SUM(AE103:AE107)","v":2593.57073342479},{"$f":"SUM(AF103:AF107)","v":1729.0471556165262},{"$f":"SUM(AG103:AG107)","v":864.52357780826253},{"$f":"SUM(AH103:AH107)","v":-1.1368683772161603E-12},{"$f":"SUM(AI103:AI107)","v":-1.1368683772161603E-12},{"$f":"SUM(AJ103:AJ107)","v":-1.1368683772161603E-12},{"$f":"SUM(AK103:AK107)","v":-1.1368683772161603E-12},{"$f":"SUM(AL103:AL107)","v":-1.1368683772161603E-12}]
[null,"Liberações",null,null,0,0,0,0,0,0,0,{"$f":"L30*L32","v":0},null,null,{"$f":"O$10*O$6+O$7","v":0},null,null,null,null,{"$f":"T$10*T$6+T$7*T$11","v":10374.282933699164}]
[null,"Juros Contabilizados",null,null,{"$f":"SUM(E103:E104)*$T$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T103:T104)*$T$12","v":705.27665513017291},{"$f":"SUM(U103:U104)*$T$12","v":705.27665513017291},705.27665513017291,705.27665513017291,646.50360053599184,587.73054594181076,528.95749134762968,470.18443675344855,411.41138215926748,352.6383275650864,293.86527297090538,235.09221837672428,176.31916378254317,117.54610918836208,58.773054594181005,-7.7287917780008012E-14,-7.7287917780008012E-14,-7.7287917780008012E-14,-7.7287917780008012E-14,-7.7287917780008012E-14]
[null,"Juros Pagos",null,null,{"$f":"-E105","v":0},{"$f":"-F105","v":0},{"$f":"-G105","v":0},{"$f":"-H105","v":0},0,0,0,{"$f":"-L105","v":0},{"$f":"-M105","v":0},0,0,0,0,0,0,-705.27665513017291,-705.27665513017291,-705.27665513017291,-705.27665513017291,-646.50360053599184,-587.73054594181076,-528.95749134762968,-470.18443675344855,-411.41138215926748,-352.6383275650864,-293.86527297090538,-235.09221837672428,-176.31916378254317,-117.54610918836208,-58.773054594181005,7.7287917780008012E-14,7.7287917780008012E-14,7.7287917780008012E-14,7.7287917780008012E-14,7.7287917780008012E-14]
[null,"Amortização",null,null,{"$f":"IF(OR(E$5<$T$15,E$5>$T$16),0,-($T$104)/($T$13-$T$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(T$5<$T$15,T$5>$T$16),0,-($T$104)/($T$13-$T$14))","v":0},{"$f":"IF(OR(U$5<$T$15,U$5>$T$16),0,-($T$104)/($T$13-$T$14))","v":0},{"$f":"IF(OR(V$5<$T$15,V$5>$T$16),0,-($T$104)/($T$13-$T$14))","v":0},{"$f":"IF(OR(W$5<$T$15,W$5>$T$16),0,-($T$104)/($T$13-$T$14))","v":-864.52357780826367},-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,-864.52357780826367,0,0,0,0,0]
[]
[null,"Tranche 13"]
[null,"Saldo Devedor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U110:U114)","v":18616.032825195231},{"$f":"SUM(V110:V114)","v":18616.032825195231},{"$f":"SUM(W110:W114)","v":18616.032825195231},{"$f":"SUM(X110:X114)","v":17064.696756428963},{"$f":"SUM(Y110:Y114)","v":15513.360687662693},{"$f":"SUM(Z110:Z114)","v":13962.024618896423},{"$f":"SUM(AA110:AA114)","v":12410.688550130153},{"$f":"SUM(AB110:AB114)","v":10859.352481363883},{"$f":"SUM(AC110:AC114)","v":9308.0164125976135},{"$f":"SUM(AD110:AD114)","v":7756.6803438313436},{"$f":"SUM(AE110:AE114)","v":6205.3442750650729},{"$f":"SUM(AF110:AF114)","v":4654.0082062988031},{"$f":"SUM(AG110:AG114)","v":3102.6721375325333},{"$f":"SUM(AH110:AH114)","v":1551.3360687662637},{"$f":"SUM(AI110:AI114)","v":-5.9117155615240335E-12},{"$f":"SUM(AJ110:AJ114)","v":-5.9117155615240335E-12},{"$f":"SUM(AK110:AK114)","v":-5.9117155615240335E-12},{"$f":"SUM(AL110:AL114)","v":-5.9117155615240335E-12}]
[null,"Liberações",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$10*U$6+U$7*U$11","v":18616.032825195234}]
[null,"Juros Contabilizados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U110:U111)*$U$12","v":1265.57695087516},{"$f":"SUM(V110:V111)*$U$12","v":1265.5769508751598},1265.5769508751598,1265.5769508751598,1160.1122049688965,1054.6474590626333,949.18271315636991,843.71796725010654,738.25322134384317,632.78847543757979,527.32372953131642,421.85898362505304,316.39423771878967,210.92949181252629,105.46474590626295,-4.0189717245604169E-13,-4.0189717245604169E-13,-4.0189717245604169E-13,-4.0189717245604169E-13]
[null,"Juros Pagos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-U112","v":-1265.57695087516},-1265.5769508751598,-1265.5769508751598,-1265.5769508751598,-1160.1122049688965,-1054.6474590626333,-949.18271315636991,-843.71796725010654,-738.25322134384317,-632.78847543757979,-527.32372953131642,-421.85898362505304,-316.39423771878967,-210.92949181252629,-105.46474590626295,4.0189717245604169E-13,4.0189717245604169E-13,4.0189717245604169E-13,4.0189717245604169E-13]
[null,"Amortização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(U$5<$U$15,U$5>$U$16),0,-($U$111)/($U$13-$U$14))","v":0},{"$f":"IF(OR(V$5<$U$15,V$5>$U$16),0,-($U$111)/($U$13-$U$14))","v":0},{"$f":"IF(OR(W$5<$U$15,W$5>$U$16),0,-($U$111)/($U$13-$U$14))","v":0},{"$f":"IF(OR(X$5<$U$15,X$5>$U$16),0,-($U$111)/($U$13-$U$14))","v":-1551.3360687662696},-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,-1551.3360687662696,0,0,0,0]
[]
[null,"Tranche 14"]
[null,"Saldo Devedor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X117:X121)","v":27088.804976339168},{"$f":"SUM(Y117:Y121)","v":27088.804976339168},{"$f":"SUM(Z117:Z121)","v":27088.804976339168},{"$f":"SUM(AA117:AA121)","v":23218.975694005003},{"$f":"SUM(AB117:AB121)","v":19349.146411670838},{"$f":"SUM(AC117:AC121)","v":15479.31712933667},{"$f":"SUM(AD117:AD121)","v":11609.487847002501},{"$f":"SUM(AE117:AE121)","v":7739.6585646683343},{"$f":"SUM(AF117:AF121)","v":3869.8292823341676},{"$f":"SUM(AG117:AG121)","v":0},{"$f":"SUM(AH117:AH121)","v":0},{"$f":"SUM(AI117:AI121)","v":0},{"$f":"SUM(AJ117:AJ121)","v":0},{"$f":"SUM(AK117:AK121)","v":0},{"$f":"SUM(AL117:AL121)","v":0}]
[null,"Liberações",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$10*X$6+X$7*X$11","v":27088.804976339168}]
[null,"Juros Contabilizados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X117:X118)*$X$12","v":1841.582872501604},{"$f":"SUM(Y117:Y118)*$X$12","v":1841.582872501604},1841.582872501604,1841.582872501604,1578.4996050013749,1315.4163375011458,1052.3330700009167,789.24980250068745,526.16653500045834,263.08326750022917,0,0,0,0,0,0]
[null,"Juros Pagos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-X119","v":-1841.582872501604},{"$f":"-Y119","v":-1841.582872501604},-1841.582872501604,-1841.582872501604,-1578.4996050013749,-1315.4163375011458,-1052.3330700009167,-789.24980250068745,-526.16653500045834,-263.08326750022917,0,0,0,0,0,0]
[null,"Amortização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$5<$X$15,X$5>$X$16),0,-($X$118)/($X$13-$X$14))","v":0},{"$f":"IF(OR(Y$5<$X$15,Y$5>$X$16),0,-($X$118)/($X$13-$X$14))","v":0},{"$f":"IF(OR(Z$5<$X$15,Z$5>$X$16),0,-($X$118)/($X$13-$X$14))","v":0},-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,0,0,0,0,0,0]
[]
[null,"Tranche 15"]
[null,"Saldo Devedor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y124:Y128)","v":27088.804976339168},27088.804976339168,{"$f":"SUM(AA124:AA128)","v":27088.804976339168},{"$f":"SUM(AB124:AB128)","v":23218.975694005003},{"$f":"SUM(AC124:AC128)","v":19349.146411670838},{"$f":"SUM(AD124:AD128)","v":15479.31712933667},{"$f":"SUM(AE124:AE128)","v":11609.487847002501},{"$f":"SUM(AF124:AF128)","v":7739.6585646683343},{"$f":"SUM(AG124:AG128)","v":3869.8292823341676},{"$f":"SUM(AH124:AH128)","v":0},{"$f":"SUM(AI124:AI128)","v":0},{"$f":"SUM(AJ124:AJ128)","v":0},{"$f":"SUM(AK124:AK128)","v":0},{"$f":"SUM(AL124:AL128)","v":0}]
[null,"Liberações",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$10*Y$6+Y$7*Y$11","v":27088.804976339168}]
[null,"Juros Contabilizados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y124:Y125)*$Y$12","v":1841.582872501604},{"$f":"SUM(Z124:Z125)*$Z$12","v":1841.582872501604},{"$f":"SUM(AA124:AA125)*$Z$12","v":1841.582872501604},{"$f":"SUM(AB124:AB125)*$Z$12","v":1841.582872501604},1578.4996050013749,1315.4163375011458,1052.3330700009167,789.24980250068745,526.16653500045834,263.08326750022917,0,0,0,0,0]
[null,"Juros Pagos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y126","v":-1841.582872501604},-1841.582872501604,{"$f":"-AA126","v":-1841.582872501604},-1841.582872501604,-1578.4996050013749,-1315.4163375011458,-1052.3330700009167,-789.24980250068745,-526.16653500045834,-263.08326750022917,0,0,0,0,0]
[null,"Amortização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y$5<$Y$15,Y$5>$Y$16),0,-($Y$125)/($Y$13-$Y$14))","v":0},{"$f":"IF(OR(Z$5<$Y$15,Z$5>$Y$16),0,-($Y$125)/($Y$13-$Y$14))","v":0},0,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,-3869.8292823341667,0,0,0,0,0]
[]
[null,"Tranche 16"]
[null,"Saldo Devedor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y131:Y135)","v":0},{"$f":"SUM(Z131:Z135)","v":35330.554867835242},{"$f":"SUM(AA131:AA135)","v":35330.554867835242},{"$f":"SUM(AB131:AB135)","v":35330.554867835242},{"$f":"SUM(AC131:AC135)","v":30283.33274385878},{"$f":"SUM(AD131:AD135)","v":25236.110619882318},{"$f":"SUM(AE131:AE135)","v":20188.888495905856},{"$f":"SUM(AF131:AF135)","v":15141.666371929394},{"$f":"SUM(AG131:AG135)","v":10094.444247952932},{"$f":"SUM(AH131:AH135)","v":5047.2221239764685},{"$f":"SUM(AI131:AI135)","v":0},{"$f":"SUM(AJ131:AJ135)","v":0},{"$f":"SUM(AK131:AK135)","v":0},{"$f":"SUM(AL131:AL135)","v":0}]
[null,"Liberações",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$10*Z$6+Z$7*Z$11","v":35330.554867835242}]
[null,"Juros Contabilizados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y131:Y132)*$Y$12","v":0},{"$f":"SUM(Z131:Z132)*$Z$12","v":2401.8831682465916},{"$f":"SUM(AA131:AA132)*$Z$12","v":2401.8831682465916},{"$f":"SUM(AB131:AB132)*$Z$12","v":2401.8831682465916},2401.8831682465916,2058.7570013542213,1715.6308344618512,1372.5046675694809,1029.3785006771109,686.2523337847407,343.12616689237058,0,0,0,0]
[null,"Juros Pagos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Y133","v":0},{"$f":"-Z133","v":-2401.8831682465916},-2401.8831682465916,-2401.8831682465916,-2401.8831682465916,-2058.7570013542213,-1715.6308344618512,-1372.5046675694809,-1029.3785006771109,-686.2523337847407,-343.12616689237058,0,0,0,0]
[null,"Amortização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y$5<$Z$15,Y$5>$Z$16),0,-($Z$132)/($Z$13-$Z$14))","v":0},{"$f":"IF(OR(Z$5<$Z$15,Z$5>$Z$16),0,-($Z$132)/($Z$13-$Z$14))","v":0},{"$f":"IF(OR(AA$5<$Z$15,AA$5>$Z$16),0,-($Z$132)/($Z$13-$Z$14))","v":0},{"$f":"IF(OR(AB$5<$Z$15,AB$5>$Z$16),0,-($Z$132)/($Z$13-$Z$14))","v":0},{"$f":"IF(OR(AC$5<$Z$15,AC$5>$Z$16),0,-($Z$132)/($Z$13-$Z$14))","v":-5047.2221239764631},-5047.2221239764631,-5047.2221239764631,-5047.2221239764631,-5047.2221239764631,-5047.2221239764631,-5047.2221239764631,0,0,0,0]

{"sheet":"Custos Operacionais >>>>","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Despesas","index":20,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[36,2,36,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3]]}
[]
[null,"DESPESAS OPERACIONAIS"]
[]
[null,"SALÁRIOS E ENCARGOS SOCIAIS DA EQUIPE DE OPERAÇÃO E MANUTENÇÃO"]
[null,"Função","Código","Número Funcionários","Salário / Empregado (R$)","Encargos (%)","Custo / Empregado (R$)","Custo Mensal por função (R$)","Folha de Pagamento (R$)"]
[null,"Gerente de Distrito","P9955",1,{"$f":"VLOOKUP(C6,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":16939.498},{"$f":"VLOOKUP(C6,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":0.80920199999999998},{"$f":"E6*(1+F6)","v":30646.973660595999},{"$f":"D6*G6","v":30646.973660595999},{"$f":"H6*12","v":367763.68392715196}]
[null,"Gerente de O&M","P9819",1,{"$f":"VLOOKUP(C7,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":12819.5116},{"$f":"VLOOKUP(C7,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":0.82565699999999997},23404.031089121199,{"$f":"D7*G7","v":23404.031089121199},{"$f":"H7*12","v":280848.37306945439}]
[null,"Chefe de Oficina","P9811",1,{"$f":"VLOOKUP(C8,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":3447.1179999999999},{"$f":"VLOOKUP(C8,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.0940270000000001},7218.3581641860001,7218.3581641860001,86620.297970232001]
[null,"Técnico Mecânico/Elétrico","P9875",5,{"$f":"VLOOKUP(C9,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":2153.8584999999998},{"$f":"VLOOKUP(C9,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.293388},4939.6332375980001,24698.166187989998,296377.99425588001]
[null,"Mecânico/eletricista","P9867",5,{"$f":"VLOOKUP(C10,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":3204.4618999999998},{"$f":"VLOOKUP(C10,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.1172759999999999},6784.7302737843993,33923.651368921994,407083.8164270639]
[null,"Auxiliar mecân./eletricista","P9953",10,{"$f":"VLOOKUP(C11,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":2032.1420000000001},{"$f":"VLOOKUP(C11,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.3953789999999999},{"$f":"E11*(1+F11)","v":4867.7502718180003},{"$f":"D11*G11","v":48677.502718180003},{"$f":"H11*12","v":584130.03261816001}]
[null,"Operador de bombas","P9953",6,{"$f":"VLOOKUP(C12,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":2032.1420000000001},{"$f":"VLOOKUP(C12,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.3953789999999999},4867.7502718180003,29206.501630908002,350478.01957089605]
[null,"Canaleiros","P9903",4,{"$f":"VLOOKUP(C13,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":1741.8271},{"$f":"VLOOKUP(C13,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.40256},4184.8441173760002,16739.376469504001,200872.51763404801]
[null,"Encanador","P9903",1,{"$f":"VLOOKUP(C14,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":1741.8271},{"$f":"VLOOKUP(C14,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.40256},4184.8441173760002,4184.8441173760002,50218.129408512003]
[null,"Almoxarife","P9803",1,{"$f":"VLOOKUP(C15,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":2637.8},{"$f":"VLOOKUP(C15,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.1900500000000001},5776.9138900000007,5776.9138900000007,69322.966680000012]
[null,"Segurança armada",null,2,2883.8507733028873,{"$f":"F15","v":1.1900500000000001},{"$f":"E16*(1+F16)","v":6315.777386071989},12631.554772143978,151578.65726572773]
[null,"Vigilância desarmada","P9827",4,{"$f":"VLOOKUP(C17,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":1504.8},{"$f":"VLOOKUP(C17,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.7483880000000001},{"$f":"E17*(1+F17)","v":4135.7742624000002},16543.097049600001,198517.16459520001]
[null,"Téc. Contabilidade","P9806",1,{"$f":"VLOOKUP(C18,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":1907.4},{"$f":"VLOOKUP(C18,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.3581380000000001},4497.9124212000006,4497.9124212000006,53974.949054400007]
[null,"Aux. Escritório","P9806",1,{"$f":"VLOOKUP(C19,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":1907.4},{"$f":"VLOOKUP(C19,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.3581380000000001},4497.9124212000006,4497.9124212000006,53974.949054400007]
[null,"Secretária","P9878",1,{"$f":"VLOOKUP(C20,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":2811.5796},{"$f":"VLOOKUP(C20,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.1352070000000001},6003.3044429772008,6003.3044429772008,72039.653315726406]
[null,"Motorista","P9948",1,{"$f":"VLOOKUP(C21,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":2378.3386},{"$f":"VLOOKUP(C21,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.2256069999999999},5293.2470365302006,5293.2470365302006,63518.964438362411]
[null,"Pedreiro","P9952",1,{"$f":"VLOOKUP(C22,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":1907.4},{"$f":"VLOOKUP(C22,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.381961},4543.3524114000002,4543.3524114000002,54520.228936800006]
[null,"Servente","P9954",2,{"$f":"VLOOKUP(C23,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":1377.2},{"$f":"VLOOKUP(C23,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.6137889999999999},3599.7102107999999,7199.4204215999998,86393.045059199998]
[null,"Técnico Agrícola","P9897",2,{"$f":"VLOOKUP(C24,'Salários SICRO'!$A$6:$D$118,4,FALSE)","v":3466.6378},{"$f":"VLOOKUP(C24,'Salários SICRO'!$A$6:$E$118,5,FALSE)","v":1.0915459999999999},7250.6324240388003,14501.264848077601,174015.17817693122]
[null,"Total",null,{"$f":"SUM(D6:D24)","v":50},null,null,null,{"$f":"SUM(H6:H24)","v":300187.38512151217},{"$f":"SUM(I6:I24)","v":3602248.6214581458}]
[]
[null,"DESPESAS COM FROTA"]
[null,"Veiculo/ Tipo","Função",null,"Quantidade","Depreciação","Combustível","Total/mês","Total/ano"]
[null,"Automóvel Sedan","Gerência/Tec Agríc",null,2,{"$f":"78000/5/12","v":1300},{"$f":"23*(200/12)*5.5","v":2108.3333333333335},{"$f":"SUM(F29:G29)*E29","v":6816.666666666667},{"$f":"H29*12","v":81800}]
[null,"Utilitário","Transporte da Equipe",null,2,{"$f":"20.0761*182.5","v":3663.88825},{"$f":"23*(200/7.5)*5.5","v":3373.3333333333335},{"$f":"SUM(F30:G30)*E30","v":14074.443166666668},{"$f":"H30*12","v":168893.31800000003}]
[null,"Motos","Operação de comportas",null,2,{"$f":"26549/5/12","v":442.48333333333335},{"$f":"23*(300/40)*5.5","v":948.75},2782.4666666666667,33389.599999999999]
[null,"Caminhão munck","Serviços gerais",null,1,{"$f":"383.37/12*182.5","v":5830.4187500000007},{"$f":"23*(50/4.2)*6","v":1642.8571428571427},7473.2758928571438,89679.310714285733]
[null,"Retroescavadeira","Serviços gerais",null,1,{"$f":"36.3123*182.5","v":6626.9947499999998},{"$f":"12*(182.5*0.5)*6","v":6570},13196.99475,158363.93700000001]
[null,"Caminhão bascul.","Serviços gerais",null,1,{"$f":"180.5731/12*182.5","v":2746.2158958333334},{"$f":"23*(50/2.5)*6","v":2760},5506.215895833333,66074.590750000003]
[null,"Roçadeira lateral","Manut estradas",null,1,{"$f":"0.3987*182.5","v":72.762749999999997},"-",72.762749999999997,873.15300000000002]
[null,"Trator agrícola","Transporte/Manut estradas",null,1,{"$f":"16.4286*182.5","v":2998.2194999999997},{"$f":"10.5*(182.5*0.5)*6","v":5748.75},8746.9694999999992,104963.63399999999]
[null,"Betoneira","Manutenção",null,1,{"$f":"3.0299*182.5","v":552.95675000000006},"-",552.95675000000006,6635.4810000000007]
[null,"Total",null,null,null,{"$f":"SUM(F29:F37)","v":24233.939979166673},{"$f":"SUM(G29:G37)","v":23152.023809523809},{"$f":"SUM(H29:H37)","v":59222.752038690473},{"$f":"SUM(I29:I37)","v":710673.02446428582}]
[]
[null,"DESPESAS GERAIS"]
[null,"Despesa",null,null,null,null,null,"Total/mês","Total/ano"]
[null,"Aluguel escritório",null,null,null,null,null,{"$f":"47.3*75","v":3547.5},{"$f":"H42*12","v":42570}]
[null,"Manutenção escritório",null,null,null,null,null,{"$f":"H42/0.5","v":7095},{"$f":"H43*12","v":85140}]
[null,"Mobiliario escritório",null,null,null,null,null,{"$f":"502.59*11","v":5528.49},66341.88]
[null,"Oficinas",null,null,null,null,null,4235.59,50827.08]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H42:H45)","v":20406.580000000002},{"$f":"SUM(I42:I45)","v":244878.96000000002}]
[]
[null,"O&M Total",null,null,null,null,null,{"$f":"H25+H38+H46","v":379816.71716020268},{"$f":"I25+I38+I46","v":4557800.6059224317}]

{"sheet":"Energia","index":21,"n_rows":85,"n_cols":15,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Tarifas de Energia","Valor"]
[null,"Tarifa de Consumo (R$/kWh)",{"$f":"'Painel de Controle'!J6","v":0.12}]
[null,"Tarifa de Demanda (R$/kW)",{"$f":"'Painel de Controle'!J7","v":42.380870999999999}]
[]
[null,"Área Irrigada Total (ha)",{"$f":"'Painel de Controle'!C21","v":6016.76}]
[]
[null,"Estação","Nº de bombas ","Área (ha)","Vazão (m³/s)","Pot p/ bomba (cv)","Pot Nom p/ bomba (cv)","AMT (m)","Custo Anual de Energia (R$)","Potência nominal (cv)"]
[null,"EBP-1 - Fase 1 (*)",0,{"$f":"[12]Parâmetros!$B$89","v":2125.6},{"$f":"[12]Parâmetros!$B$90","v":2.6},1111.1111111111111,{"$f":"[12]Parâmetros!$B$92","v":1200},50,{"$f":"O36","v":0},{"$f":"C9*F9","v":0}]
[null,"EBP-1 - Fase 2",{"$f":"[12]Parâmetros!$B$104","v":3},{"$f":"[12]Parâmetros!$B$100","v":3208.3775000000001},{"$f":"[12]Parâmetros!$B$101","v":3.1437634763578632},895.65911007346529,{"$f":"[12]Parâmetros!$B$103","v":1000},50,{"$f":"O43","v":1896392.7746817023},{"$f":"C10*F10","v":2686.9773302203957}]
[null,"EBP-2",{"$f":"[12]Parâmetros!$B$115","v":3},3208.3775000000001,{"$f":"[12]Parâmetros!$B$112","v":3.1437634763578632},895.65911007346529,{"$f":"[12]Parâmetros!$B$114","v":1000},50,{"$f":"O50","v":1896392.7746817023},{"$f":"C11*F11","v":2686.9773302203957}]
[null,"EBS-1",4,1046,0.93926530612244907,255.41424991049053,300,62,{"$f":"O57","v":770085.85295763402},{"$f":"C12*F12","v":1021.6569996419621}]
[null,"EBS-2",4,1184,1.063183673469388,251.80665950590767,300,54,{"$f":"O64","v":765553.07910868363},1007.2266380236307]
[null,"EBS-3",4,1026,0.92130612244897958,246.48979591836735,250,61,{"$f":"O71","v":684011.1104344551},985.9591836734694]
[null,"EBS-4",4,977,0.87995100102040813,243.14435554511277,250,63,{"$f":"O78","v":678889.47186058643},972.57742218045109]
[null,"26-Parc. c/ elevatória",52,1783.7549999999994,1.7830363387534085,32.146087838102318,40,45,{"$f":"O85","v":1250242.9962541976},1671.5965675813204]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I9:I16)","v":7941568.059978961},{"$f":"SUM(J9:J16)","v":11032.971471541625}]
[null,null,null,null,null,null,null,"Custo Energia (R$/ha)",{"$f":"I17/C6","v":1319.907734391759}]
[null,null,null,null,null,null,null,"Consumo de energia (kW/h)",{"$f":"I17/C3","v":66179733.833158009}]
[null,null,null,null,null,null,null,"Consumo de energia (MW/h)",{"$f":"I19/1000","v":66179.73383315801}]
[null,null,{"$f":"C26/C22-1","v":-0.28455796591822546},{"$f":"D26/D22-1","v":-0.97112919198001246},-0.97957755207617603,-0.99499579039912511,-0.98561236960925258,-0.51207591684201326,-0.33077484044763172,-0.38742843955184625,-0.13219313535349231,-3.3775418316806305E-2,0.28020921114250363,0.82593395081567511,-0.36119248404216886]
[null,null,1688946.1983961088,4127317.5033999984,4541810.2207000013,2978406.0074333367,10623244.458357289,14453706.737085715,14238336.171341682,18765048.546574786,12769184.989844708,11109364.070684655,7806982.774609522,3696954.1282517761,{"$f":"SUM(C22:N22)","v":106799301.80667958}]
[null,"Demandas de Irrigação do Plano Agrícola","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Ano"]
[null,"Dias do mês",31,28,31,30,31,30,31,31,30,31,30,31]
[null,"Área Irrigada (ha)",{"$f":"'Demanda Hídrica'!C297","v":3610.0560000000005},{"$f":"'Demanda Hídrica'!D297","v":601.67600000000004},{"$f":"'Demanda Hídrica'!E297","v":601.67600000000004},{"$f":"'Demanda Hídrica'!F297","v":601.67600000000004},{"$f":"'Demanda Hídrica'!G297","v":601.67600000000004},{"$f":"'Demanda Hídrica'!H297","v":6016.7600000000011},{"$f":"'Demanda Hídrica'!I297","v":6016.7600000000011},{"$f":"'Demanda Hídrica'!J297","v":5715.9220000000005},{"$f":"'Demanda Hídrica'!K297","v":5415.0839999999998},{"$f":"'Demanda Hídrica'!L297","v":5415.0839999999998},{"$f":"'Demanda Hídrica'!M297","v":5415.0839999999998},{"$f":"'Demanda Hídrica'!N297","v":6016.7600000000011}]
[null,"Demanda Hídrica Total Mensal (m3)",{"$f":"'Demanda Hídrica'!C303","v":1208343.1036351924},{"$f":"'Demanda Hídrica'!D303","v":119158.9912781954},{"$f":"'Demanda Hídrica'!E303","v":92754.882712137463},{"$f":"'Demanda Hídrica'!F303","v":14904.567937701388},{"$f":"'Demanda Hídrica'!G303","v":152843.31481740062},{"$f":"'Demanda Hídrica'!H303","v":7052311.6079269629},{"$f":"'Demanda Hídrica'!I303","v":9528652.7960263938},{"$f":"'Demanda Hídrica'!J303","v":11494935.070060676},{"$f":"'Demanda Hídrica'!K303","v":11081186.390128383},{"$f":"'Demanda Hídrica'!L303","v":10734140.651963582},{"$f":"'Demanda Hídrica'!M303","v":9994571.2592859697},{"$f":"'Demanda Hídrica'!N303","v":6750394.0573830856},{"$f":"SUM(C26:N26)","v":68224196.693155691}]
[null,"Vazão específica, m³/ha.mês",{"$f":"C26/C25","v":334.71588907074909},{"$f":"D26/D25","v":198.04511278195474},154.16084854994625,24.771750805585377,254.02926960257781,1172.1111707841033,1583.6850391284333,2011.0377765932906,2046.3554009740908,1982.2666928091203,1845.6908995845622,1121.9317468842175,{"$f":"SUM(C27:N27)","v":12728.801597568632}]
[null,"Total Demandas Hídricas das EP's",{"$f":"C32+C39+C46+C53+C60+C67++C74+C81","v":2923899.2686373},{"$f":"D32+D39+D46+D53+D60+D67++D74+D81","v":288336.05819548847},224444.47517320083,36065.464487110614,369844.00793635868,17064895.46767455,23057044.690025166,27814974.193398286,26813802.043688301,25974034.946949769,24184455.149745535,16334327.71537948]
[null,"Nº horas irrig/mês",{"$f":"(C26/$J$26)*20*C24","v":65.17415885237051},{"$f":"(D26/$J$26)*20*D24","v":5.805081517127455},5.0029014458123138,0.77797227284152271,8.2438791179955917,368.10881827224125,513.94502861730223,620,{"$f":"(K26/$J$26)*20*K24","v":578.40360067748827},{"$f":"(L26/$J$26)*20*L24","v":578.96518454908426},{"$f":"(M26/$J$26)*20*M24","v":521.68565711958627},{"$f":"(N26/$J$26)*20*N24","v":364.09464603921606},"<<< Horas/mês"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(C29:N29)/20)*1.2","v":217.81241570886394},"<<< Dias/ano (+20%)"]
[null,{"$f":"B9","v":"EBP-1 - Fase 1 (*)"}]
[null,"Demanda Hídrica Mensal",{"$f":"(C26/$C$6)*$D$9","v":426883.25628527056},{"$f":"(D26/$C$6)*$D$9","v":42096.469172932295},32768.429967776574,5265.483351235227,53996.461546723942,2491439.5046186903,3366280.919171398,4060928.8030303633,3914759.7362794746,3792155.474011559,3530880.5185412504,2384778.1211770927]
[null,"Horas de Operação/dia",{"$f":"C32/($E$9*3600*C24)","v":1.4711995322762288},{"$f":"D32/($E$9*3600*D24)","v":0.16062450081247059},0.11293227863170863,1.875172133630779E-2,0.18609202352744672,8.87264780847112,11.601464430560373,13.995481124311977,13.941452052277331,13.069187599984694,12.57436082101585,8.2188383001691925]
[null,"Custo Consumo",{"$f":"$F$9*$C$9*0.736*C33*$C$24*$C$3","v":0},{"$f":"$F$9*$C$9*0.736*D33*$C$24*$C$3","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Custo Demanda",{"$f":"$G$9*$C$9*0.736*$C$4","v":0},{"$f":"$G$9*$C$9*0.736*$C$4","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Custo Total",{"$f":"C34+C35","v":0},{"$f":"D34+D35","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C36:N36)","v":0}]
[]
[null,{"$f":"B10","v":"EBP-1 - Fase 2"}]
[null,"Demanda Hídrica",{"$f":"(C26/$C$6)*$D$10","v":644336.95643225242},{"$f":"(D26/$C$6)*$D$10","v":63540.3483834586},49460.619786855525,7947.7127920246994,81502.17929343447,3760575.1078423751,5081059.446626286,6129559.9363683434,5908932.5629398758,5723873.8705873741,5329505.8387636822,3599580.5732390187]
[null,"Horas de Operação/dia",{"$f":"C39/($E$10*3600*C24)","v":1.8365340412170479},{"$f":"D39/($E$10*3600*D24)","v":0.20051145825147704},0.14097610114003206,2.3408228326624599E-2,0.23230318424472612,11.075941351596047,14.482389293400365,17.470898368382315,17.403452567979237,16.314583706594782,15.696879442730562,10.259775092618186]
[null,"Custo Consumo",{"$f":"$F$10*$C$10*0.736*C40*$C$24*$C$3","v":13510.883189006776},{"$f":"$F$10*$C$10*0.736*D40*$C$24*$C$3","v":1475.1084541279927},1037.1229676104178,172.20799151266431,1708.9915658110476,81482.698632983505,106543.01289791871,128528.66419279491,128032.48371893277,120021.97061972386,115477.68776565259,75478.384669627296]
[null,"Custo Demanda",{"$f":"$G$10*$C$10*0.736*$C$4","v":93576.963168000002},93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002]
[null,"Custo E total",{"$f":"C41+C42","v":107087.84635700678},{"$f":"D41+D42","v":95052.071622128002},94614.086135610414,93749.171159512669,95285.954733811057,175059.66180098351,200119.97606591872,222105.62736079493,221609.44688693277,213598.93378772386,209054.65093365259,169055.34783762728,{"$f":"SUM(C43:N43)","v":1896392.7746817023}]
[]
[null,{"$f":"B11","v":"EBP-2"}]
[null,"Demanda Hídrica",{"$f":"(C26/$C$6)*$D$11","v":644336.95643225242},{"$f":"(D26/$C$6)*$D$11","v":63540.3483834586},49460.619786855525,7947.7127920246994,81502.17929343447,3760575.1078423751,5081059.446626286,6129559.9363683434,5908932.5629398758,5723873.8705873741,5329505.8387636822,3599580.5732390187]
[null,"Horas de Operação/dia",{"$f":"C46/($E$11*3600*C24)","v":1.8365340412170479},{"$f":"D46/($E$11*3600*D24)","v":0.20051145825147704},0.14097610114003206,2.3408228326624599E-2,0.23230318424472612,11.075941351596047,14.482389293400365,17.470898368382315,17.403452567979237,16.314583706594782,15.696879442730562,10.259775092618186]
[null,"Custo Consumo",{"$f":"$F$11*$C$11*0.736*C47*$C$24*$C$3","v":13510.883189006776},{"$f":"$F$11*$C$11*0.736*D47*$C$24*$C$3","v":1475.1084541279927},1037.1229676104178,172.20799151266431,1708.9915658110476,81482.698632983505,106543.01289791871,128528.66419279491,128032.48371893277,120021.97061972386,115477.68776565259,75478.384669627296]
[null,"Custo Demanda",{"$f":"$G$11*$C$11*0.736*$C$4","v":93576.963168000002},93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002,93576.963168000002]
[null,"Custo E total",{"$f":"C48+C49","v":107087.84635700678},95052.071622128002,94614.086135610414,93749.171159512669,95285.954733811057,175059.66180098351,200119.97606591872,222105.62736079493,221609.44688693277,213598.93378772386,209054.65093365259,169055.34783762728,{"$f":"SUM(C50:N50)","v":1896392.7746817023}]
[]
[null,{"$f":"B12","v":"EBS-1"}]
[null,"Demanda Hídrica",{"$f":"(C26/$C$6)*$D$12","v":210067.69198080216},{"$f":"(D26/$C$6)*$D$12","v":20715.518796992466},16125.224758324379,2591.1251342642304,26571.46160042964,1226028.2846401723,1656534.5509283415,1998368.238600753,1926438.9744770089,1866105.8646105058,1737533.4128689067,1173540.6072408915]
[null,"Horas de Operação/dia",{"$f":"C53/($E$12*3600*C24)","v":2.0040418578282875},{"$f":"D53/($E$12*3600*D24)","v":0.21879984051036663},0.1538343430056078,2.5543261562998389E-2,0.25349124736327616,12.086163166755275,15.80330867491309,19.064395670498875,18.990798228736825,17.802615093043784,17.128570848417336,11.195555473551371]
[null,"Custo Consumo",{"$f":"$F$12*$C$12*0.736*C54*$C$24*$C$3","v":5605.7362107999779},{"$f":"$F$12*$C$12*0.736*D54*$C$24*$C$3","v":612.03022485537088},430.30775214728533,71.449997776395833,709.06955307064629,33807.59850342515,44205.254168398867,53327.216060719038,53121.348182911905,49797.744335617892,47912.297574601405,31316.377186910151]
[null,"Custo Demanda",{"$f":"$G$12*$C$12*0.736*$C$4","v":37430.785267199994},37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994]
[null,"Custo E total",{"$f":"C55+C56","v":43036.521477999973},38042.815492055364,37861.093019347281,37502.235264976393,38139.854820270637,71238.383770625136,81636.039435598854,90758.001327919032,90552.133450111898,87228.529602817885,85343.082841801399,68747.162454110148,{"$f":"SUM(C57:N57)","v":770085.85295763402}]
[]
[null,{"$f":"B13","v":"EBS-2"}]
[null,"Demanda Hídrica",{"$f":"(C26/$C$6)*$D$13","v":237782.16759586017},{"$f":"(D26/$C$6)*$D$13","v":23448.54135338344},18252.644468313636,2932.9752953813086,30077.065520945216,1387779.6262083785,1875083.0863280653,2262015.2911121333,2180596.3152779909,2112303.3878573985,1966768.2225973094,1328367.1883109135]
[null,"Horas de Operação/dia",{"$f":"C60/($E$13*3600*C24)","v":2.0040418578282875},{"$f":"D60/($E$13*3600*D24)","v":0.21879984051036661},0.1538343430056078,2.5543261562998382E-2,0.25349124736327616,12.086163166755272,15.803308674913088,19.064395670498872,18.990798228736821,17.802615093043784,17.128570848417333,11.195555473551369]
[null,"Custo Consumo",{"$f":"$F$13*$C$13*0.736*C61*$C$24*$C$3","v":5526.5581689648343},{"$f":"$F$13*$C$13*0.736*D61*$C$24*$C$3","v":603.38562351743974},424.22988406354222,70.440804567810446,699.05432284470567,33330.084159547747,43580.878469603878,52573.997502900944,52371.037399350149,49094.377688306697,47235.561859768633,30874.050018847338]
[null,"Custo Demanda",{"$f":"$G$13*$C$13*0.736*$C$4","v":37430.785267199994},37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994,37430.785267199994]
[null,"Custo E total",{"$f":"C62+C63","v":42957.343436164825},{"$f":"D62+D63","v":38034.170890717432},37855.015151263535,37501.226071767807,38129.839590044699,70760.86942674774,81011.663736803865,90004.782770100937,89801.822666550142,86525.16295550669,84666.347126968627,68304.835286047339,{"$f":"SUM(C64:N64)","v":765553.07910868363}]
[]
[null,{"$f":"B14","v":"EBS-3"}]
[null,"Demanda Hídrica",{"$f":"(C26/$C$6)*$D$14","v":206051.10131195316},{"$f":"(D26/$C$6)*$D$14","v":20319.428571428554},15816.903061224486,2541.5816326530594,26063.403061224486,1202586.0612244902,1624860.8501457728,1960158.5208454805,1889604.5772594754,1830425.0641399415,1704310.9766763847,1151101.9723032073]
[null,"Horas de Operação/dia",{"$f":"C67/($E$14*3600*C24)","v":2.0040418578282875},{"$f":"D67/($E$14*3600*D24)","v":0.21879984051036663},0.1538343430056078,2.5543261562998389E-2,0.25349124736327616,12.086163166755275,15.80330867491309,19.064395670498875,18.990798228736828,17.802615093043784,17.12857084841734,11.195555473551373]
[null,"Custo Consumo",{"$f":"$F$14*$C$14*0.736*C68*$C$24*$C$3","v":5409.8656400593254},{"$f":"$F$14*$C$14*0.736*D68*$C$24*$C$3","v":590.64521761546666},415.27232738990313,68.953456498388775,684.29388528463994,32626.323936584322,42660.674110026084,51463.904650221448,51265.230021830095,48057.756537793452,46238.189354283662,30222.148624868296]
[null,"Custo Demanda",{"$f":"$G$14*$C$14*0.736*$C$4","v":31192.321056000001},{"$f":"$G$14*$C$14*0.736*$C$4","v":31192.321056000001},31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001]
[null,"Custo E total",{"$f":"C69+C70","v":36602.186696059325},{"$f":"D69+D70","v":31782.966273615468},31607.593383389903,31261.274512498389,31876.614941284639,63818.644992584319,73852.995166026085,82656.225706221448,82457.551077830096,79250.077593793452,77430.510410283663,61414.469680868293,{"$f":"SUM(C71:N71)","v":684011.1104344551}]
[]
[null,{"$f":"B15","v":"EBS-4"}]
[null,"Demanda Hídrica",{"$f":"(C26/$C$6)*$D$15","v":196210.45417327314},{"$f":"(D26/$C$6)*$D$15","v":19349.007518796978},15061.514903329749,2420.2000537056911,24818.659640171856,1145152.613856069,1547260.2832284796,1866544.7123450628,1799360.3040765179,1743007.1029870594,1622916.0080047054,1096127.3167058805]
[null,"Horas de Operação/dia",{"$f":"C74/($E$15*3600*C24)","v":1.9980182867886853},{"$f":"D74/($E$15*3600*D24)","v":0.21814219138112337},0.15337196139925305,2.5466485895860071E-2,0.25272932588421848,12.049835650866923,15.755808493171747,19.007093603079593,18.933717373971884,17.749105573626931,17.077087311329883,11.161904867173405]
[null,"Custo Consumo",{"$f":"$F$15*$C$15*0.736*C75*$C$24*$C$3","v":5320.4013678984384},{"$f":"$F$15*$C$15*0.736*D75*$C$24*$C$3","v":580.87757309062079},408.40486727344665,67.813156311832145,672.97754982192328,32086.77443231237,41955.18410101645,50612.833463167168,50417.44436573136,47263.01365573331,45473.537100078502,{"$f":"$F$15*$C$15*0.736*N75*$C$24*$C$3","v":29722.35755615103}]
[null,"Custo Demanda",{"$f":"$G$15*$C$15*0.736*$C$4","v":31192.321056000001},{"$f":"$G$15*$C$15*0.736*$C$4","v":31192.321056000001},{"$f":"$G$15*$C$15*0.736*$C$4","v":31192.321056000001},31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001,31192.321056000001]
[null,"Custo E total",{"$f":"C76+C77","v":36512.722423898442},{"$f":"D76+D77","v":31773.198629090621},31600.725923273447,31260.134212311834,31865.298605821925,63279.09548831237,73147.505157016451,81805.154519167176,81609.765421731368,78455.334711733303,76665.858156078495,{"$f":"N76+N77","v":60914.67861215103},{"$f":"SUM(C78:N78)","v":678889.47186058643}]
[]
[null,{"$f":"B16","v":"26-Parc. c/ elevatória"}]
[null,"Demanda Hídrica",{"$f":"(C26/$C$6)*$D$16","v":358230.68442563637},{"$f":"(D26/$C$6)*$D$16","v":35326.396015037557},27498.518440520929,4418.6734358216927,45312.597979994607,2090759.1614419979,2824906.1069705379,3407838.754727806,3285177.0104380841,3182290.3121685581,2963034.3335296134,2001251.3631634568]
[null,"Horas de Operação/dia",{"$f":"C81/($E$16*3600*C24)","v":1.8002731069685034},{"$f":"D81/($E$16*3600*D24)","v":0.19655251567782439},0.13819263782308355,2.2946051089951024E-2,0.22771653880250856,10.857255516170527,14.19644579649583,17.125949087410046,17.059834951805374,15.992464958017065,15.386956783740265,10.057203824300315]
[null,"Custo Consumo",{"$f":"$F$16*$C$16*0.736*C82*$C$24*$C$3","v":8239.3057417896362},{"$f":"$F$16*$C$16*0.736*D82*$C$24*$C$3","v":899.56144138292075},632.46592413198152,105.0171386580289,1042.1897535398759,49690.376070271486,64972.840460322361,78380.291358739545,78077.706948078485,73192.677179876831,70421.449326887145,46028.781352759506]
[null,"Custo Demanda",{"$f":"$G$16*$C$16*0.736*$C$4","v":64880.027796479997},{"$f":"$G$16*$C$16*0.736*$C$4","v":64880.027796479997},64880.027796479997,64880.027796479997,64880.027796479997,64880.027796479997,64880.027796479997,64880.027796479997,64880.027796479997,64880.027796479997,64880.027796479997,64880.027796479997]
[null,"Custo E total",{"$f":"C83+C84","v":73119.333538269639},{"$f":"D83+D84","v":65779.589237862921},65512.493720611979,64985.044935138023,65922.217550019879,114570.40386675148,129852.86825680235,143260.31915521953,142957.73474455849,138072.70497635682,135301.47712336713,110908.8091492395,{"$f":"SUM(C85:N85)","v":1250242.9962541976}]

{"sheet":"Meio Ambiente","index":22,"n_rows":36,"n_cols":4,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,"Ano","Valor"]
[null,null,1,"Inserido no Capex"]
[null,null,2,"Inserido no Capex"]
[null,null,3,"Inserido no Capex"]
[null,null,4,"Inserido no Capex"]
[null,null,5,"Inserido no Capex"]
[null,null,6,"Inserido no Capex"]
[null,null,7,"Inserido no Capex"]
[null,null,8,{"$f":"CAPEX!M75*(1-'Painel de Controle'!$G$17)","v":2569794.2728018002}]
[null,null,9,{"$f":"CAPEX!N75*(1-'Painel de Controle'!$G$17)","v":2229501.8479288002}]
[null,null,10,{"$f":"CAPEX!O75*(1-'Painel de Controle'!$G$17)","v":2074194.8053618001}]
[null,null,11,{"$f":"CAPEX!P75*(1-'Painel de Controle'!$G$17)","v":1445099.3423460003}]
[null,null,12,{"$f":"CAPEX!Q75*(1-'Painel de Controle'!$G$17)","v":1445099.3423460003}]
[null,null,13,{"$f":"CAPEX!R75*(1-'Painel de Controle'!$G$17)","v":929373.96375280002}]
[null,null,14,{"$f":"CAPEX!S75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,15,{"$f":"CAPEX!T75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,16,{"$f":"CAPEX!U75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,17,{"$f":"CAPEX!V75*(1-'Painel de Controle'!$G$17)","v":929373.96375280002}]
[null,null,18,{"$f":"CAPEX!W75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,19,{"$f":"CAPEX!X75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,20,{"$f":"CAPEX!Y75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,21,{"$f":"CAPEX!Z75*(1-'Painel de Controle'!$G$17)","v":929373.96375280002}]
[null,null,22,{"$f":"CAPEX!AA75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,23,{"$f":"CAPEX!AB75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,24,{"$f":"CAPEX!AC75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,25,{"$f":"CAPEX!AD75*(1-'Painel de Controle'!$G$17)","v":929373.96375280002}]
[null,null,26,{"$f":"CAPEX!AE75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,27,{"$f":"CAPEX!AF75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,28,{"$f":"CAPEX!AG75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,29,{"$f":"CAPEX!AH75*(1-'Painel de Controle'!$G$17)","v":929373.96375280002}]
[null,null,30,{"$f":"CAPEX!AI75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,31,{"$f":"CAPEX!AJ75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,32,{"$f":"CAPEX!AK75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,33,{"$f":"CAPEX!AL75*(1-'Painel de Controle'!$G$17)","v":929373.96375280002}]
[null,null,34,{"$f":"CAPEX!AM75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]
[null,null,35,{"$f":"CAPEX!AN75*(1-'Painel de Controle'!$G$17)","v":774066.92118579999}]

{"sheet":"Demanda Hídrica","index":23,"n_rows":401,"n_cols":17,"rows_kept":401,"cut":false,"hidden":false,"merged":[[385,14,385,15],[188,14,188,15],[205,14,205,15],[222,14,222,15],[242,0,242,14],[261,0,261,14],[280,0,280,14],[171,14,171,15],[3,1,3,2],[5,0,6,0],[18,14,18,15],[35,14,35,15],[52,14,52,15],[69,14,69,15],[86,14,86,15],[103,14,103,15],[120,14,120,15],[137,14,137,15],[154,14,154,15]]}
["Tabuleiros Litorâeos do Piauí"]
[]
["Unidade da Federação","Piauí"]
["Estação:","Luis Correia"]
[null,null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ETo Penman-Monteith (Cropwat/FAO)","mm/dia",4.3099999999999996,4.12,3.91,3.85,3.89,3.97,4.26,4.8099999999999996,5.0999999999999996,5.18,4.97,4.5999999999999996,{"$f":"AVERAGE(C6:N6)","v":4.4141666666666675},"média"]
[null,"mm/mês",{"$f":"C6*31","v":133.60999999999999},{"$f":"D6*28","v":115.36},{"$f":"E6*31","v":121.21000000000001},{"$f":"F6*30","v":115.5},{"$f":"G6*31","v":120.59},{"$f":"H6*30","v":119.10000000000001},{"$f":"I6*31","v":132.06},{"$f":"J6*31","v":149.10999999999999},{"$f":"K6*30","v":153},{"$f":"L6*31","v":160.57999999999998},{"$f":"M6*30","v":149.1},{"$f":"N6*31","v":142.6},{"$f":"SUM(C7:N7)","v":1611.8199999999997},"total"]
["Precipitação Média","mm/mês",169,231,320,337,244,37,18,2,1,9,8,52,{"$f":"SUM(C8:N8)","v":1428},"total"]
["Precipitação Efetiva","mm/mês",123.3,145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C9:N9)","v":853.09999999999991},"total"]
["Dados Climatológicos (Climwat 2.0 FAO). "]
["Precipitação Efetiva calculada pelo método do USDA (Cropwat FAO). "]
[]
[]
["Feijão"]
["METODO DE IRRIGAÇÃO:",null,null,"ASPERSÃO"]
["EFICIÊNCIA:",null,null,0.7]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C20:N20)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C21:N21)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,{"$f":"AVERAGE(0.78,1,1.09)","v":0.95666666666666667},1.0900000000000001,{"$f":"AVERAGE(0.88,0.52)","v":0.7},null,null,null,null,null,null,null,null,{"$f":"AVERAGE(0.4,0.4,0.54)","v":0.44666666666666671},null,null,{"$f":"AVERAGE(C23:N23)","v":0.79833333333333345}]
["ETc (mm)",null,{"$f":"+C23*C20","v":127.82023333333332},125.7424,84.846999999999994,0,0,0,0,0,0,0,0,63.69466666666667,{"$f":"SUM(C24:N24)","v":402.10429999999997},{"$f":"O24*10","v":4021.0429999999997}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C24-C21>0,(C24-C21)*$D18,0)","v":4.5202333333333229},0,0,0,0,0,0,0,0,0,0,15.994666666666667]
["LAMINA BRUTA (mm)",null,{"$f":"+C25/$D16","v":6.4574761904761759},0,0,0,0,0,0,0,0,0,0,22.849523809523813,{"$f":"SUM(C26:N26)","v":29.306999999999988},{"$f":"O26*10","v":293.06999999999988}]
["VAZAO (l / s / ha)",null,{"$f":"+C26*10/(D17*3.6*31)","v":2.8931344939409388E-2},{"$f":"+D26*10/(D17*3.6*28)","v":0},{"$f":"+E26*10/(D17*3.6*31)","v":0},{"$f":"+F26*10/(D17*3.6*30)","v":0},{"$f":"+G26*10/(D17*3.6*31)","v":0},{"$f":"+H26*10/(D17*3.6*30)","v":0},{"$f":"+I26*10/(D17*3.6*31)","v":0},{"$f":"+J26*10/(D17*3.6*31)","v":0},{"$f":"+K26*10/(D17*3.6*30)","v":0},{"$f":"+L26*10/(D17*3.6*31)","v":0},{"$f":"+M26*10/(D17*3.6*30)","v":0},{"$f":"+N26*10/(D17*3.6*31)","v":0.10237241850145078},{"$f":"MAX(C27:N27)","v":0.10237241850145078},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C26/31","v":0.20830568356374762},{"$f":"D26/28","v":0},{"$f":"E26/31","v":0},{"$f":"F26/30","v":0},{"$f":"G26/31","v":0},{"$f":"H26/30","v":0},{"$f":"I26/31","v":0},{"$f":"J26/31","v":0},{"$f":"K26/30","v":0},{"$f":"L26/31","v":0},{"$f":"M26/30","v":0},{"$f":"N26/31","v":0.73708141321044562}]
[]
[]
["Tomate Industrial"]
["METODO DE IRRIGAÇÃO:",null,null,"ASPERSÃO"]
["EFICIÊNCIA:",null,null,0.7]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C37:N37)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C38:N38)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,null,null,null,0.6,{"$f":"AVERAGE(0.67,0.8,0.94)","v":0.80333333333333334},{"$f":"AVERAGE(1.07,1.12,1.12)","v":1.1033333333333335},{"$f":"AVERAGE(1.12,1.12,1.09)","v":1.1100000000000001},{"$f":"AVERAGE(0.97,0.85,0.77)","v":0.86333333333333329},null,null,null,null,null,null,{"$f":"AVERAGE(C40:N40)","v":0.89600000000000013}]
["ETc (mm)",null,{"$f":"+C40*C37","v":0},0,0,69.3,96.873966666666675,131.40700000000004,146.5866,128.73163333333332,0,0,0,0,{"$f":"SUM(C41:N41)","v":572.89920000000006},{"$f":"O41*10","v":5728.9920000000002}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C41-C38>0,(C41-C38)*$D35,0)","v":0},0,0,0,0,96.607000000000042,129.0866,126.73163333333332,0,0,0,0]
["LAMINA BRUTA (mm)",null,{"$f":"+C42/$D33","v":0},0,0,0,0,138.01000000000008,184.40942857142858,181.04519047619047,0,0,0,0,{"$f":"SUM(C43:N43)","v":503.46461904761907},{"$f":"O43*10","v":5034.6461904761909}]
["VAZAO (l / s / ha)",null,{"$f":"+C43*10/(D34*3.6*31)","v":0},{"$f":"+D43*10/(D34*3.6*28)","v":0},{"$f":"+E43*10/(D34*3.6*31)","v":0},{"$f":"+F43*10/(D34*3.6*30)","v":0},{"$f":"+G43*10/(D34*3.6*31)","v":0},{"$f":"+H43*10/(D34*3.6*30)","v":0.63893518518518555},{"$f":"+I43*10/(D34*3.6*31)","v":0.82620711725550444},{"$f":"+J43*10/(D34*3.6*31)","v":0.81113436593275301},{"$f":"+K43*10/(D34*3.6*30)","v":0},{"$f":"+L43*10/(D34*3.6*31)","v":0},{"$f":"+M43*10/(D34*3.6*30)","v":0},{"$f":"+N43*10/(D34*3.6*31)","v":0},{"$f":"MAX(C44:N44)","v":0.82620711725550444},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C43/31","v":0},{"$f":"D43/28","v":0},{"$f":"E43/31","v":0},{"$f":"F43/30","v":0},{"$f":"G43/31","v":0},{"$f":"H43/30","v":4.600333333333336},{"$f":"I43/31","v":5.9486912442396314},{"$f":"J43/31","v":5.8401674347158217},{"$f":"K43/30","v":0},{"$f":"L43/31","v":0},{"$f":"M43/30","v":0},{"$f":"N43/31","v":0}]
[]
[]
["Melão"]
["METODO DE IRRIGAÇÃO:",null,null,"GOTEJAMENTO"]
["EFICIÊNCIA:",null,null,0.8]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C54:N54)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C55:N55)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,null,null,null,{"$f":"AVERAGE(0.5,0.5,0.52)","v":0.50666666666666671},{"$f":"AVERAGE(0.66,0.81,0.96)","v":0.81},1.02,{"$f":"AVERAGE(1.02,0.92,0.78)","v":0.90666666666666662},null,null,null,null,null,null,null,{"$f":"AVERAGE(C57:N57)","v":0.81083333333333341}]
["ETc (mm)",null,{"$f":"+C57*C54","v":0},0,0,58.52,97.677900000000008,121.48200000000001,119.73439999999999,0,0,0,0,0,{"$f":"SUM(C58:N58)","v":397.41430000000003},{"$f":"O58*10","v":3974.143}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C58-C55>0,(C58-C55)*$D52,0)","v":0},0,0,0,0,86.682000000000016,102.23439999999999,0,0,0,0,0]
["LAMINA BRUTA (mm)",null,{"$f":"+C59/$D50","v":0},0,0,0,0,108.35250000000002,127.79299999999999,0,0,0,0,0,{"$f":"SUM(C60:N60)","v":236.14550000000003},{"$f":"O60*10","v":2361.4550000000004}]
["VAZAO (l / s / ha)",null,{"$f":"+C60*10/(D51*3.6*31)","v":0},{"$f":"+D60*10/(D51*3.6*28)","v":0},{"$f":"+E60*10/(D51*3.6*31)","v":0},{"$f":"+F60*10/(D51*3.6*30)","v":0},{"$f":"+G60*10/(D51*3.6*31)","v":0},{"$f":"+H60*10/(D51*3.6*30)","v":0.50163194444444448},{"$f":"+I60*10/(D51*3.6*31)","v":0.57254928315412179},{"$f":"+J60*10/(D51*3.6*31)","v":0},{"$f":"+K60*10/(D51*3.6*30)","v":0},{"$f":"+L60*10/(D51*3.6*31)","v":0},{"$f":"+M60*10/(D51*3.6*30)","v":0},{"$f":"+N60*10/(D51*3.6*31)","v":0},{"$f":"MAX(C61:N61)","v":0.57254928315412179},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C60/31","v":0},{"$f":"D60/28","v":0},{"$f":"E60/31","v":0},{"$f":"F60/30","v":0},{"$f":"G60/31","v":0},{"$f":"H60/30","v":3.6117500000000007},{"$f":"I60/31","v":4.1223548387096773},{"$f":"J60/31","v":0},{"$f":"K60/30","v":0},{"$f":"L60/31","v":0},{"$f":"M60/30","v":0},{"$f":"N60/31","v":0}]
[]
[]
["Melancia"]
["METODO DE IRRIGAÇÃO:",null,null,"GOTEJAMENTO"]
["EFICIÊNCIA:",null,null,0.8]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C71:N71)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C72:N72)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,null,null,null,{"$f":"AVERAGE(0.5,0.5,0.52)","v":0.50666666666666671},{"$f":"AVERAGE(0.66,0.81,0.96)","v":0.81},1.02,{"$f":"AVERAGE(1.02,0.92,0.78)","v":0.90666666666666662},null,null,null,null,null,null,null,{"$f":"AVERAGE(C74:N74)","v":0.81083333333333341}]
["ETc (mm)",null,{"$f":"+C74*C71","v":0},0,0,58.52,97.677900000000008,121.48200000000001,119.73439999999999,0,0,0,0,0,{"$f":"SUM(C75:N75)","v":397.41430000000003},{"$f":"O75*10","v":3974.143}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C75-C72>0,(C75-C72)*$D69,0)","v":0},0,0,0,0,86.682000000000016,102.23439999999999,0,0,0,0,0]
["LAMINA BRUTA (mm)",null,{"$f":"+C76/$D67","v":0},0,0,0,0,108.35250000000002,127.79299999999999,0,0,0,0,0,{"$f":"SUM(C77:N77)","v":236.14550000000003},{"$f":"O77*10","v":2361.4550000000004}]
["VAZAO (l / s / ha)",null,{"$f":"+C77*10/(D68*3.6*31)","v":0},{"$f":"+D77*10/(D68*3.6*28)","v":0},{"$f":"+E77*10/(D68*3.6*31)","v":0},{"$f":"+F77*10/(D68*3.6*30)","v":0},{"$f":"+G77*10/(D68*3.6*31)","v":0},{"$f":"+H77*10/(D68*3.6*30)","v":0.50163194444444448},{"$f":"+I77*10/(D68*3.6*31)","v":0.57254928315412179},{"$f":"+J77*10/(D68*3.6*31)","v":0},{"$f":"+K77*10/(D68*3.6*30)","v":0},{"$f":"+L77*10/(D68*3.6*31)","v":0},{"$f":"+M77*10/(D68*3.6*30)","v":0},{"$f":"+N77*10/(D68*3.6*31)","v":0},{"$f":"MAX(C78:N78)","v":0.57254928315412179},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C77/31","v":0},{"$f":"D77/28","v":0},{"$f":"E77/31","v":0},{"$f":"F77/30","v":0},{"$f":"G77/31","v":0},{"$f":"H77/30","v":3.6117500000000007},{"$f":"I77/31","v":4.1223548387096773},{"$f":"J77/31","v":0},{"$f":"K77/30","v":0},{"$f":"L77/31","v":0},{"$f":"M77/30","v":0},{"$f":"N77/31","v":0}]
[]
[]
["Abacaxi"]
["METODO DE IRRIGAÇÃO:",null,null,"ASPERSÃO"]
["EFICIÊNCIA:",null,null,0.7]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C88:N88)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,{"$f":"L$9","v":8.9},7.9,47.7,{"$f":"SUM(C89:N89)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,0.5,0.56000000000000005,0.59,0.6,0.7,0.8,0.9,1,0.7,0.5,0.5,0.5,null,null,{"$f":"AVERAGE(C91:N91)","v":0.65416666666666667}]
["ETc (mm)",null,{"$f":"+C91*C88","v":66.804999999999993},64.601600000000005,71.513900000000007,69.3,84.412999999999997,95.280000000000015,118.854,149.10999999999999,107.1,80.289999999999992,74.55,71.3,{"$f":"SUM(C92:N92)","v":1053.1175000000001},{"$f":"O92*10","v":10531.175000000001}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C92-C89>0,(C92-C89)*$D86,0)","v":0},0,0,0,0,60.480000000000018,101.354,147.10999999999999,106.1,71.389999999999986,66.649999999999991,23.599999999999994]
["LAMINA BRUTA (mm)",null,{"$f":"+C93/$D84","v":0},0,0,0,0,86.400000000000034,144.79142857142858,210.15714285714284,151.57142857142858,101.98571428571427,95.214285714285708,33.714285714285708,{"$f":"SUM(C94:N94)","v":823.83428571428567},{"$f":"O94*10","v":8238.3428571428558}]
["VAZAO (l / s / ha)",null,{"$f":"+C94*10/(D85*3.6*31)","v":0},{"$f":"+D94*10/(D85*3.6*28)","v":0},{"$f":"+E94*10/(D85*3.6*31)","v":0},{"$f":"+F94*10/(D85*3.6*30)","v":0},{"$f":"+G94*10/(D85*3.6*31)","v":0},{"$f":"+H94*10/(D85*3.6*30)","v":0.40000000000000013},{"$f":"+I94*10/(D85*3.6*31)","v":0.64870711725550445},{"$f":"+J94*10/(D85*3.6*31)","v":0.94156426011264716},{"$f":"+K94*10/(D85*3.6*30)","v":0.70171957671957674},{"$f":"+L94*10/(D85*3.6*31)","v":0.45692524321556571},{"$f":"+M94*10/(D85*3.6*30)","v":0.44080687830687831},{"$f":"+N94*10/(D85*3.6*31)","v":0.15104966717869941},{"$f":"MAX(C95:N95)","v":0.94156426011264716},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C94/31","v":0},{"$f":"D94/28","v":0},{"$f":"E94/31","v":0},{"$f":"F94/30","v":0},{"$f":"G94/31","v":0},{"$f":"H94/30","v":2.8800000000000012},{"$f":"I94/31","v":4.6706912442396318},{"$f":"J94/31","v":6.7792626728110594},{"$f":"K94/30","v":5.0523809523809531},{"$f":"L94/31","v":3.2898617511520731},{"$f":"M94/30","v":3.1738095238095236},{"$f":"N94/31","v":1.0875576036866357}]
[]
[]
["Acerola"]
["METODO DE IRRIGAÇÃO:",null,null,"GOTEJAMENTO"]
["EFICIÊNCIA:",null,null,0.8]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C105:N105)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C106:N106)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,1.39,null,null,{"$f":"AVERAGE(C108:N108)","v":1.3900000000000003}]
["ETc (mm)",null,{"$f":"+C108*C105","v":185.71789999999996},160.35039999999998,168.4819,160.54499999999999,167.62009999999998,165.54900000000001,183.5634,207.26289999999997,212.67,223.20619999999997,207.24899999999997,198.21399999999997,{"$f":"SUM(C109:N109)","v":2240.4297999999999},{"$f":"O109*10","v":22404.297999999999}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C109-C106>0,(C109-C106)*$D103,0)","v":62.41789999999996},14.750399999999985,11.481899999999996,1.8449999999999989,18.920099999999991,130.74900000000002,166.0634,205.26289999999997,211.67,214.30619999999996,199.34899999999996,150.51399999999995]
["LAMINA BRUTA (mm)",null,{"$f":"+C110/$D101","v":78.02237499999994},18.437999999999981,14.352374999999995,2.3062499999999986,23.650124999999989,163.43625000000003,207.57925,256.57862499999993,264.58749999999998,267.88274999999993,249.18624999999994,188.14249999999993,{"$f":"SUM(C111:N111)","v":1734.1622499999999},{"$f":"O111*10","v":17341.622499999998}]
["VAZAO (l / s / ha)",null,{"$f":"+C111*10/(D102*3.6*31)","v":0.34956261200716821},{"$f":"+D111*10/(D102*3.6*28)","v":9.1458333333333253E-2},{"$f":"+E111*10/(D102*3.6*31)","v":6.430275537634407E-2},{"$f":"+F111*10/(D102*3.6*30)","v":1.0677083333333327E-2},{"$f":"+G111*10/(D102*3.6*31)","v":0.1059593413978494},{"$f":"+H111*10/(D102*3.6*30)","v":0.75664930555555565},{"$f":"+I111*10/(D102*3.6*31)","v":0.9300145609318996},{"$f":"+J111*10/(D102*3.6*31)","v":1.1495458109318992},{"$f":"+K111*10/(D102*3.6*30)","v":1.2249421296296297},{"$f":"+L111*10/(D102*3.6*31)","v":1.2001915322580643},{"$f":"+M111*10/(D102*3.6*30)","v":1.1536400462962959},{"$f":"+N111*10/(D102*3.6*31)","v":0.8429323476702506},{"$f":"MAX(C112:N112)","v":1.2249421296296297},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C111/31","v":2.5168508064516111},{"$f":"D111/28","v":0.65849999999999931},{"$f":"E111/31","v":0.46297983870967724},{"$f":"F111/30","v":7.6874999999999957E-2},{"$f":"G111/31","v":0.76290725806451576},{"$f":"H111/30","v":5.4478750000000007},{"$f":"I111/31","v":6.6961048387096778},{"$f":"J111/31","v":8.2767298387096755},{"$f":"K111/30","v":8.8195833333333322},{"$f":"L111/31","v":8.6413790322580617},{"$f":"M111/30","v":8.3062083333333323},{"$f":"N111/31","v":6.069112903225804}]
[]
[]
["Banana"]
["METODO DE IRRIGAÇÃO:",null,null,"MICROASPERSÃO"]
["EFICIÊNCIA:",null,null,0.75]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C122:N122)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C123:N123)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,{"$f":"AVERAGE(1.05,1.07,1.08)","v":1.0666666666666667},1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,1.0900000000000001,{"$f":"AVERAGE(1.08,1.08,1.07)","v":1.0766666666666669},{"$f":"AVERAGE(1.06,1.06,1.05)","v":1.0566666666666666},{"$f":"AVERAGE(1.05,1.04,1.03)","v":1.04},1,1,{"$f":"AVERAGE(1.01,1.02,1.04)","v":1.0233333333333334},null,null,{"$f":"AVERAGE(C125:N125)","v":1.0594444444444446}]
["ETc (mm)",null,{"$f":"+C125*C122","v":142.51733333333331},125.7424,132.11890000000002,125.89500000000001,131.44310000000002,129.81900000000002,142.18460000000002,157.55956666666665,159.12,160.57999999999998,149.1,145.92733333333334,{"$f":"SUM(C126:N126)","v":1702.007233333333},{"$f":"O126*10","v":17020.07233333333}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C126-C123>0,(C126-C123)*$D120,0)","v":19.217333333333315},0,0,0,0,95.01900000000002,124.68460000000002,155.55956666666665,158.12,151.67999999999998,141.19999999999999,98.227333333333334]
["LAMINA BRUTA (mm)",null,{"$f":"+C127/$D118","v":25.623111111111086},0,0,0,0,126.69200000000002,166.24613333333335,207.41275555555555,210.82666666666668,202.23999999999998,188.26666666666665,130.96977777777778,{"$f":"SUM(C128:N128)","v":1258.2771111111113},{"$f":"O128*10","v":12582.771111111113}]
["VAZAO (l / s / ha)",null,{"$f":"+C128*10/(D119*3.6*31)","v":0.11479888490641167},{"$f":"+D128*10/(D119*3.6*28)","v":0},{"$f":"+E128*10/(D119*3.6*31)","v":0},{"$f":"+F128*10/(D119*3.6*30)","v":0},{"$f":"+G128*10/(D119*3.6*31)","v":0},{"$f":"+H128*10/(D119*3.6*30)","v":0.58653703703703719},{"$f":"+I128*10/(D119*3.6*31)","v":0.74483034647550783},{"$f":"+J128*10/(D119*3.6*31)","v":0.92926861808044592},{"$f":"+K128*10/(D119*3.6*30)","v":0.97604938271604946},{"$f":"+L128*10/(D119*3.6*31)","v":0.90609318996415766},{"$f":"+M128*10/(D119*3.6*30)","v":0.8716049382716049},{"$f":"+N128*10/(D119*3.6*31)","v":0.58678215850258864},{"$f":"MAX(C129:N129)","v":0.97604938271604946},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C128/31","v":0.82655197132616409},{"$f":"D128/28","v":0},{"$f":"E128/31","v":0},{"$f":"F128/30","v":0},{"$f":"G128/31","v":0},{"$f":"H128/30","v":4.223066666666667},{"$f":"I128/31","v":5.3627784946236563},{"$f":"J128/31","v":6.690734050179211},{"$f":"K128/30","v":7.0275555555555558},{"$f":"L128/31","v":6.5238709677419351},{"$f":"M128/30","v":6.2755555555555551},{"$f":"N128/31","v":4.2248315412186379}]
[]
[]
["Coco"]
["METODO DE IRRIGAÇÃO:",null,null,"MICROASPERSÃO"]
["EFICIÊNCIA:",null,null,0.75]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C139:N139)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C140:N140)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,{"$f":"AVERAGE(C142:N142)","v":0.79999999999999993}]
["ETc (mm)",null,{"$f":"+C142*C139","v":106.88799999999999},92.288000000000011,96.968000000000018,92.4,96.472000000000008,95.280000000000015,105.64800000000001,119.288,122.4,128.464,119.28,114.08,{"$f":"SUM(C143:N143)","v":1289.4559999999999},{"$f":"O143*10","v":12894.56}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C143-C140>0,(C143-C140)*$D137,0)","v":0},0,0,0,0,60.480000000000018,88.14800000000001,117.288,121.4,119.56399999999999,111.38,66.38]
["LAMINA BRUTA (mm)",null,{"$f":"+C144/$D135","v":0},0,0,0,0,80.640000000000029,117.53066666666668,156.38399999999999,161.86666666666667,159.41866666666667,148.50666666666666,88.506666666666661,{"$f":"SUM(C145:N145)","v":912.85333333333335},{"$f":"O145*10","v":9128.5333333333328}]
["VAZAO (l / s / ha)",null,{"$f":"+C145*10/(D136*3.6*31)","v":0},{"$f":"+D145*10/(D136*3.6*28)","v":0},{"$f":"+E145*10/(D136*3.6*31)","v":0},{"$f":"+F145*10/(D136*3.6*30)","v":0},{"$f":"+G145*10/(D136*3.6*31)","v":0},{"$f":"+H145*10/(D136*3.6*30)","v":0.37333333333333346},{"$f":"+I145*10/(D136*3.6*31)","v":0.52657108721624857},{"$f":"+J145*10/(D136*3.6*31)","v":0.7006451612903225},{"$f":"+K145*10/(D136*3.6*30)","v":0.74938271604938278},{"$f":"+L145*10/(D136*3.6*31)","v":0.71424133811230583},{"$f":"+M145*10/(D136*3.6*30)","v":0.68753086419753084},{"$f":"+N145*10/(D136*3.6*31)","v":0.39653524492234166},{"$f":"MAX(C146:N146)","v":0.74938271604938278},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C145/31","v":0},{"$f":"D145/28","v":0},{"$f":"E145/31","v":0},{"$f":"F145/30","v":0},{"$f":"G145/31","v":0},{"$f":"H145/30","v":2.6880000000000011},{"$f":"I145/31","v":3.7913118279569895},{"$f":"J145/31","v":5.0446451612903225},{"$f":"K145/30","v":5.3955555555555561},{"$f":"L145/31","v":5.142537634408602},{"$f":"M145/30","v":4.9502222222222221},{"$f":"N145/31","v":2.8550537634408601}]
[]
[]
["Goiaba"]
["METODO DE IRRIGAÇÃO:",null,null,"MICROASPERSÃO"]
["EFICIÊNCIA:",null,null,0.75]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C156:N156)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C157:N157)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,null,null,{"$f":"AVERAGE(C159:N159)","v":0.70000000000000007}]
["ETc (mm)",null,{"$f":"+C159*C156","v":93.526999999999987},80.751999999999995,84.846999999999994,80.849999999999994,84.412999999999997,83.37,92.441999999999993,104.37699999999998,107.1,112.40599999999998,104.36999999999999,99.82,{"$f":"SUM(C160:N160)","v":1128.2739999999999},{"$f":"O160*10","v":11282.739999999998}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C160-C157>0,(C160-C157)*$D154,0)","v":0},0,0,{"$f":"IF(F160-F157>0,(F160-F157)*$D154,0)","v":0},{"$f":"IF(G160-G157>0,(G160-G157)*$D154,0)","v":0},{"$f":"IF(H160-H157>0,(H160-H157)*$D154,0)","v":48.570000000000007},{"$f":"IF(I160-I157>0,(I160-I157)*$D154,0)","v":74.941999999999993},102.37699999999998,106.1,103.50599999999997,96.469999999999985,52.11999999999999]
["LAMINA BRUTA (mm)",null,{"$f":"+C161/$D152","v":0},0,0,{"$f":"+F161/$D152","v":0},{"$f":"+G161/$D152","v":0},{"$f":"+H161/$D152","v":64.760000000000005},{"$f":"+I161/$D152","v":99.922666666666657},136.50266666666664,141.46666666666667,138.00799999999995,128.62666666666664,69.493333333333325,{"$f":"SUM(C162:N162)","v":778.77999999999986},{"$f":"O162*10","v":7787.7999999999984}]
["VAZAO (l / s / ha)",null,{"$f":"+C162*10/(D153*3.6*31)","v":0},{"$f":"+D162*10/(D153*3.6*28)","v":0},{"$f":"+E162*10/(D153*3.6*31)","v":0},{"$f":"+F162*10/(D153*3.6*30)","v":0},{"$f":"+G162*10/(D153*3.6*30)","v":0},{"$f":"+H162*10/(D153*3.6*30)","v":0.29981481481481481},{"$f":"+I162*10/(D153*3.6*30)","v":0.46260493827160487},{"$f":"+J162*10/(D153*3.6*31)","v":0.61157108721624842},{"$f":"+K162*10/(D153*3.6*30)","v":0.65493827160493834},{"$f":"+L162*10/(D153*3.6*31)","v":0.61831541218637964},{"$f":"+M162*10/(D153*3.6*30)","v":0.59549382716049371},{"$f":"+N162*10/(D153*3.6*31)","v":0.31135005973715651},{"$f":"MAX(C163:N163)","v":0.65493827160493834},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C162/31","v":0},{"$f":"D162/28","v":0},{"$f":"E162/31","v":0},{"$f":"F162/30","v":0},{"$f":"G162/31","v":0},{"$f":"H162/30","v":2.158666666666667},{"$f":"I162/30","v":3.3307555555555552},{"$f":"J162/31","v":4.4033118279569887},{"$f":"K162/30","v":4.7155555555555555},{"$f":"L162/31","v":4.4518709677419341},{"$f":"M162/30","v":4.2875555555555547},{"$f":"N162/31","v":2.2417204301075264}]
[]
[]
["Mamão"]
["METODO DE IRRIGAÇÃO:",null,null,"MICROASPERSÃO"]
["EFICIÊNCIA:",null,null,0.75]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C173:N173)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C174:N174)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,null,null,{"$f":"AVERAGE(C176:N176)","v":0.70000000000000007}]
["ETc (mm)",null,{"$f":"+C176*C173","v":93.526999999999987},80.751999999999995,84.846999999999994,80.849999999999994,84.412999999999997,83.37,92.441999999999993,104.37699999999998,107.1,112.40599999999998,104.36999999999999,99.82,{"$f":"SUM(C177:N177)","v":1128.2739999999999},{"$f":"O177*10","v":11282.739999999998}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C177-C174>0,(C177-C174)*$D171,0)","v":0},0,0,0,0,48.570000000000007,74.941999999999993,102.37699999999998,106.1,103.50599999999997,96.469999999999985,52.11999999999999]
["LAMINA BRUTA (mm)",null,{"$f":"+C178/$D169","v":0},0,0,0,0,64.760000000000005,99.922666666666657,136.50266666666664,141.46666666666667,138.00799999999995,128.62666666666664,69.493333333333325,{"$f":"SUM(C179:N179)","v":778.77999999999986},{"$f":"O179*10","v":7787.7999999999984}]
["VAZAO (l / s / ha)",null,{"$f":"+C179*10/(D170*3.6*31)","v":0},{"$f":"+D179*10/(D170*3.6*28)","v":0},{"$f":"+E179*10/(D170*3.6*31)","v":0},{"$f":"+F179*10/(D170*3.6*30)","v":0},{"$f":"+G179*10/(D170*3.6*30)","v":0},{"$f":"+H179*10/(D170*3.6*30)","v":0.29981481481481481},{"$f":"+I179*10/(D170*3.6*30)","v":0.46260493827160487},{"$f":"+J179*10/(D170*3.6*31)","v":0.61157108721624842},{"$f":"+K179*10/(D170*3.6*30)","v":0.65493827160493834},{"$f":"+L179*10/(D170*3.6*31)","v":0.61831541218637964},{"$f":"+M179*10/(D170*3.6*30)","v":0.59549382716049371},{"$f":"+N179*10/(D170*3.6*31)","v":0.31135005973715651},{"$f":"MAX(C180:N180)","v":0.65493827160493834},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C179/31","v":0},{"$f":"D179/28","v":0},{"$f":"E179/31","v":0},{"$f":"F179/30","v":0},{"$f":"G179/31","v":0},{"$f":"H179/30","v":2.158666666666667},{"$f":"I179/30","v":3.3307555555555552},{"$f":"J179/31","v":4.4033118279569887},{"$f":"K179/30","v":4.7155555555555555},{"$f":"L179/31","v":4.4518709677419341},{"$f":"M179/30","v":4.2875555555555547},{"$f":"N179/31","v":2.2417204301075264}]
[]
[]
["Maracujá"]
["METODO DE IRRIGAÇÃO:",null,null,"MICROASPERSÃO"]
["EFICIÊNCIA:",null,null,0.75]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C190:N190)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C191:N191)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,{"$f":"AVERAGE(C193:N193)","v":0.79999999999999993}]
["ETc (mm)",null,{"$f":"+C193*C190","v":106.88799999999999},92.288000000000011,96.968000000000018,92.4,96.472000000000008,95.280000000000015,105.64800000000001,119.288,122.4,128.464,119.28,114.08,{"$f":"SUM(C194:N194)","v":1289.4559999999999},{"$f":"O194*10","v":12894.56}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C194-C191>0,(C194-C191)*$D188,0)","v":0},0,0,0,0,60.480000000000018,88.14800000000001,117.288,121.4,119.56399999999999,111.38,66.38]
["LAMINA BRUTA (mm)",null,{"$f":"+C195/$D186","v":0},0,0,0,0,80.640000000000029,117.53066666666668,156.38399999999999,161.86666666666667,159.41866666666667,148.50666666666666,88.506666666666661,{"$f":"SUM(C196:N196)","v":912.85333333333335},{"$f":"O196*10","v":9128.5333333333328}]
["VAZAO (l / s / ha)",null,{"$f":"+C196*10/(D187*3.6*31)","v":0},{"$f":"+D196*10/(D187*3.6*28)","v":0},{"$f":"+E196*10/(D187*3.6*31)","v":0},{"$f":"+F196*10/(D187*3.6*30)","v":0},{"$f":"+G196*10/(D187*3.6*30)","v":0},{"$f":"+H196*10/(D187*3.6*30)","v":0.37333333333333346},{"$f":"+I196*10/(D187*3.6*30)","v":0.54412345679012353},{"$f":"+J196*10/(D187*3.6*31)","v":0.7006451612903225},{"$f":"+K196*10/(D187*3.6*30)","v":0.74938271604938278},{"$f":"+L196*10/(D187*3.6*31)","v":0.71424133811230583},{"$f":"+M196*10/(D187*3.6*30)","v":0.68753086419753084},{"$f":"+N196*10/(D187*3.6*31)","v":0.39653524492234166},{"$f":"MAX(C197:N197)","v":0.74938271604938278},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C196/31","v":0},{"$f":"D196/28","v":0},{"$f":"E196/31","v":0},{"$f":"F196/30","v":0},{"$f":"G196/31","v":0},{"$f":"H196/30","v":2.6880000000000011},{"$f":"I196/30","v":3.9176888888888892},{"$f":"J196/31","v":5.0446451612903225},{"$f":"K196/30","v":5.3955555555555561},{"$f":"L196/31","v":5.142537634408602},{"$f":"M196/30","v":4.9502222222222221},{"$f":"N196/31","v":2.8550537634408601}]
[]
[]
["Uva"]
["METODO DE IRRIGAÇÃO:",null,null,"GOTEJAMENTO"]
["EFICIÊNCIA:",null,null,0.8]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C207:N207)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C208:N208)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,null,null,{"$f":"AVERAGE(C210:N210)","v":0.70000000000000007}]
["ETc (mm)",null,{"$f":"+C210*C207","v":93.526999999999987},80.751999999999995,84.846999999999994,80.849999999999994,84.412999999999997,83.37,92.441999999999993,104.37699999999998,107.1,112.40599999999998,104.36999999999999,99.82,{"$f":"SUM(C211:N211)","v":1128.2739999999999},{"$f":"O211*10","v":11282.739999999998}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C211-C208>0,(C211-C208)*$D205,0)","v":0},0,0,0,0,48.570000000000007,74.941999999999993,102.37699999999998,106.1,103.50599999999997,96.469999999999985,52.11999999999999]
["LAMINA BRUTA (mm)",null,{"$f":"+C212/$D203","v":0},0,0,0,0,60.712500000000006,93.677499999999981,127.97124999999997,132.62499999999997,129.38249999999996,120.58749999999998,65.149999999999977,{"$f":"SUM(C213:N213)","v":730.10624999999982},{"$f":"O213*10","v":7301.0624999999982}]
["VAZAO (l / s / ha)",null,{"$f":"+C213*10/(D204*3.6*31)","v":0},{"$f":"+D213*10/(D204*3.6*28)","v":0},{"$f":"+E213*10/(D204*3.6*31)","v":0},{"$f":"+F213*10/(D204*3.6*30)","v":0},{"$f":"+G213*10/(D204*3.6*30)","v":0},{"$f":"+H213*10/(D204*3.6*30)","v":0.28107638888888886},{"$f":"+I213*10/(D204*3.6*30)","v":0.43369212962962955},{"$f":"+J213*10/(D204*3.6*31)","v":0.5733478942652328},{"$f":"+K213*10/(D204*3.6*30)","v":0.61400462962962954},{"$f":"+L213*10/(D204*3.6*31)","v":0.579670698924731},{"$f":"+M213*10/(D204*3.6*30)","v":0.55827546296296282},{"$f":"+N213*10/(D204*3.6*31)","v":0.29189068100358412},{"$f":"MAX(C214:N214)","v":0.61400462962962954},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C213/31","v":0},{"$f":"D213/28","v":0},{"$f":"E213/31","v":0},{"$f":"F213/30","v":0},{"$f":"G213/31","v":0},{"$f":"H213/30","v":2.0237500000000002},{"$f":"I213/30","v":3.1225833333333326},{"$f":"J213/31","v":4.1281048387096764},{"$f":"K213/30","v":4.4208333333333325},{"$f":"L213/31","v":4.1736290322580638},{"$f":"M213/30","v":4.0195833333333324},{"$f":"N213/31","v":2.1016129032258055}]
[]
[]
["Laranja"]
["METODO DE IRRIGAÇÃO:",null,null,"GOTEJAMENTO"]
["EFICIÊNCIA:",null,null,0.8]
["TEMPO DE BOMBEAMENTO:",null,null,20,"horas/dia"]
["COEFICIENTE DE OCUPAÇÃO DO SOLO:",null,null,1]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL"]
["ET0",null,{"$f":"C$7","v":133.60999999999999},115.36,121.21000000000001,115.5,120.59,119.10000000000001,132.06,149.10999999999999,153,160.57999999999998,149.1,142.6,{"$f":"SUM(C224:N224)","v":1611.8199999999997}]
["PRECIPITAÇÃO EFETIVA",null,{"$f":"C$9","v":123.3},145.6,157,158.69999999999999,148.69999999999999,34.799999999999997,17.5,2,1,8.9,7.9,47.7,{"$f":"SUM(C225:N225)","v":853.09999999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mm","m3/ha"]
["Kc",null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,{"$f":"AVERAGE(C227:N227)","v":0.79999999999999993}]
["ETc (mm)",null,{"$f":"+C227*C224","v":106.88799999999999},92.288000000000011,96.968000000000018,92.4,96.472000000000008,95.280000000000015,105.64800000000001,119.288,122.4,128.464,119.28,114.08,{"$f":"SUM(C228:N228)","v":1289.4559999999999},{"$f":"O228*10","v":12894.56}]
["LAMINA LIQUIDA (mm)",null,{"$f":"IF(C228-C225>0,(C228-C225)*$D222,0)","v":0},0,0,0,0,60.480000000000018,88.14800000000001,117.288,121.4,119.56399999999999,111.38,66.38]
["LAMINA BRUTA (mm)",null,{"$f":"+C229/$D220","v":0},0,0,0,0,75.600000000000023,110.185,146.60999999999999,151.75,149.45499999999998,139.22499999999999,82.974999999999994,{"$f":"SUM(C230:N230)","v":855.8},{"$f":"O230*10","v":8558}]
["VAZAO (l / s / ha)",null,{"$f":"+C230*10/(D221*3.6*31)","v":0},{"$f":"+D230*10/(D221*3.6*28)","v":0},{"$f":"+E230*10/(D221*3.6*31)","v":0},{"$f":"+F230*10/(D221*3.6*30)","v":0},{"$f":"+G230*10/(D221*3.6*30)","v":0},{"$f":"+H230*10/(D221*3.6*30)","v":0.35000000000000009},{"$f":"+I230*10/(D221*3.6*30)","v":0.51011574074074073},{"$f":"+J230*10/(D221*3.6*31)","v":0.65685483870967742},{"$f":"+K230*10/(D221*3.6*30)","v":0.70254629629629628},{"$f":"+L230*10/(D221*3.6*31)","v":0.66960125448028662},{"$f":"+M230*10/(D221*3.6*30)","v":0.64456018518518521},{"$f":"+N230*10/(D221*3.6*31)","v":0.37175179211469533},{"$f":"MAX(C231:N231)","v":0.70254629629629628},"l/s/ha"]
["LAMINA BRUTA (mm/dia)",null,{"$f":"C230/31","v":0},{"$f":"D230/28","v":0},{"$f":"E230/31","v":0},{"$f":"F230/30","v":0},{"$f":"G230/31","v":0},{"$f":"H230/30","v":2.5200000000000009},{"$f":"I230/30","v":3.6728333333333336},{"$f":"J230/31","v":4.7293548387096767},{"$f":"K230/30","v":5.0583333333333336},{"$f":"L230/31","v":4.8211290322580638},{"$f":"M230/30","v":4.6408333333333331},{"$f":"N230/31","v":2.6766129032258061}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Demandas de Irrigação das Culturas (l/s/ha)"]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO"]
["Feijão",null,{"$f":"C27","v":2.8931344939409388E-2},{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0.10237241850145078,{"$f":"O27","v":0.10237241850145078},{"$f":"P27","v":"l/s/ha"}]
["Tomate",null,{"$f":"C44","v":0},{"$f":"D44","v":0},0,0,0,0.63893518518518555,0.82620711725550444,0.81113436593275301,0,0,0,0,{"$f":"O44","v":0.82620711725550444},{"$f":"P44","v":"l/s/ha"}]
["Melão",null,{"$f":"C61","v":0},{"$f":"D61","v":0},0,0,0,0.50163194444444448,0.57254928315412179,0,0,0,0,0,0.57254928315412179,"l/s/ha"]
["Melancia",null,{"$f":"C78","v":0},{"$f":"D78","v":0},0,0,0,0.50163194444444448,0.57254928315412179,0,0,0,0,0,0.57254928315412179,"l/s/ha"]
["Abacaxi",null,{"$f":"C95","v":0},{"$f":"D95","v":0},0,0,0,0.40000000000000013,0.64870711725550445,0.94156426011264716,0.70171957671957674,0.45692524321556571,0.44080687830687831,0.15104966717869941,0.94156426011264716,"l/s/ha"]
["Acerola",null,{"$f":"C112","v":0.34956261200716821},{"$f":"D112","v":9.1458333333333253E-2},6.430275537634407E-2,1.0677083333333327E-2,0.1059593413978494,0.75664930555555565,0.9300145609318996,1.1495458109318992,1.2249421296296297,1.2001915322580643,1.1536400462962959,0.8429323476702506,1.2249421296296297,"l/s/ha"]
["Banana",null,{"$f":"C129","v":0.11479888490641167},{"$f":"D129","v":0},0,0,0,0.58653703703703719,0.74483034647550783,0.92926861808044592,0.97604938271604946,0.90609318996415766,0.8716049382716049,0.58678215850258864,0.97604938271604946,"l/s/ha"]
["Coco",null,{"$f":"C146","v":0},{"$f":"D146","v":0},0,0,0,0.37333333333333346,0.52657108721624857,0.7006451612903225,0.74938271604938278,0.71424133811230583,0.68753086419753084,0.39653524492234166,0.74938271604938278,"l/s/ha"]
["Goiaba",null,{"$f":"C163","v":0},{"$f":"D163","v":0},0,0,0,0.29981481481481481,0.46260493827160487,0.61157108721624842,0.65493827160493834,0.61831541218637964,0.59549382716049371,0.31135005973715651,0.65493827160493834,"l/s/ha"]
["Mamão",null,{"$f":"C180","v":0},{"$f":"D180","v":0},0,0,0,0.29981481481481481,0.46260493827160487,0.61157108721624842,0.65493827160493834,0.61831541218637964,0.59549382716049371,0.31135005973715651,0.65493827160493834,"l/s/ha"]
["Maracujá",null,{"$f":"C197","v":0},{"$f":"D197","v":0},0,0,0,0.37333333333333346,0.54412345679012353,0.7006451612903225,0.74938271604938278,0.71424133811230583,0.68753086419753084,0.39653524492234166,0.74938271604938278,"l/s/ha"]
["Uva",null,{"$f":"C214","v":0},{"$f":"D214","v":0},0,0,0,0.28107638888888886,0.43369212962962955,0.5733478942652328,0.61400462962962954,0.579670698924731,0.55827546296296282,0.29189068100358412,0.61400462962962954,"l/s/ha"]
["Laranja",null,{"$f":"C231","v":0},{"$f":"D231","v":0},0,0,0,0.35000000000000009,0.51011574074074073,0.65685483870967742,0.70254629629629628,0.66960125448028662,0.64456018518518521,0.37175179211469533,0.70254629629629628,"l/s/ha"]
[]
[]
[]
[]
["Demandas de Irrigação das Culturas (m³/ha)"]
["MESES",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL m³/ha","fechamento"]
["Feijão",null,{"$f":"C26*10","v":64.574761904761758},{"$f":"D26*10","v":0},0,0,0,0,0,0,0,0,0,228.49523809523814,{"$f":"SUM(C264:N264)","v":293.06999999999988},{"$f":"P26","v":293.06999999999988}]
["Tomate",null,{"$f":"C43*10","v":0},{"$f":"D43*10","v":0},0,0,0,1380.1000000000008,1844.0942857142859,1810.4519047619046,0,0,0,0,5034.6461904761909,{"$f":"P43","v":5034.6461904761909}]
["Melão",null,{"$f":"C60*10","v":0},{"$f":"D60*10","v":0},0,0,0,1083.5250000000001,1277.9299999999998,0,0,0,0,0,2361.4549999999999,{"$f":"P60","v":2361.4550000000004}]
["Melancia",null,{"$f":"C77*10","v":0},{"$f":"D77*10","v":0},0,0,0,1083.5250000000001,1277.9299999999998,0,0,0,0,0,2361.4549999999999,{"$f":"P77","v":2361.4550000000004}]
["Abacaxi",null,{"$f":"C94*10","v":0},{"$f":"D94*10","v":0},0,0,0,864.00000000000034,1447.9142857142858,2101.5714285714284,1515.7142857142858,1019.8571428571427,952.14285714285711,337.14285714285711,8238.3428571428576,{"$f":"P94","v":8238.3428571428558}]
["Acerola",null,{"$f":"C111*10","v":780.22374999999943},{"$f":"D111*10","v":184.37999999999982},143.52374999999995,23.062499999999986,236.50124999999989,1634.3625000000002,2075.7925,2565.7862499999992,2645.875,2678.8274999999994,2491.8624999999993,1881.4249999999993,17341.622499999998,{"$f":"P111","v":17341.622499999998},"Segundo kc indicado por pesquisa no Ceará"]
["Banana",null,{"$f":"C128*10","v":256.23111111111086},{"$f":"D128*10","v":0},0,0,0,1266.9200000000003,1662.4613333333334,2074.1275555555553,2108.2666666666669,2022.3999999999999,1882.6666666666665,1309.6977777777779,12582.771111111109,{"$f":"P128","v":12582.771111111113}]
["Coco",null,{"$f":"C145*10","v":0},{"$f":"D145*10","v":0},0,0,0,806.40000000000032,1175.3066666666668,1563.84,1618.6666666666667,1594.1866666666667,1485.0666666666666,885.06666666666661,9128.5333333333328,{"$f":"P145","v":9128.5333333333328}]
["Goiaba",null,{"$f":"C162*10","v":0},{"$f":"D162*10","v":0},0,0,0,647.6,999.22666666666657,1365.0266666666664,1414.6666666666667,1380.0799999999995,1286.2666666666664,694.93333333333328,7787.7999999999984,{"$f":"P162","v":7787.7999999999984}]
["Mamão",null,{"$f":"C179*10","v":0},{"$f":"D179*10","v":0},0,0,0,647.6,999.22666666666657,1365.0266666666664,1414.6666666666667,1380.0799999999995,1286.2666666666664,694.93333333333328,7787.7999999999984,{"$f":"P179","v":7787.7999999999984}]
["Maracujá",null,{"$f":"C196*10","v":0},{"$f":"D196*10","v":0},0,0,0,806.40000000000032,1175.3066666666668,1563.84,1618.6666666666667,1594.1866666666667,1485.0666666666666,885.06666666666661,9128.5333333333328,{"$f":"P196","v":9128.5333333333328}]
["Uva",null,{"$f":"C230*10","v":0},{"$f":"D230*10","v":0},0,0,0,756.00000000000023,1101.8499999999999,1466.1,1517.5,1494.5499999999997,1392.25,829.75,8558,{"$f":"P230","v":8558}]
["Laranja",null,{"$f":"C230*10","v":0},{"$f":"D230*10","v":0},0,0,0,756.00000000000023,1101.8499999999999,1466.1,1517.5,1494.5499999999997,1392.25,829.75,8558,{"$f":"P230","v":8558}]
[]
[]
[]
[]
["Demandas de Irrigação do Plano Agrícola (m³)"]
["MESES","Área Cultivada","JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL m³",null,"fechamento"]
["Feijão",{"$f":"'Painel de Controle'!D28","v":601.67600000000004},{"$f":"$B283*C264","v":38853.084443809435},0,0,0,0,0,0,0,0,0,0,137480.10087619053,{"$f":"SUM(C283:N283)","v":176333.18531999996}]
["Tomate",{"$f":"'Painel de Controle'!D27","v":300.83800000000002},0,0,0,0,0,415186.52380000026,554773.63672571443,544652.73012476193,0,0,0,0,1514612.8906504768,null,{"$f":"O265*B284","v":1514612.8906504763}]
["Melão",{"$f":"'Painel de Controle'!D26","v":150.41900000000001},0,0,0,0,0,162982.74697500002,192224.95267,0,0,0,0,0,355207.69964500004,null,355207.69964500004]
["Melancia",{"$f":"'Painel de Controle'!D25","v":150.41900000000001},0,0,0,0,0,162982.74697500002,192224.95267,0,0,0,0,0,355207.69964500004,null,355207.69964500004]
["Abacaxi",{"$f":"'Painel de Controle'!D29","v":150.41900000000001},0,0,0,0,0,129962.01600000006,217793.81894285718,316116.2727142857,227992.22714285718,153405.89157142854,143220.37642857144,50712.69142857143,1239203.2942285715,null,1239203.2942285717]
["Acerola",{"$f":"'Painel de Controle'!D30","v":601.67600000000004},469441.90500499972,110937.02087999991,86354.795804999972,13876.152749999992,142297.12609499996,983356.69155000022,1248954.5282300001,1543772.0077549997,1591959.4865000001,1611786.2148899997,1499293.8615499996,1132008.2682999996,10434038.05931,null,10434038.059309999]
["Banana",{"$f":"'Painel de Controle'!D31","v":2406.7040000000002},616672.44003555505,0,0,0,0,3049101.4316800009,4001052.340778667,4991811.0844657775,5073973.8197333338,4867318.1695999997,4531021.3973333333,3152054.8805688894,30283005.564195555,null,30283005.564195555]
["Coco",{"$f":"'Painel de Controle'!D32","v":601.67600000000004},0,0,0,0,0,485191.52640000021,707153.81397333345,940924.99583999999,973912.8853333334,959183.85685333342,893528.97173333331,532523.37173333333,5492419.4218666665,null,5492419.4218666665]
["Goiaba",{"$f":"'Painel de Controle'!D33","v":601.67600000000004},0,0,0,0,0,389645.37760000007,601210.70389333332,821303.7846933332,851170.98133333342,830361.01407999976,773915.78293333319,418124.70826666668,4685732.3528000005,null,4685732.3527999995]
["Mamão",{"$f":"'Painel de Controle'!D35","v":150.41900000000001},0,0,0,0,0,97411.344400000016,150302.67597333333,205325.9461733333,212792.74533333335,207590.25351999994,193478.9457333333,104531.17706666667,1171433.0882000001,null,1171433.0881999999]
["Maracujá",{"$f":"'Painel de Controle'!D36","v":150.41900000000001},0,0,0,0,0,121297.88160000005,176788.45349333336,235231.24896,243478.22133333335,239795.96421333335,223382.24293333333,133130.84293333333,1373104.8554666666,null,1373104.8554666666]
["Uva",{"$f":"'Painel de Controle'!D37","v":150.41900000000001},0,0,0,0,0,113716.76400000004,165739.17515,220529.2959,228260.83250000002,224808.71644999998,209420.85275000002,124810.16525000001,1287285.8020000001,null,1287285.8020000001]
["Laranja",{"$f":"'Painel de Controle'!D34","v":601.67600000000004},0,0,0,0,0,454867.05600000016,662956.70059999998,882117.18359999999,913043.33000000007,899234.86579999991,837683.41100000008,499240.66100000002,5149143.2080000006,null,5149143.2080000006]
["Demanda do Plano Agrícola (m³)",null,{"$f":"SUM(C283:C295)","v":1124967.4294843641},{"$f":"SUM(D283:D295)","v":110937.02087999991},86354.795804999972,13876.152749999992,142297.12609499996,6565702.1069800016,8871175.7531005722,10701784.550226489,10316584.529209524,9993484.9469780959,9304945.8423952367,6284616.8674236517,{"$f":"SUM(C296:N296)","v":63516727.121327944},"m³/ano"]
["Área Irrigada (ha)",{"$f":"SUM(B283,B287,B288,B289,B290,B291,B292,B293,B294,B295)","v":6016.7600000000011},{"$f":"SUMIF(C283:C295,\">0\",$B283:$B295)","v":3610.0560000000005},601.67600000000004,601.67600000000004,601.67600000000004,601.67600000000004,6016.7600000000011,6016.7600000000011,5715.9220000000005,5415.0839999999998,5415.0839999999998,5415.0839999999998,6016.7600000000011,{"$f":"O296/1000000","v":63.516727121327946},"hm³/ano"]
["Vazão do Plano Agrícola (l/s/ha)",null,{"$f":"C296*1000/31/20/3600/C297","v":0.13961491609537069},{"$f":"D296*1000/28/20/3600/D297","v":9.1458333333333239E-2},{"$f":"E296*1000/31/20/3600/E297","v":6.430275537634407E-2},{"$f":"F296*1000/30/20/3600/F297","v":1.0677083333333328E-2},{"$f":"G296*1000/31/20/3600/G297","v":0.10595934139784943},{"$f":"H296*1000/30/20/3600/H297","v":0.50520162037037042},{"$f":"I296*1000/31/20/3600/I297","v":0.66057830261136707},{"$f":"J296*1000/31/20/3600/J297","v":0.83883340950195062},{"$f":"K296*1000/30/20/3600/K297","v":0.8820170732902215},{"$f":"L296*1000/31/20/3600/L297","v":0.82683256765470026},{"$f":"M296*1000/30/20/3600/M297","v":0.79552695718204969},null,{"$f":"MAX(C298:N298)","v":0.8820170732902215},"l/s/ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O296/B311","v":9596.939083694082},"m³/ha/ano"]
[]
["2a Etapa - Total"]
["Captação",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL m³"]
["Demanda do Plano Agrícola (m³)",null,{"$f":"C296/$B307/$B308","v":1208343.1036351924},{"$f":"D296/$B307/$B308","v":119158.9912781954},92754.882712137463,14904.567937701388,152843.31481740062,7052311.6079269629,9528652.7960263938,11494935.070060676,11081186.390128383,10734140.651963582,9994571.2592859697,6750394.0573830856,{"$f":"O296/$B307/$B308","v":68224196.693155691},"m³/ano",{"$f":"O296/B307/B308","v":68224196.693155691}]
["Vazão do Plano Agrícola (l/s/ha)",null,{"$f":"C298/$B307/$B308","v":0.1499623158919127},{"$f":"D298/$B307/$B308","v":9.8236663086287063E-2},6.9068480533130042E-2,1.1468403150733972E-2,0.11381239677534849,0.54264406054819603,0.70953630785324073,0.90100258807943145,0.94738675971022723,0.88811231756681031,0.85448652758544552,0,{"$f":"MAX(C304:N304)","v":0.94738675971022723},"l/s/ha"]
["Vazão do Plano Agrícola (m³/s)",null,{"$f":"C303/31/20/3600","v":0.54137235825949481},{"$f":"D303/28/20/3600","v":5.9106642499104863E-2},{"$f":"E303/31/20/3600","v":4.1556847093251553E-2},{"$f":"F303/30/20/3600","v":6.9002629341210131E-3},6.8478187642204577E-2,{"$f":"H303/30/20/3600","v":3.2649590777439643},4.2691096756390658,5.1500605152601597,{"$f":"K303/30/20/3600","v":5.1301788843186964},4.8092028010589525,{"$f":"M303/30/20/3600","v":4.6271163237435049},null,{"$f":"MAX(C305:N305)","v":5.1500605152601597},"m³/s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O303/B311","v":10308.205245643483},"m³/ha/ano"]
["Eficiência Condução Canais",0.95]
["Eficiência Adução Pressurizada",0.98]
[]
["Área Física",{"$f":"B297","v":6016.7600000000011}]
["Área Cultivada",{"$f":"SUM(B283:B295)","v":6618.4360000000015}]
[]
["Área Sul - 2a Etapa"]
["Área irrigada (ha)",{"$f":"'Painel de Controle'!#REF!","v":{"$error":"#REF!"}}]
["% Área irrigada 2a Etapa",{"$f":"B314/B310","v":{"$error":"#REF!"}}]
["Captação",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL m³"]
["Demanda do Plano Agrícola (m³)",null,{"$f":"C303*$B$315","v":{"$error":"#REF!"}},{"$f":"D303*$B$315","v":{"$error":"#REF!"}},{"$f":"E303*$B$315","v":{"$error":"#REF!"}},{"$f":"F303*$B$315","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(C317:N317)","v":{"$error":"#REF!"}},"m³/ano"]
["Vazão do Plano Agrícola (l/s/ha)",null,{"$f":"C317/31/20/3600","v":{"$error":"#REF!"}},{"$f":"D317/28/20/3600","v":{"$error":"#REF!"}},{"$f":"E317/31/20/3600","v":{"$error":"#REF!"}},{"$f":"F317/30/20/3600","v":{"$error":"#REF!"}},{"$f":"G317/31/20/3600","v":{"$error":"#REF!"}},{"$f":"H317/30/20/3600","v":{"$error":"#REF!"}},{"$f":"I317/31/20/3600","v":{"$error":"#REF!"}},{"$f":"J317/31/20/3600","v":{"$error":"#REF!"}},{"$f":"K317/30/20/3600","v":{"$error":"#REF!"}},{"$f":"L317/31/20/3600","v":{"$error":"#REF!"}},{"$f":"M317/30/20/3600","v":{"$error":"#REF!"}},{"$f":"N304","v":0},{"$f":"MAX(C318:N318)","v":{"$error":"#REF!"}},"m³/s"]
[]
["Área Norte - 2a Etapa"]
["Área irrigada (ha)",{"$f":"'Painel de Controle'!C6","v":0}]
["% Área irrigada 2a Etapa",{"$f":"B321/B310","v":0}]
["Captação",null,"JANEIRO","FEVEREIRO","MARÇO","ABRIL","MAIO","JUNHO","JULHO","AGOSTO","SETEMBRO","OUTUBRO","NOVEMBRO","DEZEMBRO","TOTAL m³"]
["Demanda do Plano Agrícola (m³)",null,{"$f":"C303*$B$322","v":0},{"$f":"D303*$B$322","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C324:N324)","v":0},"m³/ano"]
["Vazão do Plano Agrícola (l/s/ha)",null,{"$f":"C324/31/20/3600","v":0},{"$f":"D324/28/20/3600","v":0},{"$f":"E324/31/20/3600","v":0},{"$f":"F324/30/20/3600","v":0},{"$f":"G324/31/20/3600","v":0},{"$f":"H324/30/20/3600","v":0},{"$f":"I324/31/20/3600","v":0},{"$f":"J324/31/20/3600","v":0},{"$f":"K324/30/20/3600","v":0},{"$f":"L324/31/20/3600","v":0},{"$f":"M324/30/20/3600","v":0},{"$f":"N311","v":0},{"$f":"MAX(C325:N325)","v":0},"m³/s"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Ciclo (dias)","Plantio","Colheita","CropWat"]
[null,"Feijão",110,"2023-12-01",{"$f":"D398+C398","v":"2024-03-20"},"OK"]
[null,"Tomate ",145,"2023-04-01",{"$f":"D399+C399-1","v":"2023-08-23"},"OK"]
[null,"Melão",120,"2023-04-01",{"$f":"D400+C400-1","v":"2023-07-29"},"OK"]
[null,"Melancia",120,"2023-04-01",{"$f":"D401+C401-1","v":"2023-07-29"},"OK"]

{"sheet":"Salários SICRO","index":24,"n_rows":118,"n_cols":7,"rows_kept":118,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,5],[0,6,1,6],[2,0,2,6],[3,0,3,6]]}
["CGCIT","SISTEMA DE CUSTOS REFERENCIAIS DE OBRAS - SICRO",null,null,null,null,"DNIT"]
[]
["Piauí - Julho/2023"]
["Sem desoneração"]
["Código","Descrição","Unidade","Salário (R$)","Encargos Totais","Custo (R$)","Periculosidade/\nInsalubridade"]
["P9801","Ajudante","h",6.6261000000000001,2.0606339999999999,20.28,0]
["P9802","Ajudante especializado","h",7.9512,2.0044590000000002,23.888999999999999,0]
["P9805","Armador","h",10.810600000000001,1.6908339999999999,29.089500000000001,0]
["P9892","Auxiliar de blaster","h",9.6300000000000008,2.1131489999999999,32.868600000000001,0.3]
["P9852","Blaster","h",10.1587,2.0773579999999998,34.3095,0.3]
["P9807","Bombeiro hidráulico","h",10.810600000000001,1.7704150000000001,29.9498,0]
["P9929","Bombeiro hidráulico com periculosidade","h",10.810600000000001,2.0984669999999999,36.739400000000003,0.3]
["P9912","Capitão fluvial com periculosidade","h",23.693000000000001,1.668679,70.3369,0.3]
["P9808","Carpinteiro","h",8.67,1.842608,24.645399999999999,0]
["P9945","Draguista com periculosidade","h",16.342400000000001,1.7796000000000001,50.328000000000003,0.3]
["P9810","Eletricista","h",9.2370000000000001,1.8564149999999999,26.384699999999999,0]
["P9930","Eletricista com periculosidade","h",9.2370000000000001,2.1841949999999999,32.183500000000002,0.3]
["P9885","Frentista de túnel","h",6.6260000000000003,2.1164779999999999,20.649699999999999,0]
["P9927","Frentista de túnel com periculosidade","h",6.6260000000000003,2.443508,24.804400000000001,0.3]
["P9836","Geólogo","h",49.744700000000002,1.195918,109.23520000000001,0]
["P9815","Jardineiro","h",9.6300000000000008,1.7636769999999999,26.6142,0]
["P9915","Maquinista","h",12.3367,1.603559,32.119300000000003,0]
["P9856","Marinheiro de convés","h",9.1112000000000002,1.7365010000000001,24.9328,0]
["P9942","Marinheiro de convés com periculosidade","h",9.1112000000000002,2.0649459999999999,30.6586,0.3]
["P9925","Mergulhador raso autônomo","h",9.2239000000000004,3.6086429999999998,44.909700000000001,0.26019999999999999]
["P9921","Mergulhador raso autônomo de emergência","h",9.2239000000000004,2.5078610000000001,34.7562,0.26019999999999999]
["P9926","Mergulhador raso auxiliar de superfície","h",9.2239000000000004,2.2650199999999998,32.516199999999998,0.26019999999999999]
["P9924","Mergulhador raso dependente","h",9.2756000000000007,3.9835539999999998,49.008099999999999,0.3]
["P9922","Mergulhador raso dependente de emergência","h",9.2756000000000007,2.580886,35.997500000000002,0.3]
["P9941","Mestre fluvial com periculosidade","h",23.693000000000001,1.668679,70.3369,0.3]
["P9830","Montador","h",10.810600000000001,1.771225,29.958600000000001,0]
["P9866","Motorista de caminhão","h",9.2515000000000001,1.7509920000000001,25.450800000000001,0]
["P9956","Motorista de caminhão com periculosidade","h",9.2515000000000001,2.078538,31.256499999999999,0.3]
["P9871","Motorista de veículo especial","h",11.05,1.643702,29.212900000000001,0]
["P9934","Motorista de veículo especial com periculosidade","h",11.05,1.9712419999999999,36.147199999999998,0.3]
["P9870","Motorista de veículo leve","h",10.810600000000001,1.6536759999999999,28.687799999999999,0]
["P9931","Operador de equipamento de mergulho","h",17.478200000000001,1.7938339999999999,51.230899999999998,0.13730000000000001]
["P9846","Operador de equipamento especial","h",15.901999999999999,1.476194,39.376399999999997,0]
["P9944","Operador de equipamento especial com periculosidade","h",15.901999999999999,1.8040039999999999,49.3598,0.3]
["P9843","Operador de equipamento leve","h",8.67,1.819123,24.441700000000001,0]
["P9939","Operador de equipamento leve com insalubridade","h",8.67,2.3343180000000001,31.308299999999999,0.27679999999999999]
["P9938","Operador de equipamento leve com periculosidade","h",8.67,2.1469330000000002,29.884899999999998,0.3]
["P9845","Operador de equipamento pesado","h",11.3924,1.6451849999999999,30.135000000000002,0]
["P9932","Operador de equipamento pesado com periculosidade","h",11.3924,1.972993,37.287199999999999,0.3]
["P9821","Pedreiro","h",8.67,1.836219,24.59,0]
["P9847","Perfurador de tubulão","h",6.6269999999999998,2.0536910000000002,20.236799999999999,0]
["P9940","Piloto fluvial com periculosidade","h",14.8924,1.814411,46.381,0.3]
["P9822","Pintor","h",10.810600000000001,1.6997949999999999,29.186399999999999,0]
["P9853","Pré-marcador","h",6.6260000000000003,2.027072,20.057300000000001,0]
["P9861","Selecionador de material pétreo","h",6.6260000000000003,2.0394450000000002,20.139299999999999,0]
["P9823","Serralheiro","h",9.3101000000000003,1.788376,25.96,0]
["P9824","Servente","h",6.26,2.114808,19.4986,0]
["P9928","Servente com periculosidade","h",6.26,2.4418380000000002,23.4239,0.3]
["P9825","Soldador","h",12.4336,1.620352,32.580399999999997,0]
["P9943","Técnico de batimetria com periculosidade","h",11.8674,1.9156850000000001,38.161799999999999,0.3]
["P9882","Técnico especializado","h",14.5657,1.523412,36.755200000000002,0]
["P9859","Trabalhador de via","h",6.0003000000000002,2.1734369999999998,19.041499999999999,0]
["P9803","Almoxarife","mês",2637.8,1.1900500000000001,5776.9138000000003,0]
["P9804","Apontador","mês",1907.4,1.3699380000000001,4520.4197000000004,0]
["P9806","Auxiliar administrativo","mês",1907.4,1.3581380000000001,4497.9124000000002,0]
["P9833","Auxiliar de laboratório","mês",2378.3386,1.236254,5318.5691999999999,0]
["P9950","Auxiliar de topografia","mês",2378.3386,1.2475480000000001,5345.4300999999996,0]
["P9903","Auxiliar técnico","mês",1741.8271,1.40256,4184.8441000000003,0]
["P9844","Capitão fluvial","mês",5212.4597000000003,0.95966200000000002,10214.6592,0]
["P9883","Chefe do setor administrativo","mês",3868.5713999999998,1.0265770000000001,7839.9578000000001,0]
["P9826","Chefe setor de finanças","mês",9651.0845000000008,0.85253999999999996,17879.02,0]
["P9907","Comandante de longo curso","mês",12841.152099999999,0.83813599999999999,23603.783899999999,0]
["P9900","Comprador","mês",3233.8490000000002,1.1108229999999999,6826.0828000000001,0]
["P9911","Condutor de máquinas","mês",2162.4018000000001,1.2525299999999999,4870.8748999999998,0]
["P9849","Condutor maquinista fluvial","mês",2162.4018000000001,1.2525299999999999,4870.8748999999998,0]
["P9850","Copeiro","mês",1504.8,1.4914369999999999,3749.1143000000002,0]
["P9848","Desenhista","mês",3000.8407999999999,1.1093869999999999,6329.9345000000003,0]
["P9913","Draguista","mês",3595.3388,1.051671,7376.4522999999999,0]
["P9953","Eletricista - mensalista","mês",2032.1420000000001,1.3953789999999999,4867.7502000000004,0]
["P9809","Encarregado administrativo","mês",3868.0365000000002,1.0266150000000001,7839.0207,0]
["P9916","Encarregado de conservação rodoviária","mês",3447.1179999999999,1.0940270000000001,7218.3581000000004,0]
["P9869","Encarregado de obras de artes especiais","mês",3447.1179999999999,1.0940270000000001,7218.3581000000004,0]
["P9893","Encarregado de pavimentação","mês",3447.1179999999999,1.0940270000000001,7218.3581000000004,0]
["P9901","Encarregado de superestrutura ferroviária","mês",3447.1179999999999,1.0940270000000001,7218.3581000000004,0]
["P9884","Encarregado de terraplenagem","mês",3447.1179999999999,1.0940270000000001,7218.3581000000004,0]
["P9875","Encarregado de turma","mês",2153.8584999999998,1.293388,4939.6332000000002,0]
["P9811","Encarregado especializado","mês",3447.1179999999999,1.0940270000000001,7218.3581000000004,0]
["P9840","Encarregado geral","mês",5419.6176999999998,0.93332700000000002,10477.8932,0]
["P9812","Engenheiro","mês",12819.5116,0.82565699999999997,23404.030999999999,0]
["P9946","Engenheiro auxiliar","mês",11220,0.83530199999999999,20592.088400000001,0]
["P9955","Engenheiro chefe","mês",16939.498,0.80920199999999998,30646.973600000001,0]
["P9864","Engenheiro de segurança do trabalho","mês",11464.409900000001,0.83843000000000001,21076.514999999999,0]
["P9891","Engenheiro mecânico","mês",12659.3302,0.82804999999999995,23141.888500000001,0]
["P9819","Engenheiro supervisor","mês",12819.5116,0.82565699999999997,23404.030999999999,0]
["P9842","Faxineiro","mês",1454.2,1.5485040000000001,3706.0345000000002,0]
["P9908","Imediato","mês",9352.1689000000006,0.86911300000000002,17480.260399999999,0]
["P9858","Laboratorista","mês",3262.6,1.1092230000000001,6881.5509000000002,0]
["P9857","Marinheiro de convés - mensalista","mês",2004.4739,1.2885880000000001,4587.4148999999998,0]
["P9855","Marinheiro de máquinas","mês",2052.3159000000001,1.277787,4674.7384000000002,0]
["P9951","Médico de câmara hiperbárica","mês",9709.5192999999999,1.0375289999999999,20311.624899999999,5.4399999999999997E-2]
["P9851","Médico do trabalho","mês",9709.5192999999999,0.84691300000000003,17932.6374,0]
["P9920","Mestre fluvial","mês",5212.4597000000003,0.95966200000000002,10214.6592,0]
["P9948","Motorista de veículo leve - mensalista","mês",2378.3386,1.2256069999999999,5293.2470000000003,0]
["P9837","Oceanógrafo","mês",4376.3630000000003,1.005441,8776.5377000000008,0]
["P9910","Oficial de máquinas","mês",2931.3573999999999,1.120374,6215.5739999999996,0]
["P9909","Oficial de náutica","mês",2597.5547999999999,1.1684699999999999,5632.7196000000004,0]
["P9814","Operacional","mês",1460.9463000000001,1.504089,3658.3395,0]
["P9952","Pedreiro - mensalista","mês",1907.4,1.381961,4543.3523999999998,0]
["P9880","Piloto fluvial","mês",3276.33,1.0805469999999999,6816.5585000000001,0]
["P9896","Porteiro","mês",1454.2,1.5480290000000001,3705.3436999999999,0]
["P9854","Recepcionista","mês",1686.3400999999999,1.3823780000000001,4017.4994999999999,0]
["P9878","Secretária","mês",2811.5796,1.1352070000000001,6003.3044,0]
["P9954","Servente - mensalista","mês",1377.2,1.6137889999999999,3599.7102,0]
["P9933","Supervisor de mergulho raso","mês",3845.1956,1.3184929999999999,9443.0043999999998,0.13730000000000001]
["P9889","Técnico da qualidade","mês",3523.8065000000001,1.0849660000000001,7347.0167000000001,0]
["P9972","Técnico de batimetria","mês",2610.8366999999998,1.167737,5659.6072999999997,0]
["P9897","Técnico de meio ambiente","mês",3466.6378,1.0915459999999999,7250.6324000000004,0]
["P9876","Técnico de segurança do trabalho","mês",3262.6,1.1077140000000001,6876.6275999999998,0]
["P9865","Técnico em enfermagem","mês",2993.3103000000001,1.1533819999999999,6445.7404999999999,0]
["P9867","Técnico especializado - mensalista","mês",3204.4618999999998,1.1172759999999999,6784.7302,0]
["P9947","Técnico florestal","mês",3466.6378,1.0915459999999999,7250.6324000000004,0]
["P9949","Topógrafo","mês",4037,1.049409,8273.4640999999992,0]
["P9827","Vigia","mês",1504.8,1.7483880000000001,4587.2142000000003,0.3]

{"sheet":"Receitas >>>>","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tabelas Relatório G1","index":26,"n_rows":86,"n_cols":26,"rows_kept":86,"cut":false,"hidden":true,"merged":[[37,1,39,1],[37,4,39,4],[37,5,39,5],[37,8,39,8],[37,9,39,9],[40,1,42,1],[40,4,42,4],[40,5,42,5],[40,8,42,8],[40,9,42,9],[31,1,33,1],[31,4,33,4],[31,5,33,5],[31,8,33,8],[31,9,33,9],[34,1,36,1],[34,4,36,4],[34,5,36,5],[34,8,36,8],[34,9,36,9],[26,1,28,1],[26,4,28,4],[26,5,28,5],[26,8,28,8],[26,9,28,9],[20,1,22,1],[20,4,22,4],[20,5,22,5],[20,8,22,8],[20,9,22,9],[23,1,25,1],[23,4,25,4],[23,5,25,5],[23,8,25,8],[23,9,25,9],[14,1,16,1],[14,4,16,4],[14,5,16,5],[14,8,16,8],[14,9,16,9],[17,1,19,1],[17,4,19,4],[17,5,19,5],[17,8,19,8],[17,9,19,9],[8,1,10,1],[8,4,10,4],[8,5,10,5],[8,8,10,8],[8,9,10,9],[11,1,13,1],[11,4,13,4],[11,5,13,5],[11,8,13,8],[11,9,13,9],[2,1,4,1],[2,4,4,4],[2,5,4,5],[2,8,4,8],[2,9,4,9],[5,1,7,1],[5,4,7,4],[5,5,7,5],[5,8,7,8],[5,9,7,9]]}
[]
[null,"Perenes e Semi-Perenes","Indicadores","Média (R$/ha/ano)","Área (%)","Área Total (ha)","Média Ponderada (R$/ha/ano)","Total da 2ª Etapa\n(R$ mil/ano)","Produtividade Média (kg/ha)","Produção Total (toneladas)"]
[null,"Abacaxi","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D91","v":50700},{"$f":"'Painel de Controle'!C29","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D29","v":150.41900000000001},{"$f":"D3*E3","v":1267.5},{"$f":"'Resultados Cultivos'!AL31","v":7626.2433000000001},{"$f":"'Rentabilidade Cultivos'!AD44","v":30000},{"$f":"'Resultados Cultivos'!AL30","v":4512.57}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D92","v":28987.05},null,null,{"$f":"D4*E3","v":724.67624999999998},{"$f":"'Resultados Cultivos'!AL32","v":4360.2030739500005}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D93","v":21712.95},null,null,{"$f":"D5*E3","v":542.82375000000002},{"$f":"'Resultados Cultivos'!AL33","v":3266.0402260499995}]
[null,"Acerola","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D94","v":48750},{"$f":"'Painel de Controle'!C30","v":0.1},{"$f":"'Painel de Controle'!D30","v":601.67600000000004},{"$f":"D6*E6","v":4875},{"$f":"'Resultados Cultivos'!AL36","v":29331.705000000002},{"$f":"'Rentabilidade Cultivos'!AD49","v":19500},{"$f":"'Resultados Cultivos'!AL35","v":11732.682000000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D95","v":38372.588100000001},null,null,{"$f":"D7*E6","v":3837.2588100000003},{"$f":"'Resultados Cultivos'!AL37","v":23087.8653176556}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D96","v":10377.411900000001},null,null,{"$f":"D8*E6","v":1037.7411900000002},{"$f":"'Resultados Cultivos'!AL38","v":6243.8396823444018}]
[null,"Banana","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D97","v":49680},{"$f":"'Painel de Controle'!C31","v":0.4},{"$f":"'Painel de Controle'!D31","v":2406.7040000000002},{"$f":"D9*E9","v":19872},{"$f":"'Resultados Cultivos'!AL41","v":119565.05472000003},{"$f":"'Rentabilidade Cultivos'!AD54","v":23000},{"$f":"'Resultados Cultivos'!AL40","v":55354.19200000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D98","v":22820.276100000003},null,null,{"$f":"D10*E9","v":9128.1104400000022},{"$f":"'Resultados Cultivos'!AL42","v":54921.649770974414}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D99","v":26859.723899999994},null,null,{"$f":"D11*E9","v":10743.889559999998},{"$f":"'Resultados Cultivos'!AL43","v":64643.404949025615}]
[null,"Coco","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D100","v":32625},{"$f":"'Painel de Controle'!C32","v":0.1},{"$f":"'Painel de Controle'!D32","v":601.67600000000004},{"$f":"D12*E12","v":3262.5},{"$f":"'Resultados Cultivos'!AL46","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!AD59","v":32625},{"$f":"'Resultados Cultivos'!AL45","v":19629.679499999998}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D101","v":14147.371612499997},null,null,{"$f":"D13*E12","v":1414.7371612499999},{"$f":"'Resultados Cultivos'!AL47","v":8512.1339623225504}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D102","v":18477.628387500001},null,null,{"$f":"D14*E12","v":1847.7628387500001},{"$f":"'Resultados Cultivos'!AL48","v":11117.545537677448}]
[null,"Goiaba","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D103","v":41760},{"$f":"'Painel de Controle'!C33","v":0.1},{"$f":"'Painel de Controle'!D33","v":601.67600000000004},{"$f":"D15*E15","v":4176},{"$f":"'Resultados Cultivos'!AL51","v":25125.98976},{"$f":"'Rentabilidade Cultivos'!AD64","v":24000},{"$f":"'Resultados Cultivos'!AL50","v":14440.224000000002}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D104","v":21295.400666666665},null,null,{"$f":"D16*E15","v":2129.5400666666665},{"$f":"'Resultados Cultivos'!AL52","v":12812.931491517333}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D105","v":20464.599333333335},null,null,{"$f":"D17*E15","v":2046.4599333333335},{"$f":"'Resultados Cultivos'!AL53","v":12313.058268482668}]
[null,"Laranja","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D106","v":24510.6},{"$f":"'Painel de Controle'!C34","v":0.1},{"$f":"'Painel de Controle'!D34","v":601.67600000000004},{"$f":"D18*E18","v":2451.06},{"$f":"'Resultados Cultivos'!AL56","v":14747.439765599998},{"$f":"'Rentabilidade Cultivos'!AD69","v":24030},{"$f":"'Resultados Cultivos'!AL55","v":14458.274280000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D107","v":12970.559062500006},null,null,{"$f":"D19*E18","v":1297.0559062500006},{"$f":"'Resultados Cultivos'!AL57","v":7804.0740944887539}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D108","v":11540.040937499996},null,null,{"$f":"D20*E18","v":1154.0040937499996},{"$f":"'Resultados Cultivos'!AL58","v":6943.3656711112444}]
[null,"Mamão","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D109","v":42750},{"$f":"'Painel de Controle'!C35","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D35","v":150.41900000000001},{"$f":"D21*E21","v":1068.75},{"$f":"'Resultados Cultivos'!AL61","v":6430.4122500000003},{"$f":"'Rentabilidade Cultivos'!AD74","v":25000},{"$f":"'Resultados Cultivos'!AL60","v":3760.4750000000004}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D110","v":21293.547000000002},null,null,{"$f":"D22*E21","v":532.33867500000008},{"$f":"'Resultados Cultivos'!AL62","v":3202.9540461930005}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D111","v":21456.452999999998},null,null,{"$f":"D23*E21","v":536.41132499999992},{"$f":"'Resultados Cultivos'!AL63","v":3227.4582038069998}]
[null,"Maracujá","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D112","v":45716.666666666664},{"$f":"'Painel de Controle'!C36","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D36","v":150.41900000000001},{"$f":"D24*E24","v":1142.9166666666667},{"$f":"'Resultados Cultivos'!AL66","v":6876.6552833333344},{"$f":"'Rentabilidade Cultivos'!AD79","v":21666.666666666668},{"$f":"'Resultados Cultivos'!AL65","v":3259.0783333333338}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D113","v":24966.190666666673},null,null,{"$f":"D25*E24","v":624.15476666666689},{"$f":"'Resultados Cultivos'!AL67","v":3755.3894338893347}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D114","v":20750.475999999999},null,null,{"$f":"D26*E24","v":518.76189999999997},{"$f":"'Resultados Cultivos'!AL68","v":3121.2658494439997}]
[null,"Uva","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D115","v":87122},{"$f":"'Painel de Controle'!C37","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D37","v":150.41900000000001},{"$f":"D27*E27","v":2178.0500000000002},{"$f":"'Resultados Cultivos'!AL71","v":13104.804118000004},{"$f":"'Rentabilidade Cultivos'!AD84","v":25400},{"$f":"'Resultados Cultivos'!AL70","v":3820.6426000000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D116","v":55260.838049999998},null,null,{"$f":"D28*E27","v":1381.5209512500001},{"$f":"'Resultados Cultivos'!AL72","v":8312.2799986429509}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D117","v":31861.161949999998},null,null,{"$f":"D29*E27","v":796.52904875000002},{"$f":"'Resultados Cultivos'!AL73","v":4792.5241193570528}]
[]
[null,"Temporárias","Indicadores","Média (R$/ha)","Área (%)","Área Total (ha)","Média Ponderada (R$/ha)","Total da 2ª Etapa\n(R$ mil/ano)","Produtividade Média (kg/ha)","Produção Total (kg)"]
[null,"Melancia","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D126","v":26700},{"$f":"'Painel de Controle'!C25","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D25","v":150.41900000000001},{"$f":"D32*E32","v":667.5},{"$f":"'Resultados Cultivos'!AL11","v":4016.1872999999996},30000,7946]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D127","v":12944.977499999999},null,null,{"$f":"D33*E32","v":323.6244375},{"$f":"'Resultados Cultivos'!AL12","v":1947.1705705725001}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D128","v":13755.022500000001},null,null,{"$f":"D34*E32","v":343.87556250000006},{"$f":"'Resultados Cultivos'!AL13","v":2069.0167294274997}]
[null,"Melão","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D129","v":50749.999999999993},{"$f":"'Painel de Controle'!C26","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D26","v":150.41900000000001},{"$f":"D35*E35","v":1268.75},{"$f":"'Resultados Cultivos'!AL16","v":7633.7642500000002},25000,6622]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D130","v":27604.575990000001},null,null,{"$f":"D36*E35","v":690.11439975000008},{"$f":"'Resultados Cultivos'!AL17","v":4152.2527158398107}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D131","v":23145.424009999992},null,null,{"$f":"D37*E35","v":578.63560024999981},{"$f":"'Resultados Cultivos'!AL18","v":3481.5115341601895}]
[null,"Tomate","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D132","v":56000},{"$f":"'Painel de Controle'!C27","v":0.05},{"$f":"'Painel de Controle'!D27","v":300.83800000000002},{"$f":"D38*E38","v":2800},{"$f":"'Resultados Cultivos'!AL21","v":16846.928},140000,74164]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D133","v":36194.854500000001},null,null,{"$f":"D39*E38","v":1809.7427250000001},{"$f":"'Resultados Cultivos'!AL22","v":10888.787638071}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D134","v":19805.145499999999},null,null,{"$f":"D40*E38","v":990.25727499999994},{"$f":"'Resultados Cultivos'!AL23","v":5958.1403619289995}]
[null,"Feijão","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!D135","v":13500},{"$f":"'Painel de Controle'!C28","v":0.1},{"$f":"'Painel de Controle'!D28","v":601.67600000000004},{"$f":"D41*E41","v":1350},{"$f":"'Resultados Cultivos'!AL26","v":8122.6260000000011},3000,3178]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!D136","v":6743.25},null,null,{"$f":"D42*E41","v":674.32500000000005},{"$f":"'Resultados Cultivos'!AL27","v":4057.2516870000004}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!D137","v":6756.75},null,null,{"$f":"D43*E41","v":675.67500000000007},{"$f":"'Resultados Cultivos'!AL28","v":4065.3743130000007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cultivos","Área (%)","Área Total (ha)","Valor da Produção","Custo de Produção","Resultado","Resultado (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Perenes e Semi-Perenes",{"$f":"SUM(E3:E29)","v":0.9},{"$f":"SUM(F3:F29)","v":5415.0839999999998},{"$f":"SUMIF($C$3:$C$29,$C3,H$3:H$29)","v":242437.98369693334},{"$f":"SUMIF($C$3:$C$29,$C4,H$3:H$29)","v":126769.48118963392},{"$f":"SUMIF($C$3:$C$29,$C5,H$3:H$29)","v":115668.50250729942},{"$f":"R46/P46","v":0.47710552918924698}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Temporárias",{"$f":"SUM(E32:E43)","v":0.2},{"$f":"SUM(F32:F43)","v":1203.3520000000001},{"$f":"SUMIF($C$32:$C$43,$C32,H$32:H$43)","v":36619.505550000002},{"$f":"SUMIF($C$32:$C$43,$C33,H$32:H$43)","v":21045.462611483312},{"$f":"SUMIF($C$32:$C$43,$C34,H$32:H$43)","v":15574.04293851669},{"$f":"R47/P47","v":0.4252936434996919}]
[null,null,null,null,null,null,null,null,null,null,null,null,"2a Etapa",{"$f":"N46+N47","v":1.1000000000000001},{"$f":"O46+O47","v":6618.4359999999997},{"$f":"SUM(P46:P47)","v":279057.48924693337},{"$f":"SUM(Q46:Q47)","v":147814.94380111725},{"$f":"SUM(R46:R47)","v":131242.5454458161},{"$f":"R48/P48","v":0.47030647985828372}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Ano ","Área SAU em Início de Operação\n(ha) ","Setores","Área SAU Acumulada (ha) ","Valor da Produção\n(R$ mil/ano) ","Resultado\n(R$ mil/ano) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'Painel de Controle'!C14","v":1783.76},{"$f":"'Painel de Controle'!D14","v":"LE-01 a 26"},{"$f":"V54","v":1783.76},{"$f":"HLOOKUP(U54,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":82730.836366933334},{"$f":"HLOOKUP(U54,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":38908.848427464101}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'Painel de Controle'!C15","v":1046},{"$f":"'Painel de Controle'!D15","v":"SH-1"},{"$f":"V55+X54","v":2829.76},{"$f":"HLOOKUP(U55,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":131244.34426026669},{"$f":"HLOOKUP(U55,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":61725.065550354775}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'Painel de Controle'!C16","v":1184},{"$f":"'Painel de Controle'!D16","v":"SH-2"},{"$f":"V56+X55","v":4013.76},{"$f":"HLOOKUP(U56,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":186158.29583360002},{"$f":"HLOOKUP(U56,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":87551.452809917449}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'Painel de Controle'!C17","v":1026},{"$f":"'Painel de Controle'!D17","v":"SH-3"},5039.76,{"$f":"HLOOKUP(U57,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":233744.20319360003},{"$f":"HLOOKUP(U57,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":109931.41339126143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'Painel de Controle'!C18","v":977},{"$f":"'Painel de Controle'!D18","v":"SH-4"},6016.76,{"$f":"HLOOKUP(U58,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U58,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,6016.76,{"$f":"HLOOKUP(U59,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U59,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,6016.76,{"$f":"HLOOKUP(U60,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U60,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,6016.76,{"$f":"HLOOKUP(U61,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U61,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,6016.76,{"$f":"HLOOKUP(U62,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U62,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,6016.76,{"$f":"HLOOKUP(U63,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U63,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,6016.76,{"$f":"HLOOKUP(U64,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U64,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,6016.76,{"$f":"HLOOKUP(U65,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U65,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,6016.76,{"$f":"HLOOKUP(U66,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U66,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,6016.76,{"$f":"HLOOKUP(U67,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U67,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,6016.76,{"$f":"HLOOKUP(U68,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U68,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,6016.76,{"$f":"HLOOKUP(U69,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U69,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,6016.76,{"$f":"HLOOKUP(U70,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U70,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,6016.76,{"$f":"HLOOKUP(U71,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U71,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,6016.76,{"$f":"HLOOKUP(U72,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U72,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,6016.76,{"$f":"HLOOKUP(U73,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U73,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,6016.76,{"$f":"HLOOKUP(U74,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U74,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,6016.76,{"$f":"HLOOKUP(U75,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U75,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,6016.76,{"$f":"HLOOKUP(U76,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U76,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,6016.76,{"$f":"HLOOKUP(U77,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U77,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,6016.76,{"$f":"HLOOKUP(U78,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U78,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,6016.76,{"$f":"HLOOKUP(U79,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U79,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,6016.76,{"$f":"HLOOKUP(U80,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U80,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,6016.76,{"$f":"HLOOKUP(U81,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U81,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,6016.76,{"$f":"HLOOKUP(U82,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U82,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,6016.76,{"$f":"HLOOKUP(U83,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U83,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,6016.76,{"$f":"HLOOKUP(U84,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U84,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,6016.76,{"$f":"HLOOKUP(U85,'Resultados Cultivos'!$D$2:$AL$8,5,FALSE)","v":279057.48924693337},{"$f":"HLOOKUP(U85,'Resultados Cultivos'!$D$2:$AL$8,7,FALSE)","v":131242.54544581615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(V51:V85)","v":6016.76},null,{"$f":"X85","v":6016.76},{"$f":"SUM(Y51:Y85)","v":8447487.3785685375},3972908.0526618497]

{"sheet":"Resumo Cultivos","index":27,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[[51,1,54,1],[56,1,59,1],[43,1,45,1],[43,4,45,4],[43,5,45,5],[43,8,45,8],[43,9,45,9],[46,1,48,1],[46,4,48,4],[46,5,48,5],[46,8,48,8],[46,9,48,9],[40,8,42,8],[40,9,42,9],[26,1,28,1],[26,4,28,4],[26,5,28,5],[26,8,28,8],[26,9,28,9],[31,1,34,1],[37,1,39,1],[37,4,39,4],[37,5,39,5],[37,8,39,8],[37,9,39,9],[40,1,42,1],[40,4,42,4],[40,5,42,5],[20,9,22,9],[23,1,25,1],[23,4,25,4],[23,5,25,5],[23,8,25,8],[23,9,25,9],[20,1,22,1],[20,4,22,4],[20,5,22,5],[20,8,22,8],[14,1,16,1],[14,4,16,4],[14,5,16,5],[14,8,16,8],[14,9,16,9],[17,1,19,1],[17,4,19,4],[17,5,19,5],[17,8,19,8],[17,9,19,9],[8,1,10,1],[8,4,10,4],[8,5,10,5],[8,8,10,8],[8,9,10,9],[11,1,13,1],[11,4,13,4],[11,5,13,5],[11,8,13,8],[11,9,13,9],[2,1,4,1],[2,4,4,4],[2,5,4,5],[2,8,4,8],[2,9,4,9],[5,1,7,1],[5,4,7,4],[5,5,7,5],[5,8,7,8],[5,9,7,9]]}
[]
[null,"Perenes e Semi-Perenes","Indicadores","Média (R$/ha/ano)","Área (%)","Área Total (ha)","Média Ponderada (R$/ha/ano)","Total da 2ª Etapa (R$/ano)","Produtividade Média (kg/ha)","Produção Total (toneladas)"]
[null,"Abacaxi","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD46","v":50700},{"$f":"'Painel de Controle'!C29","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D29","v":150.41900000000001},{"$f":"D3*$E$3","v":1267.5},{"$f":"'Resultados Cultivos'!AL31*1000","v":7626243.2999999998},{"$f":"'Rentabilidade Cultivos'!AD44","v":30000},{"$f":"F3*I3/1000","v":4512.57}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD47","v":28987.05},null,null,{"$f":"D4*$E$3","v":724.67624999999998},{"$f":"'Resultados Cultivos'!AL32*1000","v":4360203.0739500001}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD48","v":21712.95},null,null,{"$f":"D5*$E$3","v":542.82375000000002},{"$f":"'Resultados Cultivos'!AL33*1000","v":3266040.2260499997}]
[null,"Acerola","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD51","v":48750},{"$f":"'Painel de Controle'!C30","v":0.1},{"$f":"'Painel de Controle'!D30","v":601.67600000000004},{"$f":"D6*$E$6","v":4875},{"$f":"'Resultados Cultivos'!AL36*1000","v":29331705},{"$f":"'Rentabilidade Cultivos'!AD49","v":19500},{"$f":"F6*I6/1000","v":11732.682000000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD52","v":38372.588100000001},null,null,{"$f":"D7*$E$6","v":3837.2588100000003},{"$f":"'Resultados Cultivos'!AL37*1000","v":23087865.317655601}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD53","v":10377.411900000001},null,null,{"$f":"D8*$E$6","v":1037.7411900000002},{"$f":"'Resultados Cultivos'!AL38*1000","v":6243839.6823444022}]
[null,"Banana","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD56","v":49680},{"$f":"'Painel de Controle'!C31","v":0.4},{"$f":"'Painel de Controle'!D31","v":2406.7040000000002},{"$f":"D9*$E$9","v":19872},{"$f":"'Resultados Cultivos'!AL41*1000","v":119565054.72000003},{"$f":"'Rentabilidade Cultivos'!AD54","v":23000},{"$f":"F9*I9/1000","v":55354.19200000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD57","v":22820.276100000003},null,null,{"$f":"D10*$E$9","v":9128.1104400000022},{"$f":"'Resultados Cultivos'!AL42*1000","v":54921649.770974413}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD58","v":26859.723899999994},null,null,{"$f":"D11*$E$9","v":10743.889559999998},{"$f":"'Resultados Cultivos'!AL43*1000","v":64643404.949025616}]
[null,"Coco","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD61","v":32625},{"$f":"'Painel de Controle'!C32","v":0.1},{"$f":"'Painel de Controle'!D32","v":601.67600000000004},{"$f":"D12*$E$12","v":3262.5},{"$f":"'Resultados Cultivos'!AL46*1000","v":19629679.5},{"$f":"'Rentabilidade Cultivos'!AD59","v":32625},{"$f":"F12*I12/1000","v":19629.679499999998}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD62","v":14147.371612499997},null,null,{"$f":"D13*$E$12","v":1414.7371612499999},{"$f":"'Resultados Cultivos'!AL47*1000","v":8512133.9623225499}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD63","v":18477.628387500001},null,null,{"$f":"D14*$E$12","v":1847.7628387500001},{"$f":"'Resultados Cultivos'!AL48*1000","v":11117545.537677448}]
[null,"Goiaba","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD66","v":41760},{"$f":"'Painel de Controle'!C33","v":0.1},{"$f":"'Painel de Controle'!D33","v":601.67600000000004},{"$f":"D15*$E$15","v":4176},{"$f":"'Resultados Cultivos'!AL51*1000","v":25125989.760000002},24000,{"$f":"F15*I15/1000","v":14440.224000000002}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD67","v":21295.400666666665},null,null,{"$f":"D16*$E$15","v":2129.5400666666665},{"$f":"'Resultados Cultivos'!AL52*1000","v":12812931.491517333}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD68","v":20464.599333333335},null,null,{"$f":"D17*$E$15","v":2046.4599333333335},{"$f":"'Resultados Cultivos'!AL53*1000","v":12313058.268482668}]
[null,"Mamão","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD76","v":42750},{"$f":"'Painel de Controle'!C35","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D35","v":150.41900000000001},{"$f":"D18*$E$18","v":1068.75},{"$f":"'Resultados Cultivos'!AL61*1000","v":6430412.25},{"$f":"'Rentabilidade Cultivos'!AD74","v":25000},{"$f":"F18*I18/1000","v":3760.4750000000004}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD77","v":21293.547000000002},null,null,{"$f":"D19*$E$18","v":532.33867500000008},{"$f":"'Resultados Cultivos'!AL62*1000","v":3202954.0461930004}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD78","v":21456.452999999998},null,null,{"$f":"D20*$E$18","v":536.41132499999992},{"$f":"'Resultados Cultivos'!AL63*1000","v":3227458.2038069996}]
[null,"Maracujá","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD81","v":45716.666666666664},{"$f":"'Painel de Controle'!C36","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D36","v":150.41900000000001},{"$f":"D21*$E$21","v":1142.9166666666667},{"$f":"'Resultados Cultivos'!AL66*1000","v":6876655.2833333341},{"$f":"'Rentabilidade Cultivos'!AD79","v":21666.666666666668},{"$f":"F21*I21/1000","v":3259.0783333333338}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD82","v":24966.190666666673},null,null,{"$f":"D22*$E$21","v":624.15476666666689},{"$f":"'Resultados Cultivos'!AL67*1000","v":3755389.4338893346}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD83","v":20750.475999999999},null,null,{"$f":"D23*$E$21","v":518.76189999999997},{"$f":"'Resultados Cultivos'!AL68*1000","v":3121265.8494439996}]
[null,"Uva","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD86","v":87122},{"$f":"'Painel de Controle'!C37","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D37","v":150.41900000000001},{"$f":"D24*$E$24","v":2178.0500000000002},{"$f":"'Resultados Cultivos'!AL71*1000","v":13104804.118000004},{"$f":"'Rentabilidade Cultivos'!AD84","v":25400},{"$f":"F24*I24/1000","v":3820.6426000000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD87","v":55260.838049999998},null,null,{"$f":"D25*$E$24","v":1381.5209512500001},{"$f":"'Resultados Cultivos'!AL72*1000","v":8312279.9986429513}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD88","v":31861.161949999998},null,null,{"$f":"D26*$E$24","v":796.52904875000002},{"$f":"'Resultados Cultivos'!AL73*1000","v":4792524.1193570532}]
[null,"Laranja","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!AD71","v":24510.6},{"$f":"'Painel de Controle'!C34","v":0.1},{"$f":"'Painel de Controle'!D34","v":601.67600000000004},{"$f":"D27*$E$27","v":2451.06},{"$f":"'Resultados Cultivos'!AL56*1000","v":14747439.765599998},{"$f":"'Rentabilidade Cultivos'!AD69","v":24030},{"$f":"F27*I27/1000","v":14458.274280000001}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!AD72","v":12970.559062500006},null,null,{"$f":"D28*$E$27","v":1297.0559062500006},{"$f":"'Resultados Cultivos'!AL57*1000","v":7804074.0944887539}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!AD73","v":11540.040937499996},null,null,{"$f":"D29*$E$27","v":1154.0040937499996},{"$f":"'Resultados Cultivos'!AL58*1000","v":6943365.6711112447}]
[null,"Total",null,null,{"$f":"SUM(E3:E29)","v":0.9},{"$f":"SUM(F3:F29)","v":5415.0839999999998}]
[]
[null,"Total Perenes e Semi-Perenes","Valor da Produção",{"$f":"AVERAGEIF($C$3:$C$29,C32,$D$3:$D$29)","v":47068.251851851848},null,null,{"$f":"SUMIF($C$3:$C$29,C32,$G$3:$G$29)","v":40293.776666666665},{"$f":"SUMIF($C$3:$C$29,C32,$H$3:$H$29)","v":242437983.69693336}]
[null,null,"Custo de Produção",{"$f":"AVERAGEIF($C$3:$C$29,C33,$D$3:$D$29)","v":26679.313473148148},null,null,{"$f":"SUMIF($C$3:$C$29,C33,$G$3:$G$29)","v":21069.393027083333},{"$f":"SUMIF($C$3:$C$29,C33,$H$3:$H$29)","v":126769481.18963394}]
[null,null,"Resultado",{"$f":"AVERAGEIF($C$3:$C$29,C34,$D$3:$D$29)","v":20388.938378703704},null,null,{"$f":"SUMIF($C$3:$C$29,C34,$G$3:$G$29)","v":19224.383639583331},{"$f":"SUMIF($C$3:$C$29,C34,$H$3:$H$29)","v":115668502.50729942}]
[null,null,"Resultado (%)",{"$f":"D34/D32","v":0.43317815250241815},null,null,{"$f":"G34/G32","v":0.47710552918924698},{"$f":"H34/H32","v":0.47710552918924698}]
[]
[null,"Temporárias","Indicadores","Média (R$/ha)","Área (%)","Área Total (ha)","Média Ponderada (R$/ha)","Total da 2ª Etapa (R$/ano)","Produtividade Média (kg/ha)","Produção Total (toneladas)"]
[null,"Melancia","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!E7","v":26700},{"$f":"'Painel de Controle'!C25","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D25","v":150.41900000000001},{"$f":"D38*$E$38","v":667.5},{"$f":"'Resultados Cultivos'!AL11*1000","v":4016187.3},{"$f":"'Rentabilidade Cultivos'!E5","v":30000},{"$f":"F38*I38/1000","v":4512.57}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!E8","v":12944.977499999999},null,null,{"$f":"D39*$E$38","v":323.6244375},{"$f":"'Resultados Cultivos'!AL12*1000","v":1947170.5705725001}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!E9","v":13755.022500000001},null,null,{"$f":"D40*$E$38","v":343.87556250000006},{"$f":"'Resultados Cultivos'!AL13*1000","v":2069016.7294274997}]
[null,"Melão","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!E13","v":50749.999999999993},{"$f":"'Painel de Controle'!C26","v":2.5000000000000001E-2},{"$f":"'Painel de Controle'!D26","v":150.41900000000001},{"$f":"D41*$E$41","v":1268.75},{"$f":"'Resultados Cultivos'!AL16*1000","v":7633764.25},{"$f":"'Rentabilidade Cultivos'!E11","v":25000},{"$f":"F41*I41/1000","v":3760.4750000000004}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!E14","v":27604.575990000001},null,null,{"$f":"D42*$E$41","v":690.11439975000008},{"$f":"'Resultados Cultivos'!AL17*1000","v":4152252.7158398107}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!E15","v":23145.424009999992},null,null,{"$f":"D43*$E$41","v":578.63560024999981},{"$f":"'Resultados Cultivos'!AL18*1000","v":3481511.5341601893}]
[null,"Tomate","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!E19","v":56000},{"$f":"'Painel de Controle'!C27","v":0.05},{"$f":"'Painel de Controle'!D27","v":300.83800000000002},{"$f":"D44*$E$44","v":2800},{"$f":"'Resultados Cultivos'!AL21*1000","v":16846928},{"$f":"'Rentabilidade Cultivos'!E17","v":140000},{"$f":"F44*I44/1000","v":42117.32}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!E20","v":36194.854500000001},null,null,{"$f":"D45*$E$44","v":1809.7427250000001},{"$f":"'Resultados Cultivos'!AL22*1000","v":10888787.638071001}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!E21","v":19805.145499999999},null,null,{"$f":"D46*$E$44","v":990.25727499999994},{"$f":"'Resultados Cultivos'!AL23*1000","v":5958140.3619289994}]
[null,"Feijão","Valor da Produção",{"$f":"'Rentabilidade Cultivos'!E25","v":13500},{"$f":"'Painel de Controle'!C28","v":0.1},{"$f":"'Painel de Controle'!D28","v":601.67600000000004},{"$f":"D47*$E$47","v":1350},{"$f":"'Resultados Cultivos'!AL26*1000","v":8122626.0000000009},{"$f":"'Rentabilidade Cultivos'!E23","v":3000},{"$f":"F47*I47/1000","v":1805.0280000000002}]
[null,null,"Custo de Produção",{"$f":"'Rentabilidade Cultivos'!E26","v":6743.25},null,null,{"$f":"D48*$E$47","v":674.32500000000005},{"$f":"'Resultados Cultivos'!AL27*1000","v":4057251.6870000004}]
[null,null,"Resultado",{"$f":"'Rentabilidade Cultivos'!E27","v":6756.75},null,null,{"$f":"D49*$E$47","v":675.67500000000007},{"$f":"'Resultados Cultivos'!AL28*1000","v":4065374.3130000005}]
[null,null,null,null,{"$f":"SUM(E38:E49)","v":0.2},{"$f":"SUM(F38:F49)","v":1203.3520000000001}]
[]
[null,"Total Temporárias","Valor da Produção",{"$f":"AVERAGEIF($C$38:$C$49,C52,$D$38:$D$49)","v":36737.5},null,null,{"$f":"SUMIF($C$38:$C$49,C52,$G$38:$G$49)","v":6086.25},{"$f":"SUMIF($C$38:$C$49,C52,$H$38:$H$49)","v":36619505.550000004}]
[null,null,"Custo de Produção",{"$f":"AVERAGEIF($C$38:$C$49,C53,$D$38:$D$49)","v":20871.914497500002},null,null,{"$f":"SUMIF($C$38:$C$49,C53,$G$38:$G$49)","v":3497.8065622499998},{"$f":"SUMIF($C$38:$C$49,C53,$H$38:$H$49)","v":21045462.611483309}]
[null,null,"Resultado",{"$f":"AVERAGEIF($C$38:$C$49,C54,$D$38:$D$49)","v":15865.585502499998},null,null,{"$f":"SUMIF($C$38:$C$49,C54,$G$38:$G$49)","v":2588.4434377499997},15574042.938516689]
[null,null,"Resultado (%)",{"$f":"D54/D52","v":0.4318635046614494},null,null,{"$f":"G54/G52","v":0.4252936434996919},{"$f":"H54/H52","v":0.42529364349969184}]
[]
[null,"Total da 2ª Etapa (R$/ano)","Valor da Produção",{"$f":"(SUMIF($C$3:$C$29,C57,$D$3:$D$29)+SUMIF($C$38:$C$49,C57,$D$38:$D$49))/13","v":43889.558974358966},null,null,{"$f":"G32+G52","v":46380.026666666665},279057489.24693334]
[null,null,"Custo de Produção",{"$f":"(SUMIF($C$3:$C$29,C58,$D$3:$D$29)+SUMIF($C$38:$C$49,C58,$D$38:$D$49))/13","v":24892.421480641027},null,null,24567.199589333333,147814943.80111724]
[null,null,"Resultado",{"$f":"(SUMIF($C$3:$C$29,C59,$D$3:$D$29)+SUMIF($C$38:$C$49,C59,$D$38:$D$49))/13","v":18997.137493717946},null,null,21812.827077333332,131242545.44581611]
[null,null,"Resultado (%)",{"$f":"D59/D57","v":0.43283956224796882},null,null,{"$f":"G59/G57","v":0.47030647985828378},{"$f":"H59/H57","v":0.47030647985828383}]

{"sheet":"Resultados Cultivos","index":28,"n_rows":73,"n_cols":38,"rows_kept":73,"cut":false,"hidden":false,"merged":[[58,1,62,1],[63,1,67,1],[68,1,72,1],[4,1,7,1],[8,1,12,1],[28,1,32,1],[33,1,37,1],[48,1,52,1],[53,1,57,1],[38,1,42,1],[43,1,47,1],[23,1,27,1],[18,1,22,1],[13,1,17,1]]}
[]
[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]
[null,"Área Cultivada",null,{"$f":"'Painel de Controle'!C11","v":0},{"$f":"D3+'Painel de Controle'!C12","v":0},{"$f":"E3+'Painel de Controle'!C13","v":0},{"$f":"F3+'Painel de Controle'!C14","v":1783.76},{"$f":"G3+'Painel de Controle'!C15","v":2829.76},{"$f":"H3+'Painel de Controle'!C16","v":4013.76},{"$f":"I3+'Painel de Controle'!C17","v":5039.76},{"$f":"J3+'Painel de Controle'!C18","v":6016.76},{"$f":"K3","v":6016.76},{"$f":"L3","v":6016.76},6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76,6016.76]
[]
[null,"Total","Área (ha)",{"$f":"SUMIF($C$9:$C$73,$C$5,D$9:D$73)","v":0},0,0,1962.1360000000002,3112.7360000000012,4415.1360000000013,5543.735999999999,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006,6618.4360000000006]
[null,null,"Faturamento (R$ mil)",{"$f":"SUMIF($C$9:$C$73,$C$6,D$9:D$73)","v":0},0,0,82730.836366933334,131244.34426026669,186158.29583360002,233744.20319360003,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337,279057.48924693337]
[null,null,"Custo direto (R$ mil)",{"$f":"SUMIF($C$9:$C$73,$C$7,D$9:D$73)","v":0},0,0,{"$f":"SUMIF($C$9:$C$73,$C$7,G$9:G$73)","v":43821.987939469233},69519.278709911916,98606.843023682566,123812.78980233859,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722,147814.94380111722]
[null,null,"Resultado (R$ mil)",{"$f":"D6-D7","v":0},{"$f":"E6-E7","v":0},0,{"$f":"G6-G7","v":38908.848427464101},61725.065550354775,87551.452809917449,{"$f":"J6-J7","v":109931.41339126143},{"$f":"K6-K7","v":131242.54544581615},{"$f":"L6-L7","v":131242.54544581615},{"$f":"M6-M7","v":131242.54544581615},{"$f":"N6-N7","v":131242.54544581615},{"$f":"O6-O7","v":131242.54544581615},{"$f":"P6-P7","v":131242.54544581615},{"$f":"Q6-Q7","v":131242.54544581615},{"$f":"R6-R7","v":131242.54544581615},{"$f":"S6-S7","v":131242.54544581615},{"$f":"T6-T7","v":131242.54544581615},{"$f":"U6-U7","v":131242.54544581615},{"$f":"V6-V7","v":131242.54544581615},{"$f":"W6-W7","v":131242.54544581615},{"$f":"X6-X7","v":131242.54544581615},{"$f":"Y6-Y7","v":131242.54544581615},{"$f":"Z6-Z7","v":131242.54544581615},{"$f":"AA6-AA7","v":131242.54544581615},{"$f":"AB6-AB7","v":131242.54544581615},{"$f":"AC6-AC7","v":131242.54544581615},{"$f":"AD6-AD7","v":131242.54544581615},{"$f":"AE6-AE7","v":131242.54544581615},{"$f":"AF6-AF7","v":131242.54544581615},{"$f":"AG6-AG7","v":131242.54544581615},{"$f":"AH6-AH7","v":131242.54544581615},{"$f":"AI6-AI7","v":131242.54544581615},{"$f":"AJ6-AJ7","v":131242.54544581615},{"$f":"AK6-AK7","v":131242.54544581615},{"$f":"AL6-AL7","v":131242.54544581615}]
[null,"Melancia","Área (ha)",{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!G$3","v":44.594000000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!H$3","v":70.744000000000014},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!I$3","v":100.34400000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!J$3","v":125.99400000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!K$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!L$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!M$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!N$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!O$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!P$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!Q$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!R$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!S$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!T$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!U$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!V$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!W$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!X$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!Y$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!Z$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AA$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AB$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AC$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AD$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AE$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AF$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AG$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AH$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AI$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AJ$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AK$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$25*'Resultados Cultivos'!AL$3","v":150.41900000000001}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!D9/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!E9/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!F9/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!G9/1000","v":1337.82},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!H9/1000","v":2122.3200000000006},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!I9/1000","v":3010.3200000000006},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!J9/1000","v":3779.8200000000006},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!K9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!L9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!M9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!N9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!O9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!P9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!Q9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!R9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!S9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!T9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!U9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!V9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!W9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!X9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!Y9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!Z9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AA9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AB9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AC9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AD9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AE9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AF9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AG9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AH9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AI9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AJ9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AK9/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$E$5*'Resultados Cultivos'!AL9/1000","v":4512.57}]
[null,null,"Faturamento (R$ mil)",{"$f":"D10*'Rentabilidade Cultivos'!$E$6","v":0},{"$f":"E10*'Rentabilidade Cultivos'!$E$6","v":0},{"$f":"F10*'Rentabilidade Cultivos'!$E$6","v":0},{"$f":"G10*'Rentabilidade Cultivos'!$E$6","v":1190.6597999999999},{"$f":"H10*'Rentabilidade Cultivos'!$E$6","v":1888.8648000000005},{"$f":"I10*'Rentabilidade Cultivos'!$E$6","v":2679.1848000000005},{"$f":"J10*'Rentabilidade Cultivos'!$E$6","v":3364.0398000000005},{"$f":"K10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"L10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"M10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"N10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"O10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"P10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"Q10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"R10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"S10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"T10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"U10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"V10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"W10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"X10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"Y10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"Z10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AA10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AB10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AC10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AD10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AE10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AF10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AG10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AH10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AI10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AJ10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AK10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996},{"$f":"AL10*'Rentabilidade Cultivos'!$E$6","v":4016.1872999999996}]
[null,null,"Custo direto (R$ mil)",{"$f":"D9*'Rentabilidade Cultivos'!$E$8/1000","v":0},{"$f":"E9*'Rentabilidade Cultivos'!$E$8/1000","v":0},{"$f":"F9*'Rentabilidade Cultivos'!$E$8/1000","v":0},{"$f":"G9*'Rentabilidade Cultivos'!$E$8/1000","v":577.26832663499999},{"$f":"H9*'Rentabilidade Cultivos'!$E$8/1000","v":915.77948826000011},{"$f":"I9*'Rentabilidade Cultivos'!$E$8/1000","v":1298.95082226},{"$f":"J9*'Rentabilidade Cultivos'!$E$8/1000","v":1630.989495135},{"$f":"K9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"L9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"M9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"N9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"O9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"P9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"Q9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"R9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"S9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"T9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"U9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"V9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"W9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"X9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"Y9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"Z9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AA9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AB9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AC9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AD9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AE9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AF9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AG9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AH9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AI9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AJ9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AK9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001},{"$f":"AL9*'Rentabilidade Cultivos'!$E$8/1000","v":1947.1705705725001}]
[null,null,"Resultado (R$ mil)",{"$f":"D11-D12","v":0},{"$f":"E11-E12","v":0},0,613.39147336499991,973.08531174000041,1380.2339777400005,1733.0503048650005,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997,2069.0167294274997]
[null,"Melão","Área (ha)",{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!G$3","v":44.594000000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!H$3","v":70.744000000000014},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!I$3","v":100.34400000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!J$3","v":125.99400000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!K$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!L$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!M$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!N$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!O$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!P$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!Q$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!R$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!S$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!T$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!U$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!V$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!W$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!X$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!Y$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!Z$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AA$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AB$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AC$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AD$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AE$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AF$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AG$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AH$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AI$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AJ$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AK$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$26*'Resultados Cultivos'!AL$3","v":150.41900000000001}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!D14/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!E14/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!F14/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!G14/1000","v":1114.8499999999999},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!H14/1000","v":1768.6000000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!I14/1000","v":2508.6},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!J14/1000","v":3149.8500000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!K14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!L14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!M14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!N14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!O14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!P14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!Q14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!R14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!S14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!T14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!U14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!V14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!W14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!X14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!Y14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!Z14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AA14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AB14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AC14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AD14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AE14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AF14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AG14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AH14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AI14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AJ14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AK14/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$E$11*'Resultados Cultivos'!AL14/1000","v":3760.4750000000004}]
[null,null,"Faturamento (R$ mil)",{"$f":"D15*'Rentabilidade Cultivos'!$E$12","v":0},{"$f":"E15*'Rentabilidade Cultivos'!$E$12","v":0},{"$f":"F15*'Rentabilidade Cultivos'!$E$12","v":0},{"$f":"G15*'Rentabilidade Cultivos'!$E$12","v":2263.1454999999996},{"$f":"H15*'Rentabilidade Cultivos'!$E$12","v":3590.2580000000003},{"$f":"I15*'Rentabilidade Cultivos'!$E$12","v":5092.4579999999996},{"$f":"J15*'Rentabilidade Cultivos'!$E$12","v":6394.1954999999998},{"$f":"K15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"L15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"M15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"N15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"O15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"P15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"Q15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"R15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"S15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"T15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"U15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"V15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"W15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"X15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"Y15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"Z15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AA15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AB15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AC15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AD15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AE15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AF15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AG15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AH15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AI15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AJ15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AK15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002},{"$f":"AL15*'Rentabilidade Cultivos'!$E$12","v":7633.7642500000002}]
[null,null,"Custo direto (R$ mil)",{"$f":"D14*'Rentabilidade Cultivos'!$E$14/1000","v":0},{"$f":"E14*'Rentabilidade Cultivos'!$E$14/1000","v":0},{"$f":"F14*'Rentabilidade Cultivos'!$E$14/1000","v":0},{"$f":"G14*'Rentabilidade Cultivos'!$E$14/1000","v":1230.9984616980601},{"$f":"H14*'Rentabilidade Cultivos'!$E$14/1000","v":1952.8581238365605},{"$f":"I14*'Rentabilidade Cultivos'!$E$14/1000","v":2769.9535731405604},{"$f":"J14*'Rentabilidade Cultivos'!$E$14/1000","v":3478.0109472840604},{"$f":"K14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"L14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"M14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"N14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"O14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"P14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"Q14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"R14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"S14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"T14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"U14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"V14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"W14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"X14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"Y14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"Z14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AA14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AB14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AC14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AD14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AE14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AF14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AG14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AH14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AI14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AJ14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AK14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107},{"$f":"AL14*'Rentabilidade Cultivos'!$E$14/1000","v":4152.2527158398107}]
[null,null,"Resultado (R$ mil)",{"$f":"D16-D17","v":0},{"$f":"E16-E17","v":0},0,1032.1470383019396,1637.3998761634398,2322.5044268594393,2916.1845527159394,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895,3481.5115341601895]
[null,"Tomate","Área (ha)",{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!G$3","v":89.188000000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!H$3","v":141.48800000000003},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!I$3","v":200.68800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!J$3","v":251.98800000000003},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!K$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!L$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!M$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!N$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!O$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!P$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!Q$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!R$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!S$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!T$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!U$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!V$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!W$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!X$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!Y$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!Z$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AA$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AB$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AC$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AD$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AE$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AF$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AG$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AH$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AI$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AJ$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AK$3","v":300.83800000000002},{"$f":"'Painel de Controle'!$C$27*'Resultados Cultivos'!AL$3","v":300.83800000000002}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!D19/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!E19/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!F19/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!G19/1000","v":12486.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!H19/1000","v":19808.320000000003},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!I19/1000","v":28096.320000000003},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!J19/1000","v":35278.320000000007},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!K19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!L19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!M19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!N19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!O19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!P19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!Q19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!R19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!S19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!T19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!U19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!V19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!W19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!X19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!Y19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!Z19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AA19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AB19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AC19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AD19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AE19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AF19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AG19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AH19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AI19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AJ19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AK19/1000","v":42117.32},{"$f":"'Rentabilidade Cultivos'!$E$17*'Resultados Cultivos'!AL19/1000","v":42117.32}]
[null,null,"Faturamento (R$ mil)",{"$f":"D20*'Rentabilidade Cultivos'!$E$18","v":0},{"$f":"E20*'Rentabilidade Cultivos'!$E$18","v":0},{"$f":"F20*'Rentabilidade Cultivos'!$E$18","v":0},{"$f":"G20*'Rentabilidade Cultivos'!$E$18","v":4994.5280000000002},{"$f":"H20*'Rentabilidade Cultivos'!$E$18","v":7923.3280000000013},{"$f":"I20*'Rentabilidade Cultivos'!$E$18","v":11238.528000000002},{"$f":"J20*'Rentabilidade Cultivos'!$E$18","v":14111.328000000003},{"$f":"K20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"L20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"M20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"N20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"O20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"P20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"Q20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"R20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"S20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"T20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"U20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"V20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"W20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"X20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"Y20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"Z20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AA20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AB20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AC20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AD20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AE20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AF20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AG20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AH20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AI20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AJ20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AK20*'Rentabilidade Cultivos'!$E$18","v":16846.928},{"$f":"AL20*'Rentabilidade Cultivos'!$E$18","v":16846.928}]
[null,null,"Custo direto (R$ mil)",{"$f":"D19*'Rentabilidade Cultivos'!$E$20/1000","v":0},{"$f":"E19*'Rentabilidade Cultivos'!$E$20/1000","v":0},{"$f":"F19*'Rentabilidade Cultivos'!$E$20/1000","v":0},{"$f":"G19*'Rentabilidade Cultivos'!$E$20/1000","v":3228.1466831460002},{"$f":"H19*'Rentabilidade Cultivos'!$E$20/1000","v":5121.1375734960011},{"$f":"I19*'Rentabilidade Cultivos'!$E$20/1000","v":7263.8729598960008},{"$f":"J19*'Rentabilidade Cultivos'!$E$20/1000","v":9120.6689957460021},{"$f":"K19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"L19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"M19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"N19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"O19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"P19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"Q19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"R19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"S19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"T19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"U19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"V19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"W19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"X19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"Y19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"Z19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AA19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AB19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AC19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AD19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AE19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AF19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AG19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AH19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AI19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AJ19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AK19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071},{"$f":"AL19*'Rentabilidade Cultivos'!$E$20/1000","v":10888.787638071}]
[null,null,"Resultado (R$ mil)",{"$f":"D21-D22","v":0},{"$f":"E21-E22","v":0},0,1766.381316854,2802.1904265040002,3974.6550401040013,4990.659004254001,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995,5958.1403619289995]
[null,"Feijão","Área (ha)",{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!G$3","v":178.376},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!H$3","v":282.97600000000006},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!I$3","v":401.37600000000003},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!J$3","v":503.97600000000006},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!K$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!L$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!M$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!N$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!O$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!P$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!Q$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!R$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!S$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!T$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!U$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!V$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!W$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!X$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!Y$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!Z$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AA$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AB$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AC$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AD$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AE$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AF$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AG$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AH$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AI$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AJ$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AK$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$28*'Resultados Cultivos'!AL$3","v":601.67600000000004}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!D24/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!E24/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!F24/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!G24/1000","v":535.12800000000004},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!H24/1000","v":848.92800000000011},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!I24/1000","v":1204.1279999999999},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!J24/1000","v":1511.9280000000003},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!K24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!L24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!M24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!N24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!O24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!P24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!Q24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!R24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!S24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!T24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!U24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!V24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!W24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!X24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!Y24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!Z24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AA24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AB24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AC24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AD24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AE24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AF24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AG24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AH24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AI24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AJ24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AK24/1000","v":1805.0280000000002},{"$f":"'Rentabilidade Cultivos'!$E$23*'Resultados Cultivos'!AL24/1000","v":1805.0280000000002}]
[null,null,"Faturamento (R$ mil)",{"$f":"D25*'Rentabilidade Cultivos'!$E$24","v":0},{"$f":"E25*'Rentabilidade Cultivos'!$E$24","v":0},{"$f":"F25*'Rentabilidade Cultivos'!$E$24","v":0},{"$f":"G25*'Rentabilidade Cultivos'!$E$24","v":2408.076},{"$f":"H25*'Rentabilidade Cultivos'!$E$24","v":3820.1760000000004},{"$f":"I25*'Rentabilidade Cultivos'!$E$24","v":5418.576},{"$f":"J25*'Rentabilidade Cultivos'!$E$24","v":6803.6760000000013},{"$f":"K25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"L25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"M25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"N25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"O25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"P25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"Q25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"R25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"S25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"T25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"U25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"V25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"W25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"X25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"Y25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"Z25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AA25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AB25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AC25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AD25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AE25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AF25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AG25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AH25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AI25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AJ25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AK25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011},{"$f":"AL25*'Rentabilidade Cultivos'!$E$24","v":8122.6260000000011}]
[null,null,"Custo direto (R$ mil)",{"$f":"D24*'Rentabilidade Cultivos'!$E$26/1000","v":0},{"$f":"E24*'Rentabilidade Cultivos'!$E$26/1000","v":0},{"$f":"F24*'Rentabilidade Cultivos'!$E$26/1000","v":0},{"$f":"G24*'Rentabilidade Cultivos'!$E$26/1000","v":1202.8339620000002},{"$f":"H24*'Rentabilidade Cultivos'!$E$26/1000","v":1908.1779120000006},{"$f":"I24*'Rentabilidade Cultivos'!$E$26/1000","v":2706.5787120000005},{"$f":"J24*'Rentabilidade Cultivos'!$E$26/1000","v":3398.4361620000004},{"$f":"K24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"L24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"M24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"N24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"O24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"P24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"Q24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"R24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"S24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"T24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"U24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"V24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"W24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"X24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"Y24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"Z24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AA24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AB24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AC24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AD24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AE24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AF24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AG24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AH24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AI24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AJ24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AK24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004},{"$f":"AL24*'Rentabilidade Cultivos'!$E$26/1000","v":4057.2516870000004}]
[null,null,"Resultado (R$ mil)",{"$f":"D26-D27","v":0},{"$f":"E26-E27","v":0},0,1205.2420379999999,1911.9980879999998,2711.9972879999996,3405.2398380000009,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007,4065.3743130000007]
[null,"Abacaxi","Área (ha)",{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!G$3","v":44.594000000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!H$3","v":70.744000000000014},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!I$3","v":100.34400000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!J$3","v":125.99400000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!K$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!L$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!M$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!N$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!O$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!P$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!Q$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!R$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!S$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!T$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!U$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!V$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!W$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!X$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!Y$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!Z$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AA$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AB$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AC$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AD$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AE$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AF$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AG$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AH$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AI$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AJ$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AK$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$29*'Resultados Cultivos'!AL$3","v":150.41900000000001}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!D29/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!E29/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!F29/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!G29/1000","v":1337.82},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!H29/1000","v":2122.3200000000006},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!I29/1000","v":3010.3200000000006},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!J29/1000","v":3779.8200000000006},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!K29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!L29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!M29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!N29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!O29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!P29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!Q29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!R29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!S29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!T29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!U29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!V29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!W29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!X29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!Y29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!Z29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AA29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AB29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AC29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AD29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AE29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AF29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AG29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AH29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AI29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AJ29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AK29/1000","v":4512.57},{"$f":"'Rentabilidade Cultivos'!$AD$44*'Resultados Cultivos'!AL29/1000","v":4512.57}]
[null,null,"Faturamento (R$ mil)",{"$f":"D30*'Rentabilidade Cultivos'!$AD$45","v":0},{"$f":"E30*'Rentabilidade Cultivos'!$AD$45","v":0},{"$f":"F30*'Rentabilidade Cultivos'!$AD$45","v":0},{"$f":"G30*'Rentabilidade Cultivos'!$AD$45","v":2260.9158000000002},{"$f":"H30*'Rentabilidade Cultivos'!$AD$45","v":3586.7208000000014},{"$f":"I30*'Rentabilidade Cultivos'!$AD$45","v":5087.4408000000012},{"$f":"J30*'Rentabilidade Cultivos'!$AD$45","v":6387.8958000000021},{"$f":"K30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"L30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"M30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"N30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"O30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"P30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"Q30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"R30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"S30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"T30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"U30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"V30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"W30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"X30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"Y30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"Z30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AA30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AB30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AC30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AD30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AE30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AF30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AG30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AH30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AI30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AJ30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AK30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001},{"$f":"AL30*'Rentabilidade Cultivos'!$AD$45","v":7626.2433000000001}]
[null,null,"Custo direto (R$ mil)",{"$f":"D29*'Rentabilidade Cultivos'!$AD$47/1000","v":0},{"$f":"E29*'Rentabilidade Cultivos'!$AD$47/1000","v":0},{"$f":"F29*'Rentabilidade Cultivos'!$AD$47/1000","v":0},{"$f":"G29*'Rentabilidade Cultivos'!$AD$47/1000","v":1292.6485077},{"$f":"H29*'Rentabilidade Cultivos'!$AD$47/1000","v":2050.6598652000002},{"$f":"I29*'Rentabilidade Cultivos'!$AD$47/1000","v":2908.6765452},{"$f":"J29*'Rentabilidade Cultivos'!$AD$47/1000","v":3652.1943777000006},{"$f":"K29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"L29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"M29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"N29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"O29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"P29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"Q29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"R29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"S29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"T29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"U29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"V29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"W29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"X29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"Y29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"Z29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AA29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AB29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AC29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AD29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AE29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AF29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AG29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AH29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AI29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AJ29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AK29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005},{"$f":"AL29*'Rentabilidade Cultivos'!$AD$47/1000","v":4360.2030739500005}]
[null,null,"Resultado (R$ mil)",{"$f":"D31-D32","v":0},{"$f":"E31-E32","v":0},{"$f":"F31-F32","v":0},{"$f":"G31-G32","v":968.26729230000024},{"$f":"H31-H32","v":1536.0609348000012},{"$f":"I31-I32","v":2178.7642548000013},{"$f":"J31-J32","v":2735.7014223000015},{"$f":"K31-K32","v":3266.0402260499995},{"$f":"L31-L32","v":3266.0402260499995},{"$f":"M31-M32","v":3266.0402260499995},{"$f":"N31-N32","v":3266.0402260499995},{"$f":"O31-O32","v":3266.0402260499995},{"$f":"P31-P32","v":3266.0402260499995},{"$f":"Q31-Q32","v":3266.0402260499995},{"$f":"R31-R32","v":3266.0402260499995},{"$f":"S31-S32","v":3266.0402260499995},{"$f":"T31-T32","v":3266.0402260499995},{"$f":"U31-U32","v":3266.0402260499995},{"$f":"V31-V32","v":3266.0402260499995},{"$f":"W31-W32","v":3266.0402260499995},{"$f":"X31-X32","v":3266.0402260499995},{"$f":"Y31-Y32","v":3266.0402260499995},{"$f":"Z31-Z32","v":3266.0402260499995},{"$f":"AA31-AA32","v":3266.0402260499995},{"$f":"AB31-AB32","v":3266.0402260499995},{"$f":"AC31-AC32","v":3266.0402260499995},{"$f":"AD31-AD32","v":3266.0402260499995},{"$f":"AE31-AE32","v":3266.0402260499995},{"$f":"AF31-AF32","v":3266.0402260499995},{"$f":"AG31-AG32","v":3266.0402260499995},{"$f":"AH31-AH32","v":3266.0402260499995},{"$f":"AI31-AI32","v":3266.0402260499995},{"$f":"AJ31-AJ32","v":3266.0402260499995},{"$f":"AK31-AK32","v":3266.0402260499995},{"$f":"AL31-AL32","v":3266.0402260499995}]
[null,"Acerola","Área (ha)",{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!G$3","v":178.376},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!H$3","v":282.97600000000006},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!I$3","v":401.37600000000003},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!J$3","v":503.97600000000006},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!K$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!L$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!M$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!N$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!O$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!P$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!Q$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!R$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!S$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!T$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!U$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!V$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!W$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!X$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!Y$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!Z$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AA$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AB$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AC$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AD$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AE$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AF$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AG$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AH$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AI$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AJ$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AK$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$30*'Resultados Cultivos'!AL$3","v":601.67600000000004}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!D34/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!E34/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!F34/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!G34/1000","v":3478.3319999999999},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!H34/1000","v":5518.0320000000011},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!I34/1000","v":7826.8320000000012},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!J34/1000","v":9827.5320000000011},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!K34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!L34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!M34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!N34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!O34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!P34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!Q34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!R34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!S34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!T34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!U34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!V34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!W34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!X34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!Y34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!Z34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AA34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AB34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AC34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AD34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AE34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AF34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AG34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AH34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AI34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AJ34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AK34/1000","v":11732.682000000001},{"$f":"'Rentabilidade Cultivos'!$AD$49*'Resultados Cultivos'!AL34/1000","v":11732.682000000001}]
[null,null,"Faturamento (R$ mil)",{"$f":"D35*'Rentabilidade Cultivos'!$AD$50","v":0},{"$f":"E35*'Rentabilidade Cultivos'!$AD$50","v":0},{"$f":"F35*'Rentabilidade Cultivos'!$AD$50","v":0},{"$f":"G35*'Rentabilidade Cultivos'!$AD$50","v":8695.83},{"$f":"H35*'Rentabilidade Cultivos'!$AD$50","v":13795.080000000002},{"$f":"I35*'Rentabilidade Cultivos'!$AD$50","v":19567.080000000002},{"$f":"J35*'Rentabilidade Cultivos'!$AD$50","v":24568.83},{"$f":"K35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"L35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"M35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"N35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"O35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"P35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"Q35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"R35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"S35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"T35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"U35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"V35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"W35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"X35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"Y35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"Z35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AA35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AB35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AC35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AD35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AE35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AF35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AG35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AH35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AI35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AJ35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AK35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002},{"$f":"AL35*'Rentabilidade Cultivos'!$AD$50","v":29331.705000000002}]
[null,null,"Custo direto (R$ mil)",{"$f":"D34*'Rentabilidade Cultivos'!$AD$52/1000","v":0},{"$f":"E34*'Rentabilidade Cultivos'!$AD$52/1000","v":0},{"$f":"F34*'Rentabilidade Cultivos'!$AD$52/1000","v":0},{"$f":"G34*'Rentabilidade Cultivos'!$AD$52/1000","v":6844.7487749256006},{"$f":"H34*'Rentabilidade Cultivos'!$AD$52/1000","v":10858.521490185602},{"$f":"I34*'Rentabilidade Cultivos'!$AD$52/1000","v":15401.835921225602},{"$f":"J34*'Rentabilidade Cultivos'!$AD$52/1000","v":19338.863460285604},{"$f":"K34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"L34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"M34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"N34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"O34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"P34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"Q34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"R34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"S34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"T34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"U34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"V34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"W34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"X34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"Y34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"Z34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AA34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AB34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AC34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AD34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AE34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AF34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AG34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AH34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AI34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AJ34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AK34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556},{"$f":"AL34*'Rentabilidade Cultivos'!$AD$52/1000","v":23087.8653176556}]
[null,null,"Resultado (R$ mil)",{"$f":"D36-D37","v":0},{"$f":"E36-E37","v":0},{"$f":"F36-F37","v":0},{"$f":"G36-G37","v":1851.0812250743993},{"$f":"H36-H37","v":2936.5585098144002},{"$f":"I36-I37","v":4165.2440787743999},{"$f":"J36-J37","v":5229.9665397143981},{"$f":"K36-K37","v":6243.8396823444018},{"$f":"L36-L37","v":6243.8396823444018},{"$f":"M36-M37","v":6243.8396823444018},{"$f":"N36-N37","v":6243.8396823444018},{"$f":"O36-O37","v":6243.8396823444018},{"$f":"P36-P37","v":6243.8396823444018},{"$f":"Q36-Q37","v":6243.8396823444018},{"$f":"R36-R37","v":6243.8396823444018},{"$f":"S36-S37","v":6243.8396823444018},{"$f":"T36-T37","v":6243.8396823444018},{"$f":"U36-U37","v":6243.8396823444018},{"$f":"V36-V37","v":6243.8396823444018},{"$f":"W36-W37","v":6243.8396823444018},{"$f":"X36-X37","v":6243.8396823444018},{"$f":"Y36-Y37","v":6243.8396823444018},{"$f":"Z36-Z37","v":6243.8396823444018},{"$f":"AA36-AA37","v":6243.8396823444018},{"$f":"AB36-AB37","v":6243.8396823444018},{"$f":"AC36-AC37","v":6243.8396823444018},{"$f":"AD36-AD37","v":6243.8396823444018},{"$f":"AE36-AE37","v":6243.8396823444018},{"$f":"AF36-AF37","v":6243.8396823444018},{"$f":"AG36-AG37","v":6243.8396823444018},{"$f":"AH36-AH37","v":6243.8396823444018},{"$f":"AI36-AI37","v":6243.8396823444018},{"$f":"AJ36-AJ37","v":6243.8396823444018},{"$f":"AK36-AK37","v":6243.8396823444018},{"$f":"AL36-AL37","v":6243.8396823444018}]
[null,"Banana","Área (ha)",{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!G$3","v":713.50400000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!H$3","v":1131.9040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!I$3","v":1605.5040000000001},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!J$3","v":2015.9040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!K$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!L$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!M$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!N$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!O$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!P$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!Q$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!R$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!S$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!T$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!U$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!V$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!W$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!X$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!Y$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!Z$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AA$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AB$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AC$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AD$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AE$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AF$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AG$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AH$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AI$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AJ$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AK$3","v":2406.7040000000002},{"$f":"'Painel de Controle'!$C$31*'Resultados Cultivos'!AL$3","v":2406.7040000000002}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!D39/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!E39/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!F39/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!G39/1000","v":16410.592000000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!H39/1000","v":26033.792000000005},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!I39/1000","v":36926.591999999997},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!J39/1000","v":46365.792000000009},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!K39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!L39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!M39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!N39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!O39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!P39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!Q39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!R39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!S39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!T39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!U39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!V39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!W39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!X39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!Y39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!Z39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AA39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AB39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AC39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AD39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AE39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AF39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AG39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AH39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AI39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AJ39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AK39/1000","v":55354.19200000001},{"$f":"'Rentabilidade Cultivos'!$AD$54*'Resultados Cultivos'!AL39/1000","v":55354.19200000001}]
[null,null,"Faturamento (R$ mil)",{"$f":"D40*'Rentabilidade Cultivos'!$AD$55","v":0},{"$f":"E40*'Rentabilidade Cultivos'!$AD$55","v":0},{"$f":"F40*'Rentabilidade Cultivos'!$AD$55","v":0},{"$f":"G40*'Rentabilidade Cultivos'!$AD$55","v":35446.878720000001},{"$f":"H40*'Rentabilidade Cultivos'!$AD$55","v":56232.990720000016},{"$f":"I40*'Rentabilidade Cultivos'!$AD$55","v":79761.438720000006},{"$f":"J40*'Rentabilidade Cultivos'!$AD$55","v":100150.11072000003},{"$f":"K40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"L40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"M40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"N40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"O40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"P40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"Q40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"R40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"S40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"T40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"U40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"V40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"W40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"X40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"Y40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"Z40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AA40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AB40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AC40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AD40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AE40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AF40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AG40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AH40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AI40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AJ40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AK40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003},{"$f":"AL40*'Rentabilidade Cultivos'!$AD$55","v":119565.05472000003}]
[null,null,"Custo direto (R$ mil)",{"$f":"D39*'Rentabilidade Cultivos'!$AD$57/1000","v":0},{"$f":"E39*'Rentabilidade Cultivos'!$AD$57/1000","v":0},{"$f":"F39*'Rentabilidade Cultivos'!$AD$57/1000","v":0},{"$f":"G39*'Rentabilidade Cultivos'!$AD$57/1000","v":16282.358278454403},{"$f":"H39*'Rentabilidade Cultivos'!$AD$57/1000","v":25830.361798694408},{"$f":"I39*'Rentabilidade Cultivos'!$AD$57/1000","v":36638.044559654409},{"$f":"J39*'Rentabilidade Cultivos'!$AD$57/1000","v":46003.48587109441},{"$f":"K39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"L39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"M39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"N39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"O39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"P39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"Q39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"R39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"S39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"T39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"U39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"V39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"W39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"X39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"Y39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"Z39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AA39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AB39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AC39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AD39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AE39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AF39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AG39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AH39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AI39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AJ39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AK39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414},{"$f":"AL39*'Rentabilidade Cultivos'!$AD$57/1000","v":54921.649770974414}]
[null,null,"Resultado (R$ mil)",{"$f":"D41-D42","v":0},{"$f":"E41-E42","v":0},{"$f":"F41-F42","v":0},{"$f":"G41-G42","v":19164.520441545596},{"$f":"H41-H42","v":30402.628921305608},{"$f":"I41-I42","v":43123.394160345597},{"$f":"J41-J42","v":54146.624848905616},{"$f":"K41-K42","v":64643.404949025615},{"$f":"L41-L42","v":64643.404949025615},{"$f":"M41-M42","v":64643.404949025615},{"$f":"N41-N42","v":64643.404949025615},{"$f":"O41-O42","v":64643.404949025615},{"$f":"P41-P42","v":64643.404949025615},{"$f":"Q41-Q42","v":64643.404949025615},{"$f":"R41-R42","v":64643.404949025615},{"$f":"S41-S42","v":64643.404949025615},{"$f":"T41-T42","v":64643.404949025615},{"$f":"U41-U42","v":64643.404949025615},{"$f":"V41-V42","v":64643.404949025615},{"$f":"W41-W42","v":64643.404949025615},{"$f":"X41-X42","v":64643.404949025615},{"$f":"Y41-Y42","v":64643.404949025615},{"$f":"Z41-Z42","v":64643.404949025615},{"$f":"AA41-AA42","v":64643.404949025615},{"$f":"AB41-AB42","v":64643.404949025615},{"$f":"AC41-AC42","v":64643.404949025615},{"$f":"AD41-AD42","v":64643.404949025615},{"$f":"AE41-AE42","v":64643.404949025615},{"$f":"AF41-AF42","v":64643.404949025615},{"$f":"AG41-AG42","v":64643.404949025615},{"$f":"AH41-AH42","v":64643.404949025615},{"$f":"AI41-AI42","v":64643.404949025615},{"$f":"AJ41-AJ42","v":64643.404949025615},{"$f":"AK41-AK42","v":64643.404949025615},{"$f":"AL41-AL42","v":64643.404949025615}]
[null,"Coco","Área (ha)",{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!G$3","v":178.376},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!H$3","v":282.97600000000006},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!I$3","v":401.37600000000003},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!J$3","v":503.97600000000006},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!K$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!L$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!M$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!N$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!O$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!P$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!Q$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!R$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!S$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!T$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!U$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!V$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!W$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!X$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!Y$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!Z$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AA$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AB$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AC$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AD$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AE$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AF$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AG$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AH$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AI$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AJ$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AK$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$32*'Resultados Cultivos'!AL$3","v":601.67600000000004}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!D44/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!E44/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!F44/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!G44/1000","v":5819.5169999999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!H44/1000","v":9232.0920000000024},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!I44/1000","v":13094.892000000002},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!J44/1000","v":16442.217000000001},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!K44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!L44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!M44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!N44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!O44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!P44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!Q44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!R44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!S44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!T44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!U44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!V44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!W44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!X44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!Y44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!Z44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AA44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AB44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AC44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AD44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AE44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AF44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AG44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AH44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AI44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AJ44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AK44/1000","v":19629.679499999998},{"$f":"'Rentabilidade Cultivos'!$AD$59*'Resultados Cultivos'!AL44/1000","v":19629.679499999998}]
[null,null,"Faturamento (R$ mil)",{"$f":"D45*'Rentabilidade Cultivos'!$AD$60","v":0},{"$f":"E45*'Rentabilidade Cultivos'!$AD$60","v":0},{"$f":"F45*'Rentabilidade Cultivos'!$AD$60","v":0},{"$f":"G45*'Rentabilidade Cultivos'!$AD$60","v":5819.5169999999998},{"$f":"H45*'Rentabilidade Cultivos'!$AD$60","v":9232.0920000000024},{"$f":"I45*'Rentabilidade Cultivos'!$AD$60","v":13094.892000000002},{"$f":"J45*'Rentabilidade Cultivos'!$AD$60","v":16442.217000000001},{"$f":"K45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"L45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"M45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"N45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"O45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"P45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"Q45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"R45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"S45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"T45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"U45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"V45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"W45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"X45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"Y45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"Z45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AA45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AB45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AC45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AD45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AE45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AF45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AG45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AH45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AI45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AJ45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AK45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998},{"$f":"AL45*'Rentabilidade Cultivos'!$AD$60","v":19629.679499999998}]
[null,null,"Custo direto (R$ mil)",{"$f":"D44*'Rentabilidade Cultivos'!$AD$62/1000","v":0},{"$f":"E44*'Rentabilidade Cultivos'!$AD$62/1000","v":0},{"$f":"F44*'Rentabilidade Cultivos'!$AD$62/1000","v":0},{"$f":"G44*'Rentabilidade Cultivos'!$AD$62/1000","v":2523.5515587512996},{"$f":"H44*'Rentabilidade Cultivos'!$AD$62/1000","v":4003.3666294188001},{"$f":"I44*'Rentabilidade Cultivos'!$AD$62/1000","v":5678.4154283387998},{"$f":"J44*'Rentabilidade Cultivos'!$AD$62/1000","v":7129.9357557812991},{"$f":"K44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"L44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"M44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"N44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"O44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"P44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"Q44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"R44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"S44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"T44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"U44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"V44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"W44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"X44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"Y44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"Z44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AA44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AB44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AC44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AD44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AE44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AF44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AG44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AH44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AI44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AJ44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AK44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504},{"$f":"AL44*'Rentabilidade Cultivos'!$AD$62/1000","v":8512.1339623225504}]
[null,null,"Resultado (R$ mil)",{"$f":"D46-D47","v":0},{"$f":"E46-E47","v":0},{"$f":"F46-F47","v":0},{"$f":"G46-G47","v":3295.9654412487002},{"$f":"H46-H47","v":5228.7253705812018},{"$f":"I46-I47","v":7416.4765716612019},{"$f":"J46-J47","v":9312.2812442187023},{"$f":"K46-K47","v":11117.545537677448},{"$f":"L46-L47","v":11117.545537677448},{"$f":"M46-M47","v":11117.545537677448},{"$f":"N46-N47","v":11117.545537677448},{"$f":"O46-O47","v":11117.545537677448},{"$f":"P46-P47","v":11117.545537677448},{"$f":"Q46-Q47","v":11117.545537677448},{"$f":"R46-R47","v":11117.545537677448},{"$f":"S46-S47","v":11117.545537677448},{"$f":"T46-T47","v":11117.545537677448},{"$f":"U46-U47","v":11117.545537677448},{"$f":"V46-V47","v":11117.545537677448},{"$f":"W46-W47","v":11117.545537677448},{"$f":"X46-X47","v":11117.545537677448},{"$f":"Y46-Y47","v":11117.545537677448},{"$f":"Z46-Z47","v":11117.545537677448},{"$f":"AA46-AA47","v":11117.545537677448},{"$f":"AB46-AB47","v":11117.545537677448},{"$f":"AC46-AC47","v":11117.545537677448},{"$f":"AD46-AD47","v":11117.545537677448},{"$f":"AE46-AE47","v":11117.545537677448},{"$f":"AF46-AF47","v":11117.545537677448},{"$f":"AG46-AG47","v":11117.545537677448},{"$f":"AH46-AH47","v":11117.545537677448},{"$f":"AI46-AI47","v":11117.545537677448},{"$f":"AJ46-AJ47","v":11117.545537677448},{"$f":"AK46-AK47","v":11117.545537677448},{"$f":"AL46-AL47","v":11117.545537677448}]
[null,"Goiaba","Área (ha)",{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!G$3","v":178.376},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!H$3","v":282.97600000000006},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!I$3","v":401.37600000000003},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!J$3","v":503.97600000000006},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!K$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!L$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!M$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!N$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!O$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!P$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!Q$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!R$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!S$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!T$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!U$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!V$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!W$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!X$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!Y$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!Z$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AA$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AB$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AC$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AD$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AE$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AF$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AG$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AH$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AI$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AJ$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AK$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$33*'Resultados Cultivos'!AL$3","v":601.67600000000004}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!D49/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!E49/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!F49/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!G49/1000","v":4281.0240000000003},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!H49/1000","v":6791.4240000000009},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!I49/1000","v":9633.0239999999994},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!J49/1000","v":12095.424000000003},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!K49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!L49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!M49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!N49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!O49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!P49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!Q49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!R49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!S49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!T49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!U49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!V49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!W49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!X49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!Y49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!Z49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AA49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AB49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AC49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AD49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AE49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AF49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AG49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AH49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AI49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AJ49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AK49/1000","v":14440.224000000002},{"$f":"'Rentabilidade Cultivos'!$AD$64*'Resultados Cultivos'!AL49/1000","v":14440.224000000002}]
[null,null,"Faturamento (R$ mil)",{"$f":"D49*'Rentabilidade Cultivos'!$AD$66/1000","v":0},{"$f":"E49*'Rentabilidade Cultivos'!$AD$66/1000","v":0},{"$f":"F49*'Rentabilidade Cultivos'!$AD$66/1000","v":0},{"$f":"G49*'Rentabilidade Cultivos'!$AD$66/1000","v":7448.9817599999997},{"$f":"H49*'Rentabilidade Cultivos'!$AD$66/1000","v":11817.077760000002},{"$f":"I49*'Rentabilidade Cultivos'!$AD$66/1000","v":16761.461760000002},{"$f":"J49*'Rentabilidade Cultivos'!$AD$66/1000","v":21046.037760000003},{"$f":"K49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"L49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"M49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"N49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"O49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"P49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"Q49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"R49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"S49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"T49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"U49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"V49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"W49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"X49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"Y49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"Z49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AA49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AB49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AC49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AD49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AE49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AF49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AG49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AH49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AI49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AJ49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AK49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976},{"$f":"AL49*'Rentabilidade Cultivos'!$AD$66/1000","v":25125.98976}]
[null,null,"Custo direto (R$ mil)",{"$f":"D49*'Rentabilidade Cultivos'!$AD$67/1000","v":0},{"$f":"E49*'Rentabilidade Cultivos'!$AD$67/1000","v":0},{"$f":"F49*'Rentabilidade Cultivos'!$AD$67/1000","v":0},{"$f":"G49*'Rentabilidade Cultivos'!$AD$67/1000","v":3798.5883893173332},{"$f":"H49*'Rentabilidade Cultivos'!$AD$67/1000","v":6026.0872990506678},{"$f":"I49*'Rentabilidade Cultivos'!$AD$67/1000","v":8547.4627379840003},{"$f":"J49*'Rentabilidade Cultivos'!$AD$67/1000","v":10732.370846383999},{"$f":"K49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"L49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"M49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"N49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"O49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"P49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"Q49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"R49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"S49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"T49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"U49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"V49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"W49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"X49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"Y49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"Z49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AA49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AB49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AC49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AD49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AE49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AF49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AG49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AH49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AI49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AJ49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AK49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333},{"$f":"AL49*'Rentabilidade Cultivos'!$AD$67/1000","v":12812.931491517333}]
[null,null,"Resultado (R$ mil)",{"$f":"D51-D52","v":0},{"$f":"E51-E52","v":0},0,3650.3933706826665,5790.9904609493342,8213.9990220160016,10313.666913616004,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668,12313.058268482668]
[null,"Laranja","Área (ha)",{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!G$3","v":178.376},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!H$3","v":282.97600000000006},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!I$3","v":401.37600000000003},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!J$3","v":503.97600000000006},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!K$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!L$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!M$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!N$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!O$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!P$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!Q$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!R$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!S$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!T$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!U$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!V$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!W$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!X$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!Y$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!Z$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AA$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AB$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AC$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AD$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AE$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AF$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AG$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AH$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AI$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AJ$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AK$3","v":601.67600000000004},{"$f":"'Painel de Controle'!$C$34*'Resultados Cultivos'!AL$3","v":601.67600000000004}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!D54/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!E54/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!F54/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!G54/1000","v":4286.3752800000002},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!H54/1000","v":6799.9132800000016},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!I54/1000","v":9645.0652800000007},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!J54/1000","v":12110.543280000002},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!K54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!L54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!M54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!N54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!O54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!P54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!Q54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!R54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!S54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!T54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!U54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!V54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!W54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!X54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!Y54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!Z54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AA54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AB54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AC54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AD54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AE54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AF54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AG54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AH54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AI54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AJ54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AK54/1000","v":14458.274280000001},{"$f":"'Rentabilidade Cultivos'!$AD$69*'Resultados Cultivos'!AL54/1000","v":14458.274280000001}]
[null,null,"Faturamento (R$ mil)",{"$f":"D55*'Rentabilidade Cultivos'!$AD$70","v":0},{"$f":"E55*'Rentabilidade Cultivos'!$AD$70","v":0},{"$f":"F55*'Rentabilidade Cultivos'!$AD$70","v":0},{"$f":"G55*'Rentabilidade Cultivos'!$AD$70","v":4372.1027855999992},{"$f":"H55*'Rentabilidade Cultivos'!$AD$70","v":6935.9115456},{"$f":"I55*'Rentabilidade Cultivos'!$AD$70","v":9837.9665855999992},{"$f":"J55*'Rentabilidade Cultivos'!$AD$70","v":12352.7541456},{"$f":"K55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"L55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"M55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"N55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"O55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"P55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"Q55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"R55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"S55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"T55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"U55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"V55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"W55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"X55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"Y55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"Z55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AA55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AB55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AC55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AD55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AE55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AF55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AG55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AH55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AI55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AJ55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AK55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998},{"$f":"AL55*'Rentabilidade Cultivos'!$AD$70","v":14747.439765599998}]
[null,null,"Custo direto (R$ mil)",{"$f":"D54*'Rentabilidade Cultivos'!$AD$72/1000","v":0},{"$f":"E54*'Rentabilidade Cultivos'!$AD$72/1000","v":0},{"$f":"F54*'Rentabilidade Cultivos'!$AD$72/1000","v":0},{"$f":"G54*'Rentabilidade Cultivos'!$AD$72/1000","v":2313.6364433325011},{"$f":"H54*'Rentabilidade Cultivos'!$AD$72/1000","v":3670.3569212700027},{"$f":"I54*'Rentabilidade Cultivos'!$AD$72/1000","v":5206.0711142700029},{"$f":"J54*'Rentabilidade Cultivos'!$AD$72/1000","v":6536.8504740825038},{"$f":"K54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"L54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"M54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"N54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"O54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"P54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"Q54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"R54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"S54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"T54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"U54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"V54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"W54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"X54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"Y54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"Z54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AA54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AB54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AC54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AD54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AE54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AF54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AG54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AH54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AI54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AJ54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AK54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539},{"$f":"AL54*'Rentabilidade Cultivos'!$AD$72/1000","v":7804.0740944887539}]
[null,null,"Resultado (R$ mil)",{"$f":"D56-D57","v":0},{"$f":"E56-E57","v":0},0,2058.466342267498,3265.5546243299973,4631.8954713299963,5815.9036715174962,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444,6943.3656711112444]
[null,"Mamão","Área (ha)",{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!G$3","v":44.594000000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!H$3","v":70.744000000000014},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!I$3","v":100.34400000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!J$3","v":125.99400000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!K$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!L$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!M$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!N$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!O$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!P$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!Q$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!R$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!S$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!T$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!U$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!V$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!W$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!X$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!Y$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!Z$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AA$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AB$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AC$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AD$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AE$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AF$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AG$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AH$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AI$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AJ$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AK$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$35*'Resultados Cultivos'!AL$3","v":150.41900000000001}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!D59/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!E59/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!F59/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!G59/1000","v":1114.8499999999999},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!H59/1000","v":1768.6000000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!I59/1000","v":2508.6},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!J59/1000","v":3149.8500000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!K59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!L59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!M59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!N59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!O59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!P59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!Q59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!R59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!S59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!T59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!U59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!V59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!W59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!X59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!Y59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!Z59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AA59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AB59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AC59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AD59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AE59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AF59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AG59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AH59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AI59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AJ59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AK59/1000","v":3760.4750000000004},{"$f":"'Rentabilidade Cultivos'!$AD$74*'Resultados Cultivos'!AL59/1000","v":3760.4750000000004}]
[null,null,"Faturamento (R$ mil)",{"$f":"D60*'Rentabilidade Cultivos'!$AD$75","v":0},{"$f":"E60*'Rentabilidade Cultivos'!$AD$75","v":0},{"$f":"F60*'Rentabilidade Cultivos'!$AD$75","v":0},{"$f":"G60*'Rentabilidade Cultivos'!$AD$75","v":1906.3934999999999},{"$f":"H60*'Rentabilidade Cultivos'!$AD$75","v":3024.3060000000005},{"$f":"I60*'Rentabilidade Cultivos'!$AD$75","v":4289.7060000000001},{"$f":"J60*'Rentabilidade Cultivos'!$AD$75","v":5386.2435000000005},{"$f":"K60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"L60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"M60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"N60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"O60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"P60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"Q60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"R60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"S60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"T60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"U60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"V60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"W60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"X60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"Y60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"Z60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AA60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AB60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AC60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AD60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AE60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AF60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AG60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AH60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AI60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AJ60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AK60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003},{"$f":"AL60*'Rentabilidade Cultivos'!$AD$75","v":6430.4122500000003}]
[null,null,"Custo direto (R$ mil)",{"$f":"D59*'Rentabilidade Cultivos'!$AD$77/1000","v":0},{"$f":"E59*'Rentabilidade Cultivos'!$AD$77/1000","v":0},{"$f":"F59*'Rentabilidade Cultivos'!$AD$77/1000","v":0},{"$f":"G59*'Rentabilidade Cultivos'!$AD$77/1000","v":949.56443491800007},{"$f":"H59*'Rentabilidade Cultivos'!$AD$77/1000","v":1506.3906889680004},{"$f":"I59*'Rentabilidade Cultivos'!$AD$77/1000","v":2136.6796801680007},{"$f":"J59*'Rentabilidade Cultivos'!$AD$77/1000","v":2682.8591607180006},{"$f":"K59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"L59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"M59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"N59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"O59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"P59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"Q59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"R59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"S59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"T59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"U59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"V59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"W59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"X59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"Y59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"Z59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AA59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AB59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AC59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AD59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AE59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AF59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AG59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AH59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AI59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AJ59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AK59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005},{"$f":"AL59*'Rentabilidade Cultivos'!$AD$77/1000","v":3202.9540461930005}]
[null,null,"Resultado (R$ mil)",{"$f":"D61-D62","v":0},{"$f":"E61-E62","v":0},0,956.82906508199983,1517.9153110320001,2153.0263198319994,2703.3843392819999,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998,3227.4582038069998]
[null,"Maracujá","Área (ha)",{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!G$3","v":44.594000000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!H$3","v":70.744000000000014},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!I$3","v":100.34400000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!J$3","v":125.99400000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!K$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!L$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!M$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!N$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!O$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!P$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!Q$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!R$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!S$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!T$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!U$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!V$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!W$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!X$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!Y$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!Z$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AA$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AB$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AC$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AD$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AE$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AF$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AG$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AH$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AI$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AJ$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AK$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$36*'Resultados Cultivos'!AL$3","v":150.41900000000001}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!D64/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!E64/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!F64/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!G64/1000","v":966.20333333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!H64/1000","v":1532.7866666666671},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!I64/1000","v":2174.1200000000003},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!J64/1000","v":2729.8700000000003},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!K64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!L64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!M64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!N64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!O64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!P64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!Q64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!R64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!S64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!T64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!U64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!V64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!W64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!X64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!Y64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!Z64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AA64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AB64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AC64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AD64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AE64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AF64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AG64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AH64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AI64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AJ64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AK64/1000","v":3259.0783333333338},{"$f":"'Rentabilidade Cultivos'!$AD$79*'Resultados Cultivos'!AL64/1000","v":3259.0783333333338}]
[null,null,"Faturamento (R$ mil)",{"$f":"D65*'Rentabilidade Cultivos'!$AD$80","v":0},{"$f":"E65*'Rentabilidade Cultivos'!$AD$80","v":0},{"$f":"F65*'Rentabilidade Cultivos'!$AD$80","v":0},{"$f":"G65*'Rentabilidade Cultivos'!$AD$80","v":2038.6890333333333},{"$f":"H65*'Rentabilidade Cultivos'!$AD$80","v":3234.1798666666673},{"$f":"I65*'Rentabilidade Cultivos'!$AD$80","v":4587.3932000000004},{"$f":"J65*'Rentabilidade Cultivos'!$AD$80","v":5760.0257000000001},{"$f":"K65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"L65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"M65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"N65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"O65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"P65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"Q65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"R65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"S65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"T65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"U65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"V65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"W65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"X65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"Y65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"Z65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AA65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AB65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AC65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AD65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AE65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AF65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AG65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AH65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AI65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AJ65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AK65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344},{"$f":"AL65*'Rentabilidade Cultivos'!$AD$80","v":6876.6552833333344}]
[null,null,"Custo direto (R$ mil)",{"$f":"D64*'Rentabilidade Cultivos'!$AD$82/1000","v":0},{"$f":"E64*'Rentabilidade Cultivos'!$AD$82/1000","v":0},{"$f":"F64*'Rentabilidade Cultivos'!$AD$82/1000","v":0},{"$f":"G64*'Rentabilidade Cultivos'!$AD$82/1000","v":1113.3423065893335},{"$f":"H64*'Rentabilidade Cultivos'!$AD$82/1000","v":1766.2081925226673},{"$f":"I64*'Rentabilidade Cultivos'!$AD$82/1000","v":2505.2074362560006},{"$f":"J64*'Rentabilidade Cultivos'!$AD$82/1000","v":3145.5902268560012},{"$f":"K64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"L64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"M64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"N64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"O64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"P64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"Q64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"R64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"S64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"T64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"U64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"V64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"W64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"X64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"Y64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"Z64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AA64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AB64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AC64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AD64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AE64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AF64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AG64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AH64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AI64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AJ64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AK64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347},{"$f":"AL64*'Rentabilidade Cultivos'!$AD$82/1000","v":3755.3894338893347}]
[null,null,"Resultado (R$ mil)",{"$f":"D66-D67","v":0},{"$f":"E66-E67","v":0},0,925.34672674399985,1467.971674144,2082.1857637439998,2614.4354731439989,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997,3121.2658494439997]
[null,"Uva","Área (ha)",{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!D$3","v":0},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!E$3","v":0},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!F$3","v":0},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!G$3","v":44.594000000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!H$3","v":70.744000000000014},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!I$3","v":100.34400000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!J$3","v":125.99400000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!K$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!L$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!M$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!N$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!O$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!P$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!Q$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!R$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!S$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!T$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!U$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!V$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!W$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!X$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!Y$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!Z$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AA$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AB$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AC$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AD$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AE$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AF$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AG$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AH$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AI$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AJ$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AK$3","v":150.41900000000001},{"$f":"'Painel de Controle'!$C$37*'Resultados Cultivos'!AL$3","v":150.41900000000001}]
[null,null,"Produção (t)",{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!D69/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!E69/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!F69/1000","v":0},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!G69/1000","v":1132.6876000000002},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!H69/1000","v":1796.8976000000002},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!I69/1000","v":2548.7375999999999},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!J69/1000","v":3200.2476000000006},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!K69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!L69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!M69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!N69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!O69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!P69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!Q69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!R69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!S69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!T69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!U69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!V69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!W69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!X69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!Y69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!Z69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AA69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AB69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AC69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AD69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AE69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AF69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AG69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AH69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AI69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AJ69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AK69/1000","v":3820.6426000000001},{"$f":"'Rentabilidade Cultivos'!$AD$84*'Resultados Cultivos'!AL69/1000","v":3820.6426000000001}]
[null,null,"Faturamento (R$ mil)",{"$f":"D70*'Rentabilidade Cultivos'!$AD$85","v":0},{"$f":"E70*'Rentabilidade Cultivos'!$AD$85","v":0},{"$f":"F70*'Rentabilidade Cultivos'!$AD$85","v":0},{"$f":"G70*'Rentabilidade Cultivos'!$AD$85","v":3885.1184680000015},{"$f":"H70*'Rentabilidade Cultivos'!$AD$85","v":6163.3587680000019},{"$f":"I70*'Rentabilidade Cultivos'!$AD$85","v":8742.169968000002},{"$f":"J70*'Rentabilidade Cultivos'!$AD$85","v":10976.849268000004},{"$f":"K70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"L70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"M70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"N70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"O70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"P70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"Q70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"R70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"S70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"T70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"U70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"V70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"W70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"X70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"Y70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"Z70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AA70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AB70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AC70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AD70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AE70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AF70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AG70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AH70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AI70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AJ70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AK70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004},{"$f":"AL70*'Rentabilidade Cultivos'!$AD$85","v":13104.804118000004}]
[null,null,"Custo direto (R$ mil)",{"$f":"D69*'Rentabilidade Cultivos'!$AD$87/1000","v":0},{"$f":"E69*'Rentabilidade Cultivos'!$AD$87/1000","v":0},{"$f":"F69*'Rentabilidade Cultivos'!$AD$87/1000","v":0},{"$f":"G69*'Rentabilidade Cultivos'!$AD$87/1000","v":2464.3018120017},{"$f":"H69*'Rentabilidade Cultivos'!$AD$87/1000","v":3909.3727270092004},{"$f":"I69*'Rentabilidade Cultivos'!$AD$87/1000","v":5545.0935332892004},{"$f":"J69*'Rentabilidade Cultivos'!$AD$87/1000","v":6962.5340292717001},{"$f":"K69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"L69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"M69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"N69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"O69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"P69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"Q69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"R69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"S69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"T69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"U69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"V69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"W69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"X69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"Y69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"Z69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AA69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AB69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AC69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AD69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AE69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AF69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AG69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AH69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AI69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AJ69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AK69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509},{"$f":"AL69*'Rentabilidade Cultivos'!$AD$87/1000","v":8312.2799986429509}]
[null,null,"Resultado (R$ mil)",{"$f":"D71-D72","v":0},{"$f":"E71-E72","v":0},0,1420.8166559983015,2253.9860409908015,3197.0764347108015,4014.3152387283035,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528,4792.5241193570528]

{"sheet":"Rentabilidade Cultivos","index":29,"n_rows":142,"n_cols":31,"rows_kept":142,"cut":false,"hidden":false,"merged":[[134,1,136,1],[138,1,140,1],[111,1,113,1],[114,1,116,1],[118,1,120,1],[125,1,127,1],[128,1,130,1],[131,1,133,1],[108,1,110,1],[68,1,72,1],[73,1,77,1],[78,1,82,1],[83,1,87,1],[90,1,92,1],[93,1,95,1],[96,1,98,1],[99,1,101,1],[102,1,104,1],[105,1,107,1],[53,1,57,1],[58,1,62,1],[63,1,67,1],[4,1,9,1],[10,1,15,1],[16,1,21,1],[22,1,27,1],[43,1,47,1],[48,1,52,1]]}
[]
[null,"1. Rentabilidade de Cultivos Temporários"]
[]
[null,"Anuais","Indicadores","Unidade","Valor (R$)"]
[null,"Melancia","Produtividade","kg/ha",{"$f":"Melancia!F3","v":30000}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Melancia!F4","v":0.89}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E5*E6","v":26700}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Melancia!F39","v":12944.977499999999}]
[null,null,"Resultado","R$/ha",{"$f":"E7-E8","v":13755.022500000001}]
[null,null,"Resultado / Valor Produção","%",{"$f":"E9/E7","v":0.51516938202247198}]
[null,"Melão","Produtividade","kg/ha",{"$f":"Melão!F3","v":25000}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Melão!F4","v":2.0299999999999998}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E11*E12","v":50749.999999999993}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Melão!F41","v":27604.575990000001}]
[null,null,"Resultado","R$/ha",{"$f":"E13-E14","v":23145.424009999992}]
[null,null,"Resultado / Valor Produção","%",{"$f":"E15/E13","v":0.45606746817733979}]
[null,"Tomate","Produtividade","kg/ha",{"$f":"Tomate!F3","v":140000}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Tomate!F4","v":0.4}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E17*E18","v":56000}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Tomate!F38","v":36194.854500000001}]
[null,null,"Resultado","R$/ha",{"$f":"E19-E20","v":19805.145499999999}]
[null,null,"Resultado / Valor Produção","%",{"$f":"E21/E19","v":0.35366331249999999}]
[null,"Feijão","Produtividade","kg/ha",{"$f":"'Rentabilidade EMATER - DF'!G5","v":3000}]
[null,null,"Preço de Venda","R$/kg",4.5]
[null,null,"Valor da Produção","R$/ha",{"$f":"'Rentabilidade EMATER - DF'!G7","v":13500}]
[null,null,"Custo de Produção","R$/ha",{"$f":"'Rentabilidade EMATER - DF'!G8","v":6743.25}]
[null,null,"Resultado","R$/ha",{"$f":"E25-E26","v":6756.75}]
[null,null,"Resultado / Valor Produção","%",{"$f":"E27/E25","v":0.50049999999999994}]
[]
[null,"2. Rentabilidade de Cultivos Perenes e Semi-Perenes"]
[]
[null,"Perenes e Semi-Perenes","Vida Útil (anos)"]
[null,"Abacaxi",3]
[null,"Acerola",10]
[null,"Banana",5]
[null,"Coco",20]
[null,"Goiaba",15]
[null,"Laranja",20]
[null,"Mamão",3]
[null,"Maracujá",3]
[null,"Uva",20]
[]
[null,"Perenes e Semi-Perenes","Indicadores","Unidade","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20","Ano 21","Ano 22","Ano 23","Ano 24","Ano 25","Média","Resultado / Valor da Produção"]
[null,"Abacaxi","Produtividade","kg/ha",{"$f":"Abacaxi!U3","v":0},{"$f":"Abacaxi!V3","v":50000},{"$f":"Abacaxi!W3","v":40000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E44:G44)","v":30000}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Abacaxi!$F$4","v":1.69},{"$f":"Abacaxi!$F$4","v":1.69},{"$f":"Abacaxi!$F$4","v":1.69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E45:G45)","v":1.6900000000000002}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E44*E45","v":0},{"$f":"F44*F45","v":84500},{"$f":"G44*G45","v":67600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E46:G46)","v":50700}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Abacaxi!U5","v":36902.879999999997},{"$f":"Abacaxi!V5","v":26542.527000000002},{"$f":"Abacaxi!W5","v":23515.742999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E47:G47)","v":28987.05}]
[null,null,"Resultado","R$/ha",{"$f":"E46-E47","v":-36902.879999999997},{"$f":"F46-F47","v":57957.472999999998},{"$f":"G46-G47","v":44084.256999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E48:G48)","v":21712.95},{"$f":"AD48/AD46","v":0.42826331360946746}]
[null,"Acerola","Produtividade","kg/ha",{"$f":"Acerola!U3","v":0},{"$f":"Acerola!V3","v":10000},{"$f":"Acerola!W3","v":15000},{"$f":"Acerola!X3","v":20000},{"$f":"Acerola!Y3","v":25000},{"$f":"Acerola!Z3","v":25000},{"$f":"Acerola!AA3","v":25000},{"$f":"Acerola!AB3","v":25000},{"$f":"Acerola!AC3","v":25000},{"$f":"Acerola!AD3","v":25000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E49:N49)","v":19500}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},{"$f":"Acerola!$F$4","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E50:N50)","v":2.5}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E49*E50","v":0},{"$f":"F49*F50","v":25000},37500,50000,62500,62500,62500,62500,62500,62500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E51:N51)","v":48750}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Acerola!U5","v":17133.217499999999},{"$f":"Acerola!V5","v":26377.039500000003},{"$f":"Acerola!W5","v":34793.073000000004},{"$f":"Acerola!X5","v":39948.993000000002},{"$f":"Acerola!Y5","v":44245.593000000001},{"$f":"Acerola!Z5","v":44245.593000000001},{"$f":"Acerola!AA5","v":44245.593000000001},{"$f":"Acerola!AB5","v":44245.593000000001},{"$f":"Acerola!AC5","v":44245.593000000001},{"$f":"Acerola!AD5","v":44245.593000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E52:N52)","v":38372.588100000001}]
[null,null,"Resultado","R$/ha",{"$f":"E51-E52","v":-17133.217499999999},-1377.0395000000026,2706.926999999996,10051.006999999998,18254.406999999999,18254.406999999999,18254.406999999999,18254.406999999999,18254.406999999999,18254.406999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E53:N53)","v":10377.411900000001},{"$f":"AD53/AD51","v":0.21286998769230772}]
[null,"Banana","Produtividade","kg/ha",{"$f":"Banana!U3*1000","v":15000},{"$f":"Banana!V3*1000","v":25000},{"$f":"Banana!W3*1000","v":25000},{"$f":"Banana!X3*1000","v":25000},{"$f":"Banana!Y3*1000","v":25000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E54:I54)","v":23000}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Banana!$F$4/1000","v":2.16},{"$f":"Banana!$F$4/1000","v":2.16},{"$f":"Banana!$F$4/1000","v":2.16},{"$f":"Banana!$F$4/1000","v":2.16},{"$f":"Banana!$F$4/1000","v":2.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E55:I55)","v":2.16}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E54*E55","v":32400.000000000004},{"$f":"F54*F55","v":54000},54000,54000,54000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E56:I56)","v":49680}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Banana!U5","v":42296.6325},{"$f":"Banana!V5","v":18655.432500000003},{"$f":"Banana!W5","v":17708.794500000004},{"$f":"Banana!X5","v":18482.182500000003},{"$f":"Banana!Y5","v":16958.338500000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E57:I57)","v":22820.276100000003}]
[null,null,"Resultado","R$/ha",{"$f":"E56-E57","v":-9896.6324999999961},35344.567499999997,36291.205499999996,35517.817499999997,37041.661500000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E58:I58)","v":26859.723899999994},{"$f":"AD58/AD56","v":0.54065466787439598}]
[null,"Coco","Produtividade","kg/ha",{"$f":"Coco!U3","v":0},{"$f":"Coco!V3","v":0},{"$f":"Coco!W3","v":22500},{"$f":"Coco!X3","v":30000},{"$f":"Coco!Y3","v":37500},{"$f":"Coco!Z3","v":37500},{"$f":"Coco!AA3","v":37500},{"$f":"Coco!AB3","v":37500},{"$f":"Coco!AC3","v":37500},{"$f":"Coco!AD3","v":37500},{"$f":"Coco!AE3","v":37500},{"$f":"Coco!AF3","v":37500},{"$f":"Coco!AG3","v":37500},{"$f":"Coco!AH3","v":37500},{"$f":"Coco!AI3","v":37500},{"$f":"Coco!AJ3","v":37500},{"$f":"Coco!AK3","v":37500},{"$f":"Coco!AL3","v":37500},{"$f":"Coco!AM3","v":37500},{"$f":"Coco!AN3","v":37500},null,null,null,null,null,{"$f":"AVERAGE(E59:X59)","v":32625}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},{"$f":"Coco!$F$4","v":1},null,null,null,null,null,{"$f":"AVERAGE(E60:X60)","v":1}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E59*E60","v":0},{"$f":"F59*F60","v":0},22500,30000,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,null,null,null,null,null,{"$f":"AVERAGE(E61:X61)","v":32625}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Coco!U5","v":9880.2637500000019},{"$f":"Coco!V5","v":8424.7117500000004},{"$f":"Coco!W5","v":11452.481250000001},{"$f":"Coco!X5","v":13755.871499999999},{"$f":"Coco!Y5","v":14964.6315},{"$f":"Coco!Z5","v":14964.6315},{"$f":"Coco!AA5","v":14964.6315},{"$f":"Coco!AB5","v":14964.6315},{"$f":"Coco!AC5","v":14964.6315},{"$f":"Coco!AD5","v":14964.6315},{"$f":"Coco!AE5","v":14964.6315},{"$f":"Coco!AF5","v":14964.6315},{"$f":"Coco!AG5","v":14964.6315},{"$f":"Coco!AH5","v":14964.6315},{"$f":"Coco!AI5","v":14964.6315},{"$f":"Coco!AJ5","v":14964.6315},{"$f":"Coco!AK5","v":14964.6315},{"$f":"Coco!AL5","v":14964.6315},{"$f":"Coco!AM5","v":14964.6315},{"$f":"Coco!AN5","v":14964.6315},null,null,null,null,null,{"$f":"AVERAGE(E62:X62)","v":14147.371612499997}]
[null,null,"Resultado","R$/ha",{"$f":"E61-E62","v":-9880.2637500000019},{"$f":"F61-F62","v":-8424.7117500000004},11047.518749999999,16244.128500000001,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,22535.3685,null,null,null,null,null,{"$f":"AVERAGE(E63:X63)","v":18477.628387500001},{"$f":"AD63/AD61","v":0.56636408850574715}]
[null,"Goiaba","Produtividade","kg/ha",{"$f":"'Rentabilidade EMATER - DF'!G31","v":0},{"$f":"'Rentabilidade EMATER - DF'!H31","v":0},{"$f":"'Rentabilidade EMATER - DF'!I31","v":9000},{"$f":"'Rentabilidade EMATER - DF'!J31","v":18000},{"$f":"'Rentabilidade EMATER - DF'!K31","v":30000},{"$f":"'Rentabilidade EMATER - DF'!L31","v":35000},{"$f":"'Rentabilidade EMATER - DF'!M31","v":35000},{"$f":"'Rentabilidade EMATER - DF'!N31","v":35000},{"$f":"'Rentabilidade EMATER - DF'!O31","v":35000},{"$f":"'Rentabilidade EMATER - DF'!P31","v":35000},{"$f":"'Rentabilidade EMATER - DF'!Q31","v":35000},{"$f":"'Rentabilidade EMATER - DF'!R31","v":30000},{"$f":"'Rentabilidade EMATER - DF'!S31","v":25000},{"$f":"'Rentabilidade EMATER - DF'!T31","v":20000},{"$f":"'Rentabilidade EMATER - DF'!U31","v":18000},null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E64:S64)","v":24000}]
[null,null,"Preço de Venda","R$/kg",{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},{"$f":"'Rentabilidade EMATER - DF'!$E$32","v":1.74},null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E65:S65)","v":1.7399999999999993}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E64*E65","v":0},{"$f":"F64*F65","v":0},15660,31320,52200,60900,60900,60900,60900,60900,60900,52200,43500,34800,31320,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E66:S66)","v":41760}]
[null,null,"Custo de Produção","R$/ha",{"$f":"'Rentabilidade EMATER - DF'!G34","v":13191.29},{"$f":"'Rentabilidade EMATER - DF'!H34","v":10480.24},{"$f":"'Rentabilidade EMATER - DF'!I34","v":15036.99},{"$f":"'Rentabilidade EMATER - DF'!J34","v":19248.64},{"$f":"'Rentabilidade EMATER - DF'!K34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!L34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!M34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!N34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!O34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!P34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!Q34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!R34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!S34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!T34","v":23770.35},{"$f":"'Rentabilidade EMATER - DF'!U34","v":23770.35},null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E67:S67)","v":21295.400666666665}]
[null,null,"Resultado","R$/ha",{"$f":"E66-E67","v":-13191.29},{"$f":"F66-F67","v":-10480.24},623.01000000000022,12071.36,28429.65,37129.65,37129.65,37129.65,37129.65,37129.65,37129.65,28429.65,19729.650000000001,11029.650000000001,7549.6500000000015,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E68:S68)","v":20464.599333333335},{"$f":"AD68/AD66","v":0.49005266602809711}]
[null,"Laranja","Produtividade","kg/ha",{"$f":"Laranja!U3","v":0},{"$f":"Laranja!V3","v":0},{"$f":"Laranja!W3","v":3400},{"$f":"Laranja!X3","v":6800},{"$f":"Laranja!Y3","v":20400},{"$f":"Laranja!Z3","v":30000},{"$f":"Laranja!AA3","v":30000},{"$f":"Laranja!AB3","v":30000},{"$f":"Laranja!AC3","v":30000},{"$f":"Laranja!AD3","v":30000},{"$f":"Laranja!AE3","v":30000},{"$f":"Laranja!AF3","v":30000},{"$f":"Laranja!AG3","v":30000},{"$f":"Laranja!AH3","v":30000},{"$f":"Laranja!AI3","v":30000},{"$f":"Laranja!AJ3","v":30000},{"$f":"Laranja!AK3","v":30000},{"$f":"Laranja!AL3","v":30000},{"$f":"Laranja!AM3","v":30000},{"$f":"Laranja!AN3","v":30000},null,null,null,null,null,{"$f":"AVERAGE(E69:X69)","v":24030}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},{"$f":"Laranja!$F$4","v":1.02},null,null,null,null,null,{"$f":"AVERAGE(E70:X70)","v":1.0199999999999998}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E69*E70","v":0},{"$f":"F69*F70","v":0},3468,6936,20808,30600,30600,30600,30600,30600,30600,30600,30600,30600,30600,30600,30600,30600,30600,30600,null,null,null,null,null,{"$f":"AVERAGE(E71:X71)","v":24510.6}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Laranja!U5","v":8290.0912500000013},{"$f":"Laranja!V5","v":4841.1877500000001},{"$f":"Laranja!W5","v":6165.1372499999998},{"$f":"Laranja!X5","v":7725.5940000000001},{"$f":"Laranja!Y5","v":12833.001000000002},{"$f":"Laranja!Z5","v":14637.078000000001},{"$f":"Laranja!AA5","v":14637.078000000001},{"$f":"Laranja!AB5","v":14637.078000000001},{"$f":"Laranja!AC5","v":14637.078000000001},{"$f":"Laranja!AD5","v":14637.078000000001},{"$f":"Laranja!AE5","v":14637.078000000001},{"$f":"Laranja!AF5","v":14637.078000000001},{"$f":"Laranja!AG5","v":14637.078000000001},{"$f":"Laranja!AH5","v":14637.078000000001},{"$f":"Laranja!AI5","v":14637.078000000001},{"$f":"Laranja!AJ5","v":14637.078000000001},{"$f":"Laranja!AK5","v":14637.078000000001},{"$f":"Laranja!AL5","v":14637.078000000001},{"$f":"Laranja!AM5","v":14637.078000000001},{"$f":"Laranja!AN5","v":14637.078000000001},null,null,null,null,null,{"$f":"AVERAGE(E72:X72)","v":12970.559062500006}]
[null,null,"Resultado","R$/ha",{"$f":"E71-E72","v":-8290.0912500000013},-4841.1877500000001,-2697.1372499999998,-789.59400000000005,7974.998999999998,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,15962.921999999999,null,null,null,null,null,{"$f":"AVERAGE(E73:X73)","v":11540.040937499996},{"$f":"AD73/AD71","v":0.47081837806908017}]
[null,"Mamão","Produtividade","kg/ha",{"$f":"Mamão!U3","v":20000},{"$f":"Mamão!V3","v":30000},{"$f":"Mamão!W3","v":25000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E74:G74)","v":25000}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Mamão!$F$4","v":1.71},{"$f":"Mamão!$F$4","v":1.71},{"$f":"Mamão!$F$4","v":1.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.71]
[null,null,"Valor da Produção","R$/ha",{"$f":"E74*E75","v":34200},{"$f":"F74*F75","v":51300},{"$f":"G74*G75","v":42750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42750]
[null,null,"Custo de Produção","R$/ha",{"$f":"Mamão!U5","v":31410.963000000003},{"$f":"Mamão!V5","v":16947.750000000004},{"$f":"Mamão!W5","v":15521.928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21293.547000000002]
[null,null,"Resultado","R$/ha",{"$f":"E76-E77","v":2789.0369999999966},34352.25,27228.072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21456.452999999998,{"$f":"AD78/AD76","v":0.50190533333333331}]
[null,"Maracujá","Produtividade","kg/ha",{"$f":"Maracujá!U3","v":20000},{"$f":"Maracujá!V3","v":25000},{"$f":"Maracujá!W3","v":20000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21666.666666666668]
[null,null,"Preço de Venda","R$/kg",{"$f":"Maracujá!$F$4","v":2.11},{"$f":"Maracujá!$F$4","v":2.11},{"$f":"Maracujá!$F$4","v":2.11},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.11]
[null,null,"Valor da Produção","R$/ha",{"$f":"E79*E80","v":42200},{"$f":"F79*F80","v":52750},{"$f":"G79*G80","v":42200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45716.666666666664]
[null,null,"Custo de Produção","R$/ha",{"$f":"Maracujá!U5","v":36363.036500000002},{"$f":"Maracujá!V5","v":19611.999750000003},{"$f":"Maracujá!W5","v":18923.535750000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24966.190666666673]
[null,null,"Resultado","R$/ha",{"$f":"E81-E82","v":5836.963499999998},{"$f":"F81-F82","v":33138.000249999997},{"$f":"G81-G82","v":23276.464249999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20750.475999999999,{"$f":"AD83/AD81","v":0.45389302223842509}]
[null,"Uva","Produtividade","kg/ha",{"$f":"Uva!U3","v":0},{"$f":"Uva!V3","v":0},{"$f":"Uva!W3","v":5000},{"$f":"Uva!X3","v":10000},{"$f":"Uva!Y3","v":20000},{"$f":"Uva!Z3","v":25000},{"$f":"Uva!AA3","v":32000},{"$f":"Uva!AB3","v":32000},{"$f":"Uva!AC3","v":32000},{"$f":"Uva!AD3","v":32000},{"$f":"Uva!AE3","v":32000},{"$f":"Uva!AF3","v":32000},{"$f":"Uva!AG3","v":32000},{"$f":"Uva!AH3","v":32000},{"$f":"Uva!AI3","v":32000},{"$f":"Uva!AJ3","v":32000},{"$f":"Uva!AK3","v":32000},{"$f":"Uva!AL3","v":32000},{"$f":"Uva!AM3","v":32000},{"$f":"Uva!AN3","v":32000},null,null,null,null,null,{"$f":"AVERAGE(E84:X84)","v":25400}]
[null,null,"Preço de Venda","R$/kg",{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},{"$f":"Uva!$F$4","v":3.43},null,null,null,null,null,{"$f":"AVERAGE(E85:X85)","v":3.4300000000000006}]
[null,null,"Valor da Produção","R$/ha",{"$f":"E84*E85","v":0},{"$f":"F84*F85","v":0},17150,34300,68600,85750,109760,109760,109760,109760,109760,109760,109760,109760,109760,109760,109760,109760,109760,109760,null,null,null,null,null,{"$f":"AVERAGE(E86:X86)","v":87122}]
[null,null,"Custo de Produção","R$/ha",{"$f":"Uva!U5","v":101170.107},{"$f":"Uva!V5","v":20533.254000000004},{"$f":"Uva!W5","v":30906.378000000001},{"$f":"Uva!X5","v":34953.546000000002},{"$f":"Uva!Y5","v":42351.185999999994},{"$f":"Uva!Z5","v":47424.918000000005},{"$f":"Uva!AA5","v":59134.098000000013},{"$f":"Uva!AB5","v":59134.098000000013},{"$f":"Uva!AC5","v":59134.098000000013},{"$f":"Uva!AD5","v":59134.098000000013},{"$f":"Uva!AE5","v":59134.098000000013},{"$f":"Uva!AF5","v":59134.098000000013},{"$f":"Uva!AG5","v":59134.098000000013},{"$f":"Uva!AH5","v":59134.098000000013},{"$f":"Uva!AI5","v":59134.098000000013},{"$f":"Uva!AJ5","v":59134.098000000013},{"$f":"Uva!AK5","v":59134.098000000013},{"$f":"Uva!AL5","v":59134.098000000013},{"$f":"Uva!AM5","v":59134.098000000013},{"$f":"Uva!AN5","v":59134.098000000013},null,null,null,null,null,{"$f":"AVERAGE(E87:X87)","v":55260.838049999998}]
[null,null,"Resultado","R$/ha",{"$f":"E86-E87","v":-101170.107},{"$f":"F86-F87","v":-20533.254000000004},-13756.378000000001,-653.5460000000021,{"$f":"I86-I87","v":26248.814000000006},38325.081999999995,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,50625.901999999987,null,null,null,null,null,{"$f":"AVERAGE(E88:X88)","v":31861.161949999998},{"$f":"AD88/AD86","v":0.3657074212024517}]
[]
[null,"Perenes","Indicadores","Média"]
[null,"Abacaxi","Valor da Produção",{"$f":"AD46","v":50700}]
[null,null,"Custo de Produção",{"$f":"AD47","v":28987.05}]
[null,null,"Resultado",{"$f":"AD48","v":21712.95}]
[null,"Acerola","Valor da Produção",{"$f":"AD51","v":48750}]
[null,null,"Custo de Produção",{"$f":"AD52","v":38372.588100000001}]
[null,null,"Resultado",{"$f":"AD53","v":10377.411900000001}]
[null,"Banana","Valor da Produção",{"$f":"AD56","v":49680}]
[null,null,"Custo de Produção",{"$f":"AD57","v":22820.276100000003}]
[null,null,"Resultado",{"$f":"AD58","v":26859.723899999994}]
[null,"Coco","Valor da Produção",{"$f":"AD61","v":32625}]
[null,null,"Custo de Produção",{"$f":"AD62","v":14147.371612499997}]
[null,null,"Resultado",{"$f":"AD63","v":18477.628387500001}]
[null,"Goiaba","Valor da Produção",{"$f":"AD66","v":41760}]
[null,null,"Custo de Produção",{"$f":"AD67","v":21295.400666666665}]
[null,null,"Resultado",{"$f":"AD68","v":20464.599333333335}]
[null,"Laranja","Valor da Produção",{"$f":"AD71","v":24510.6}]
[null,null,"Custo de Produção",{"$f":"AD72","v":12970.559062500006}]
[null,null,"Resultado",{"$f":"AD73","v":11540.040937499996}]
[null,"Mamão","Valor da Produção",{"$f":"AD76","v":42750}]
[null,null,"Custo de Produção",{"$f":"AD77","v":21293.547000000002}]
[null,null,"Resultado",{"$f":"AD78","v":21456.452999999998}]
[null,"Maracujá","Valor da Produção",{"$f":"AD81","v":45716.666666666664}]
[null,null,"Custo de Produção",{"$f":"AD82","v":24966.190666666673}]
[null,null,"Resultado",{"$f":"AD83","v":20750.475999999999}]
[null,"Uva","Valor da Produção",{"$f":"AD86","v":87122}]
[null,null,"Custo de Produção",{"$f":"AD87","v":55260.838049999998}]
[null,null,"Resultado",{"$f":"AD88","v":31861.161949999998}]
[]
[null,"Média","Valor da Produção",{"$f":"AVERAGE(D91,D94,D97,D100,D103,D109,D112,D115,D106)","v":47068.251851851848}]
[null,null,"Custo de Produção",{"$f":"AVERAGE(D92,D95,D98,D101,D104,D110,D113,D116,D107)","v":26679.313473148148}]
[null,null,"Resultado",{"$f":"AVERAGE(D93,D96,D99,D102,D105,D111,D114,D117,D108)","v":20388.938378703704}]
[null,null,null,{"$f":"D121/D119","v":0.43317815250241815}]
[]
[]
[null,"Anuais","Indicadores","Média"]
[null,"Melancia","Valor da Produção",{"$f":"E7","v":26700}]
[null,null,"Custo de Produção",{"$f":"E8","v":12944.977499999999}]
[null,null,"Resultado",{"$f":"E9","v":13755.022500000001}]
[null,"Melão","Valor da Produção",{"$f":"E13","v":50749.999999999993}]
[null,null,"Custo de Produção",{"$f":"E14","v":27604.575990000001}]
[null,null,"Resultado",{"$f":"E15","v":23145.424009999992}]
[null,"Tomate","Valor da Produção",{"$f":"E19","v":56000}]
[null,null,"Custo de Produção",{"$f":"E20","v":36194.854500000001}]
[null,null,"Resultado",{"$f":"E21","v":19805.145499999999}]
[null,"Feijão","Valor da Produção",{"$f":"E25","v":13500}]
[null,null,"Custo de Produção",{"$f":"E26","v":6743.25}]
[null,null,"Resultado",{"$f":"E27","v":6756.75}]
[]
[null,"Média","Valor da Produção",{"$f":"AVERAGE(D126,D129,D132,D135)","v":36737.5}]
[null,null,"Custo de Produção",{"$f":"AVERAGE(D127,D130,D133,D136)","v":20871.914497500002}]
[null,null,"Resultado",{"$f":"AVERAGE(D128,D131,D134,D137)","v":15865.585502499998}]
[null,null,null,{"$f":"D141/D139","v":0.4318635046614494}]

{"sheet":"Rentabilidade EMATER - DF","index":30,"n_rows":50,"n_cols":37,"rows_kept":50,"cut":false,"hidden":false,"merged":[[40,1,44,1],[40,2,44,2],[45,1,49,1],[45,2,49,2],[25,1,29,1],[25,2,29,2],[30,1,34,1],[30,2,34,2],[35,1,39,1],[35,2,39,2],[4,1,8,1],[4,2,8,2],[15,1,19,1],[15,2,19,2],[20,1,24,1],[20,2,24,2]]}
[]
[]
[]
[null,"Fonte","Anuais","Indicadores",null,"Unidade",null,"Resultado / Valor da Produção"]
[null,"EMATER/DF","Feijão","Produtividade",null,"kg/ha",3000]
[null,null,null,"Preço de Venda",4.5,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G5*E6","v":13500}]
[null,null,null,"Custo de Produção",null,"R$/ha",{"$f":"8195.25-1452","v":6743.25}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G7-G8","v":6756.75},{"$f":"G9/G7","v":0.50049999999999994}]
[]
[]
[]
[]
[]
[null,"Fonte","Perenes e Semi-Perenes","Indicadores",null,"Unidade","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20","Ano 21","Ano 22","Ano 23","Ano 24","Ano 25",null,null,null,null,"Média Anual","Resultado / Valor da Produção"]
[null,"EMATER/DF","Abacaxi","Produtividade",null,"kg/ha",0,37000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G16:I16)","v":19000}]
[null,null,null,"Preço de Venda",1.69,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G16*$E17","v":0},{"$f":"H16*$E17","v":62530},{"$f":"I16*$E17","v":33800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G18:I18)","v":32110}]
[null,null,null,"Custo de Produção",null,"R$/ha",31726.080000000002,7770.84,3893.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G19:I19)","v":14463.339999999998}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G18-G19","v":-31726.080000000002},{"$f":"H18-H19","v":54759.16},{"$f":"I18-I19","v":29906.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G20:I20)","v":17646.66},{"$f":"AJ20/AJ18","v":0.54956898162566181}]
[null,"EMATER/DF","Acerola","Produtividade",null,"kg/ha",4000,8000,15000,25000,30000,30000,25000,23000,20000,18000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G21:P21)","v":19800}]
[null,null,null,"Preço de Venda",2.5,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G21*$E22","v":10000},20000,37500,62500,75000,75000,62500,57500,50000,45000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G23:P23)","v":49500}]
[null,null,null,"Custo de Produção",null,"R$/ha",26353.54,19577.080000000002,36510.92,39451.9,39451.9,39451.9,39451.9,39451.9,39451.9,39451.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G24:P24)","v":35860.484000000004}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G23-G24","v":-16353.54},422.91999999999825,989.08000000000175,23048.1,35548.1,35548.1,23048.1,18048.099999999999,10548.099999999999,5548.0999999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G25:P25)","v":13639.516},{"$f":"AJ25/AJ23","v":0.27554577777777778}]
[null,"EMATER/DF","Banana","Produtividade",null,"kg/ha",15000,25000,30000,30000,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G26:K26)","v":25000}]
[null,null,null,"Preço de Venda",2.16,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G26*$E27","v":32400.000000000004},{"$f":"H26*$E27","v":54000},{"$f":"I26*$E27","v":64800.000000000007},{"$f":"J26*$E27","v":64800.000000000007},{"$f":"K26*$E27","v":54000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G28:K28)","v":54000}]
[null,null,null,"Custo de Produção",null,"R$/ha",{"$f":"45605.05-792+5737.2","v":50550.25},{"$f":"28774.1-792","v":27982.1},{"$f":"28774.1-792","v":27982.1},{"$f":"28774.1-792","v":27982.1},{"$f":"28774.1-792","v":27982.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G29:K29)","v":32495.730000000003}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G28-G29","v":-18150.249999999996},{"$f":"H28-H29","v":26017.9},{"$f":"I28-I29","v":36817.900000000009},{"$f":"J28-J29","v":36817.900000000009},{"$f":"K28-K29","v":26017.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G30:K30)","v":21504.270000000008},{"$f":"AJ30/AJ28","v":0.39822722222222234}]
[null,"EMATER/DF","Goiaba","Produtividade",null,"kg/ha",0,0,{"$f":"500*18","v":9000},{"$f":"1000*18","v":18000},30000,35000,35000,35000,35000,35000,35000,30000,25000,20000,18000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G31:U31)","v":24000}]
[null,null,null,"Preço de Venda",1.74,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G31*$E32","v":0},0,15660,31320,52200,60900,60900,60900,60900,60900,60900,52200,43500,34800,31320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G33:U33)","v":41760}]
[null,null,null,"Custo de Produção",null,"R$/ha",{"$f":"14181.29-990","v":13191.29},{"$f":"11668.24-1188","v":10480.24},{"$f":"16224.99-1188","v":15036.99},{"$f":"20436.64-1188","v":19248.64},{"$f":"24958.35-1188","v":23770.35},{"$f":"24958.35-1188","v":23770.35},23770.35,23770.35,23770.35,23770.35,23770.35,23770.35,23770.35,23770.35,23770.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G34:U34)","v":21295.400666666665}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G33-G34","v":-13191.29},-10480.24,623.01000000000022,12071.36,28429.65,37129.65,37129.65,37129.65,37129.65,37129.65,37129.65,28429.65,19729.650000000001,11029.650000000001,7549.6500000000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G35:U35)","v":20464.599333333335},{"$f":"AJ35/AJ33","v":0.49005266602809711}]
[null,"EMATER/DF","Limão","Produtividade",null,"kg/ha",0,0,{"$f":"350*20","v":7000},{"$f":"750*20","v":15000},{"$f":"1000*20","v":20000},{"$f":"1500*20","v":30000},30000,30000,30000,30000,30000,28000,24000,20000,18000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G36:U36)","v":20800}]
[null,null,null,"Preço de Venda",1.19,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G36*$E37","v":0},0,8330,17850,23800,35700,35700,35700,35700,35700,35700,33320,28560,23800,21420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G38:U38)","v":24752}]
[null,null,null,"Custo de Produção",null,"R$/ha",{"$f":"11122.03-396","v":10726.03},{"$f":"5499.27-594","v":4905.2700000000004},{"$f":"10118.37-792","v":9326.3700000000008},{"$f":"13136.1-990","v":12146.1},{"$f":"16424.89-1188","v":15236.89},{"$f":"19040.83-1386","v":17654.830000000002},{"$f":"19040.83-1386","v":17654.830000000002},17654.830000000002,17654.830000000002,17654.830000000002,17654.830000000002,17654.830000000002,17654.830000000002,17654.830000000002,17654.830000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G39:U39)","v":15259.264000000005}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G38-G39","v":-10726.03},-4905.2700000000004,-996.3700000000008,5703.9,8563.11,18045.169999999998,18045.169999999998,18045.169999999998,18045.169999999998,18045.169999999998,18045.169999999998,15665.169999999998,10905.169999999998,6145.1699999999983,3765.1699999999983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G40:U40)","v":9492.735999999999},{"$f":"AJ40/AJ38","v":0.38351389786683898}]
[null,"EMATER/DF","Maracujá","Produtividade",null,"kg/ha",20000,25000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G41:I41)","v":21666.666666666668}]
[null,null,null,"Preço de Venda",2.11,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G41*$E42","v":42200},{"$f":"H41*$E42","v":52750},{"$f":"I41*$E42","v":42200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G43:I43)","v":45716.666666666664}]
[null,null,null,"Custo de Produção",null,"R$/ha",{"$f":"70474.05-594-768.4","v":69111.650000000009},{"$f":"13375.1-594","v":12781.1},12781.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G44:I44)","v":31557.950000000008}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G43-G44","v":-26911.650000000009},{"$f":"H43-H44","v":39968.9},{"$f":"I43-I44","v":29418.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G45:I45)","v":14158.716666666665},{"$f":"AJ45/AJ43","v":0.30970579657309516}]
[null,"EMATER/DF","Uva","Produtividade",null,"kg/ha",0,0,10000,15000,20000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,25000,25000,25000,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G46:Z46)","v":23750}]
[null,null,null,"Preço de Venda",3.43,"R$/kg"]
[null,null,null,"Valor da Produção",null,"R$/ha",{"$f":"G46*$E47","v":0},0,34300,51450,68600,85750,102900,102900,102900,102900,102900,102900,102900,102900,102900,102900,102900,85750,85750,85750,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G48:Z48)","v":81462.5}]
[null,null,null,"Custo de Produção",null,"R$/ha",{"$f":"(360677.39-501.6-50270-179300)+(150*102.45)","v":145973.29000000004},39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,39481.39,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G49:Z49)","v":44805.985000000015}]
[null,null,null,"Resultado",null,"R$/ha",{"$f":"G48-G49","v":-145973.29000000004},-39481.39,-5181.3899999999994,11968.61,29118.61,46268.61,63418.61,63418.61,63418.61,63418.61,63418.61,63418.61,63418.61,63418.61,63418.61,63418.61,63418.61,46268.61,46268.61,46268.61,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(G50:Z50)","v":36656.514999999992},{"$f":"AJ50/AJ48","v":0.44998023630504824}]

{"sheet":"Melancia","index":31,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Melancia"]
[null,null,null,"Produção (kg)",null,30000]
[null,null,null,"Preço (R$/kg)",null,0.89]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":26700}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,"Aração","htr",{"$f":"SUM(G10:R10)","v":3},30,{"$f":"E10*D10","v":90},null,null,null,null,null,3]
[null,"Gradagem","htr",2,{"$f":"E10","v":30},60,null,null,null,null,null,2]
[null,"Sulcamento","htr",2,{"$f":"E10","v":30},60,null,null,null,null,null,2]
[null,"Coveamento","d/h",5,81.84,409.20000000000005,null,null,null,null,null,5]
[null,"Adubação orgânica","d/h",4,81.84,327.36,null,null,null,null,null,4]
[null,"Adubacao de plantio ","d/h",7,81.84,572.88,null,null,null,null,null,7]
[null,"Adubacao em cobertura","d/h",2,81.84,163.68,null,null,null,null,null,null,1,1]
[null,"Desbastes","d/h",2,81.84,{"$f":"D17*E17","v":163.68},null,null,null,null,null,null,2]
[null,"Capina manual","d/h",10,81.84,{"$f":"D18*E18","v":818.40000000000009},null,null,null,null,null,null,3,3,4]
[null,"Controle fitossanitário","d/h",8,81.84,654.72,null,null,null,null,null,null,2,3,3]
[null,"Irrigação","d/h",12,81.84,982.08,null,null,null,null,null,3,3,3,3]
[null,"Colheita","d/h",12,81.84,982.08,null,null,null,null,null,null,null,null,12]
[null,"Transporte interno  (manual)","d/h",8,81.84,654.72,null,null,null,null,null,null,null,null,8]
[null,"Transporte interno (mecanizado) ","htr",2,{"$f":"E11","v":30},60,null,null,null,null,null,null,null,null,2]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$23,$C$10:$C$23,$C24)","v":70},{"$f":"F24/D24","v":81.84},{"$f":"SUMIFS(F$10:F$23,$C$10:$C$23,$C24)","v":5728.8},{"$f":"SUMIFS(G$10:G$23,$C$10:$C$23,$C24)","v":0},0,0,0,0,19,11,10,30,0,0,0]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$23,$C$10:$C$23,$C25)","v":9},{"$f":"F25/D25","v":30},{"$f":"SUMIFS(F$10:F$23,$C$10:$C$23,$C25)","v":270},0,0,0,0,0,7,0,0,2,0,0,0]
[null,"INSUMOS"]
[null,"Sementes","Kg",1,390,{"$f":"D27*E27","v":390}]
[null,"  Fertilizante orgânico","t",10,400,4000]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",140,3.5,490]
[null,"     Fosfatado","Kg",150,2.5750000000000002,386.25]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",6,73,438]
[null,"     Fungicida","Kg",8,33,264]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F27:F36)","v":6329.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F24+F25+F37)","v":616.42750000000001}]
[null,"Custo Total",null,null,null,{"$f":"F37+F24+F25+F38","v":12944.977499999999}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":26700}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F40-F39","v":13755.022500000001}]

{"sheet":"Melão","index":32,"n_rows":43,"n_cols":18,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: melão"]
[null,null,null,"Produção (kg)",null,25000]
[null,null,null,"Preço (R$/kg)",null,2.0299999999999998]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":50749.999999999993}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,"Aração","htr",{"$f":"SUM(G10:R10)","v":3},30,{"$f":"E10*D10","v":90},null,3]
[null,"Gradagem","htr",2,{"$f":"E10","v":30},60,null,2]
[null,"Sulcamento","htr",2,{"$f":"E10","v":30},60,null,2]
[null,"Coveamento","d/h",4,81.84,327.36,null,4]
[null,"Adubação orgânica","d/h",4,81.84,327.36,null,4]
[null,"Adubacao de plantio ","d/h",4,81.84,327.36,null,4]
[null,"Adubacao em cobertura","d/h",4,81.84,327.36,null,null,2,2]
[null,"Desbastes","d/h",3,81.84,{"$f":"D17*E17","v":245.52},null,null,1,null,2]
[null,"Capina manual","d/h",12,81.84,{"$f":"D18*E18","v":982.08},null,null,3,6,3]
[null,"Controle fitossanitário","d/h",16,81.84,1309.44,null,4,4,4,4]
[null,"Irrigação","d/h",10,81.84,818.40000000000009,null,1,3,3,3]
[null,"Colheita","d/h",9,81.84,736.56000000000006,null,null,null,null,9]
[null,"Transporte interno  (manual)","d/h",8,81.84,654.72,null,null,null,null,8]
[null,"Transporte interno (mecanizado) ","htr",10,{"$f":"E11","v":30},300,null,null,null,null,10]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$23,$C$10:$C$23,$C24)","v":74},{"$f":"F24/D24","v":81.84},{"$f":"SUMIFS(F$10:F$23,$C$10:$C$23,$C24)","v":6056.1600000000008},{"$f":"SUMIFS(G$10:G$23,$C$10:$C$23,$C24)","v":0},17,13,15,29,0,0,0,0,0,0,0]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$23,$C$10:$C$23,$C25)","v":17},{"$f":"F25/D25","v":30},{"$f":"SUMIFS(F$10:F$23,$C$10:$C$23,$C25)","v":510},0,7,0,0,10,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"Sementes","Kg",0.67,392.14,{"$f":"D27*E27","v":262.73380000000003}]
[null,"  Fertilizante orgânico","t",10,400,4000]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",140,3.5,490]
[null,"     Fosfatado","Kg",150,2.5750000000000002,386.25]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",6,73,{"$f":"D34*E34","v":438}]
[null,"     Fungicida","Kg",8,33,{"$f":"D35*E35","v":264}]
[null,"     Espalhante adesivo","l",2,52,{"$f":"D36*E36","v":104}]
[null,"Embalagem","cx-10kg",{"$f":"F3/10","v":2500},5,{"$f":"D37*E37","v":12500}]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F27:F37)","v":18702.483800000002}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F24+F25+F38)","v":1263.4321900000002}]
[null,"Custos de Comercialização",null,null,null,1072.5,null,null,0.5,"da produção entregue na Ceasa de Palmas"]
[null,"Custo Total",null,null,null,{"$f":"F38+F24+F25+F39+F40","v":27604.575990000001}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":50749.999999999993}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F42-F41","v":23145.424009999992}]

{"sheet":"Tomate","index":33,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: tomate"]
[null,null,null,"Produção (kg)",null,140000]
[null,null,null,"Preço (R$/kg)",null,0.4]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":56000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,"Aração","htr",{"$f":"SUM(G10:R10)","v":3},30,{"$f":"E10*D10","v":90},null,null,null,null,null,3]
[null,"Gradagem","htr",3,{"$f":"E10","v":30},90,null,null,null,null,null,3]
[null,"Sulcamento/adubação","htr",2,{"$f":"E10","v":30},60,null,null,null,null,null,2]
[null,"Adubação orgânica","d/h",2,81.84,163.68,null,null,null,null,null,2]
[null,"Encanteiramento/transplantio","d/h",30,{"$f":"E13","v":81.84},2455.2000000000003,null,null,null,null,null,30]
[null,"Adubacao de plantio ","d/h",12,{"$f":"E13","v":81.84},982.08,null,null,null,null,null,12]
[null,"Adubacao em cobertura","d/h",2,{"$f":"E15","v":81.84},163.68,null,null,null,null,null,null,1,1]
[null,"Capina manual e amontoa","d/h",15,81.84,{"$f":"D17*E17","v":1227.6000000000001},null,null,null,null,null,null,5,5,5]
[null,"Controle fitossanitário","d/h",47,81.84,3846.48,null,null,null,null,null,12,13,13,9]
[null,"Irrigação","d/h",18,81.84,1473.1200000000001,null,null,null,null,null,5,5,5,3]
[null,"Colheita","d/h",40,81.84,3273.6000000000004,null,null,null,null,null,null,null,null,40]
[null,"Transporte interno  (manual)","d/h",10,81.84,818.40000000000009,null,null,null,null,null,null,null,null,10]
[null,"Transporte interno (mecanizado) ","htr",3,{"$f":"E11","v":30},90,null,null,null,null,null,null,null,null,3]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$22,$C$10:$C$22,$C23)","v":176},{"$f":"F23/D23","v":81.84},{"$f":"SUMIFS(F$10:F$22,$C$10:$C$22,$C23)","v":14403.84},{"$f":"SUMIFS(G$10:G$22,$C$10:$C$22,$C23)","v":0},0,0,0,0,61,24,24,67,0,0,0]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$22,$C$10:$C$22,$C24)","v":11},{"$f":"F24/D24","v":30},{"$f":"SUMIFS(F$10:F$22,$C$10:$C$22,$C24)","v":330},0,0,0,0,0,8,0,0,3,0,0,0]
[null,"INSUMOS"]
[null,"Sementes","1.000 sementes",15,508.08,{"$f":"D26*E26","v":7621.2}]
[null,"  Fertilizante orgânico","t",20,400,8000]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",265,3.5,927.5]
[null,"     Fosfatado","Kg",390,2.5750000000000002,1004.2500000000001]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",20,73,{"$f":"D33*E33","v":1460}]
[null,"     Fungicida","Kg",11,33,{"$f":"D34*E34","v":363}]
[null,"     Espalhante adesivo","l",2,52,{"$f":"D35*E35","v":104}]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F26:F35)","v":19737.45}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F23+F24+F36)","v":1723.5645000000002}]
[null,"Custo Total",null,null,null,{"$f":"F36+F23+F24+F37","v":36194.854500000001}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":56000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F39-F38","v":19805.145499999999}]
[]
[null,null,null,null,null,{"$f":"F40/F39","v":0.35366331249999999}]

{"sheet":"Feijão","index":34,"n_rows":48,"n_cols":18,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Feijão "]
[null,null,null,"Produção (kg)",null,2400]
[null,null,null,"Preço (R$/sc 60 kg)",null,270]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"(F3/60)*F4","v":10800}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,"Cons.do solo (marc.terraços)","d/h",{"$f":"SUM(G10:R10)","v":0},81.84,{"$f":"E10*D10","v":0}]
[null,"Aração","htr",2.5,30,75,null,null,2.5]
[null,"1ª Gradagem","htr",1.5,{"$f":"E11","v":30},45,null,null,1.5]
[null,"Aplicação de herbicidas","htr",1.5,{"$f":"E11","v":30},45,null,null,1.5]
[null,"Aplicação de herbicidas","d/h",0.5,{"$f":"E10","v":81.84},40.92,null,null,0.5]
[null,"2ª Gradagem","htr",1.5,{"$f":"E13","v":30},45,null,null,1.5]
[null,"Adubacao e plantio ","htr",1.5,{"$f":"E11","v":30},45,null,null,1.5]
[null,"Trat.sementes/apoio ao plantio","d/h",0.5,{"$f":"E10","v":81.84},40.92,null,null,0.5]
[null,"1ª Capina (tração animal)","d/h",2,{"$f":"E10","v":81.84},{"$f":"D18*E18","v":163.68},null,null,null,2]
[null,"Adubacao em cobertura","d/h",0.5,{"$f":"E10","v":81.84},40.92,null,null,null,0.5]
[null,"2ª Capina manual (repasse)","d/h",2.5,{"$f":"E10","v":81.84},204.60000000000002,null,null,null,null,2.5]
[null,"Controle fitossanitário ","htr",0,{"$f":"E11","v":30},0]
[null,"Controle fitossanitário ","d/h",8,{"$f":"E10","v":81.84},654.72,null,null,null,4,4]
[null,"Colheita (arranquio)","d/h",8,{"$f":"E10","v":81.84},654.72,null,null,null,null,null,8]
[null,"Colheita (trilha)","htr",1,{"$f":"E11","v":30},30,null,null,null,null,null,1]
[null,"Transporte interno ","htr",0.3,{"$f":"E11","v":30},9,null,null,null,null,null,0.3]
[null,"Beneficiamento","d/h",{"$f":"SUM(G26:R26)","v":0.5},{"$f":"E10","v":81.84},40.92,null,null,null,null,null,0.5]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$26,$C$10:$C$26,$C27)","v":22.5},{"$f":"F27/D27","v":81.84},{"$f":"SUMIFS(F$10:F$26,$C$10:$C$26,$C27)","v":1841.4},{"$f":"SUMIFS(G$10:G$26,$C$10:$C$26,$C27)","v":0},0,1,6.5,6.5,8.5,0,0,0,0,0,0]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$26,$C$10:$C$26,$C28)","v":9.8000000000000007},{"$f":"F28/D28","v":29.999999999999996},{"$f":"SUMIFS(F$10:F$26,$C$10:$C$26,$C28)","v":294},0,0,8.5,0,0,1.3,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"Sementes","Kg",60,2.89,{"$f":"D30*E30","v":173.4}]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D31*E31","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D33*E33","v":350}]
[null,"     Fosfatado","Kg",150,2.5750000000000002,{"$f":"D34*E34","v":386.25}]
[null,"     Potássico","Kg",80,2.5750000000000002,{"$f":"D35*E35","v":206}]
[null,"  Defensivos"]
[null,"     Inseticida","l",2,73,{"$f":"D37*E37","v":146}]
[null,"     Fungicida","Kg",3,33,99]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"     Herbicida ","l",0,108,0]
[null,"     Formicida ","Kg",0,75,0]
[null,"Sacaria","und",40,1.5,60]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F30:F42)","v":1472.65}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F27+F28+F43)","v":180.40250000000003}]
[null,"Custos de Comercialização",null,null,null,18.72,null,null,1,"da produção entregue em Dianópolis"]
[null,"Custo Total",null,null,null,{"$f":"F43+F27+F28+F44+F45","v":3807.1725000000001}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":10800}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F47-F46","v":6992.8274999999994}]

{"sheet":"Abacaxi","index":35,"n_rows":140,"n_cols":30,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Abacaxi - ano 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,"Produção (kg)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":0},{"$f":"F48","v":50000},{"$f":"F96","v":40000}]
[null,null,null,"Preço (R$/kg)",null,1.69,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":0},{"$f":"$F$4*V3","v":84500},{"$f":"$F$4*W3","v":67600}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F41","v":36902.879999999997},{"$f":"F90","v":26542.527000000002},{"$f":"F138","v":23515.742999999999}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,"Preparo do Solo"]
[null,".  Aração","htr",{"$f":"SUM(G11:R11)","v":2},30,{"$f":"E11*D11","v":60},null,null,null,2]
[null,". Gradagem","htr",3,30,90,null,null,null,3]
[null,"Aplicação de adubos","d/h",11,81.84,900.24,null,null,null,3,4,null,null,null,4]
[null,"Seleção de mudas","d/h",9,81.84,736.56000000000006,null,null,null,9]
[null,"Tratamento de mudas","d/h",11,81.84,900.24,null,null,null,11]
[null,"Plantio","d/h",17,81.84,1391.28,null,null,null,17]
[null,"Tratos culturais"]
[null,". Aplicação de herbicidas","htr",{"$f":"SUM(G18:R18)","v":4},30,{"$f":"E18*D18","v":120},null,null,null,null,1,null,1,null,1,null,1]
[null,". Capinas manuais","d/h",8,81.84,654.72,null,null,null,null,null,2,null,2,null,2,null,2]
[null,". Aplic. carbureto de cálcio","d/h",0,81.84,0]
[null,"Tratos fitossanitários","htr",4,30,120,null,null,null,null,1,null,1,null,1,null,1]
[null,"Tratos fitossanitários","d/h",13,81.84,1063.92,null,null,null,null,null,3,null,4,null,3,null,3]
[null,"Irrigação","d/h",16,81.84,1309.44,null,null,null,1,1,1,1,3,2,2,2,3]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$11:D$23,$C$11:$C$23,$C24)","v":85},{"$f":"F24/D24","v":81.839999999999989},{"$f":"SUMIFS(F$11:F$23,$C$11:$C$23,$C24)","v":6956.4},0,0,0,41,5,6,1,9,6,7,2,8]
[null,null,"htr",{"$f":"SUMIFS(D$11:D$23,$C$11:$C$23,$C25)","v":13},{"$f":"F25/D25","v":30},390,0,0,0,5,2,0,2,0,2,0,2,0]
[null,"INSUMOS"]
[null,"Mudas","und",41666,0.45,{"$f":"D27*E27","v":18749.7}]
[null,"  Fertilizante orgânico","t",10,400,{"$f":"D28*E28","v":4000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,350]
[null,"     Fosfatado","Kg",240,2.5750000000000002,618]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Herbicida","l",8,108,864]
[null,"     Inseticida","l",35,73,2555]
[null,"     Fungicida","Kg",3,33,99]
[null,"     Formicida","Kg",2,75,150]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F27:F38)","v":27799.200000000001}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F24+F25+F39)","v":1757.28}]
[null,"Custo Total",null,null,null,{"$f":"F39+F24+F25+F40","v":36902.879999999997}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":" F42-F41","v":-36902.879999999997}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Abacaxi - ano 2"]
[null,null,null,"Produção ( kg)",null,50000]
[null,null,null,"Preço (R$/kg)",null,1.69]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F49*F48","v":84500}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,"Preparo do Solo"]
[null,".  Aração","htr",{"$f":"SUM(G56:R56)","v":0},30,{"$f":"E56*D56","v":0}]
[null,". Gradagem","htr",0,30,0]
[null,"Aplicação de adubos","d/h",14,81.84,1145.76,null,4,null,5,null,null,null,null,null,null,null,5]
[null,"Seleção de mudas","d/h",0,81.84,0]
[null,"Tratamento de mudas","d/h",0,81.84,0]
[null,"Plantio","d/h",0,81.84,0]
[null,"Tratos culturais"]
[null,". Aplicação de herbicidas","htr",{"$f":"SUM(G63:R63)","v":10},30,{"$f":"E63*D63","v":300},1,null,1,null,2,null,2,null,2,null,2]
[null,". Capinas manuais","d/h",7,81.84,572.88,null,2,null,1,null,1,null,1,null,1,null,1]
[null,". Aplic. carbureto de cálcio","d/h",9,81.84,736.56000000000006,5,4]
[null,"Tratos fitossanitários","htr",9,30,270,1,null,1,1,1,1,1,null,null,1,1,1]
[null,"Tratos fitossanitários","d/h",20,81.84,1636.8000000000002,null,3,null,2,3,5,3,1,1,1,null,1]
[null,"Irrigação","d/h",16,81.84,{"$f":"E68*D68","v":1309.44},1,1,1,1,1,1,1,1,2,2,2,2]
[null,"Transporte interno","htr",9,30,270,null,null,null,null,null,null,null,3,3,3]
[null,"Transporte interno","d/h",5,81.84,409.20000000000005,null,null,null,null,null,null,null,1,2,2]
[null,"Colheita","d/h",40,81.84,{"$f":"E71*D71","v":3273.6000000000004},null,null,null,null,null,null,null,10,15,15]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$56:D$71,$C$56:$C$71,$C72)","v":111},{"$f":"F72/D72","v":81.840000000000018},{"$f":"SUMIFS(F$56:F$71,$C$56:$C$71,$C72)","v":9084.2400000000016},6,14,1,9,4,7,4,14,20,21,2,9]
[null,null,"htr",{"$f":"SUMIFS(D$56:D$71,$C$56:$C$71,$C73)","v":28},{"$f":"F73/D73","v":30},840,2,0,2,1,3,1,3,3,5,4,3,1]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",10,400,{"$f":"D75*E75","v":4000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",200,3.5,700]
[null,"     Fosfatado","Kg",0,2.5750000000000002,0]
[null,"     Potássico","Kg",300,2.5750000000000002,772.5]
[null,"  Defensivos"]
[null,"     Herbicida","l",10,108,1080]
[null,"     Inseticida","l",40,73,2920]
[null,"     Fungicida","Kg",1,33,33]
[null,"     Formicida","Kg",2,75,150]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"     Carbureto de cálcio","kg",100,35,3500]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F75:F86)","v":13311.5}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F72+F73+F87)","v":1161.787}]
[null,"Custos de Comercialização",null,null,null,2145,null,null,0.5,"da produção entregue na Ceasa. "]
[null,"Custo Total",null,null,null,{"$f":"F87+F72+F73+F88+F89","v":26542.527000000002}]
[null,"Receita bruta",null,null,null,{"$f":"F50","v":84500}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F91-F90","v":57957.472999999998}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Abacaxi - ano 3"]
[null,null,null,"Produção ( kg)",null,40000]
[null,null,null,"Preço (R$/kg)",null,1.69]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F97*F96","v":67600}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,"Preparo do Solo"]
[null,".  Aração","htr",{"$f":"SUM(G104:R104)","v":0},30,{"$f":"E104*D104","v":0}]
[null,". Gradagem","htr",0,30,0]
[null,"Aplicação de adubos","d/h",2,81.84,163.68,null,null,null,2]
[null,"Seleção de mudas","d/h",0,81.84,0]
[null,"Tratamento de mudas","d/h",0,81.84,0]
[null,"Plantio","d/h",0,81.84,0]
[null,"Tratos culturais"]
[null,". Aplicação de herbicidas","htr",{"$f":"SUM(G111:R111)","v":10},30,{"$f":"E111*D111","v":300},2,null,2,null,2,null,2,null,2]
[null,". Capinas manuais","d/h",4,81.84,327.36,null,1,null,1,null,1,null,1]
[null,". Aplic. carbureto de cálcio","d/h",9,81.84,736.56000000000006,null,null,4,5]
[null,"Tratos fitossanitários","htr",6,30,180,1,1,1,1,null,1,null,1]
[null,"Tratos fitossanitários","d/h",15,81.84,1227.6000000000001,3,1,3,1,1,2,1,2,1]
[null,"Irrigação","d/h",12,81.84,{"$f":"E116*D116","v":982.08},2,1,1,1,1,1,1,1,1,1,1]
[null,"Transporte interno","htr",13,30,390,null,null,null,null,null,null,null,null,5,4,4]
[null,"Transporte interno","d/h",8,81.84,654.72,null,null,null,null,null,null,null,null,2,3,3]
[null,"Colheita","d/h",49,81.84,{"$f":"E119*D119","v":4010.1600000000003},null,null,null,null,null,null,null,null,15,17,17]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$104:D$119,$C$104:$C$119,$C120)","v":99},{"$f":"F120/D120","v":81.84},{"$f":"SUMIFS(F$104:F$119,$C$104:$C$119,$C120)","v":8102.16},{"$f":"SUMIFS(G$104:G$119,$C$104:$C$119,$C120)","v":5},3,8,10,2,4,2,4,19,21,21,0]
[null,null,"htr",{"$f":"SUMIFS(D$104:D$119,$C$104:$C$119,$C121)","v":29},{"$f":"F121/D121","v":30},{"$f":"SUMIFS(F$104:F$119,$C$104:$C$119,$C121)","v":870},3,1,3,1,2,1,2,1,7,4,4,0]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",10,400,{"$f":"D123*E123","v":4000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",200,3.5,700]
[null,"     Fosfatado","Kg",160,2.5750000000000002,412]
[null,"     Potássico","Kg",300,2.5750000000000002,772.5]
[null,"  Defensivos"]
[null,"     Herbicida","l",6,108,648]
[null,"     Inseticida","l",20,73,1460]
[null,"     Fungicida","Kg",2,33,66]
[null,"     Formicida","Kg",1,75,75]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"     Carbureto de cálcio","kg",100,35,3500]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F123:F134)","v":11789.5}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F120+F121+F135)","v":1038.0830000000001}]
[null,"Custos de Comercialização",null,null,null,1716]
[null,"Custo Total",null,null,null,{"$f":"F135+F120+F121+F136+F137","v":23515.742999999999}]
[null,"Receita bruta",null,null,null,{"$f":"F98","v":67600}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F139-F138","v":44084.256999999998}]

{"sheet":"Acerola","index":36,"n_rows":179,"n_cols":30,"rows_kept":179,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Acerola - implantação",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,"Produção (kg)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":0},{"$f":"F44","v":10000},{"$f":"F79","v":15000},{"$f":"F114","v":20000},{"$f":"F149","v":25000},{"$f":"Y3","v":25000},{"$f":"Z3","v":25000},25000,25000,25000]
[null,null,null,"Preço (R$/kg)",null,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":0},{"$f":"$F$4*V3","v":25000},{"$f":"$F$4*W3","v":37500},{"$f":"$F$4*X3","v":50000},{"$f":"$F$4*Y3","v":62500},{"$f":"Y4","v":62500},62500,62500,62500,62500]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F37","v":17133.217499999999},{"$f":"F72","v":26377.039500000003},{"$f":"F107","v":34793.073000000004},{"$f":"F142","v":39948.993000000002},{"$f":"F177","v":44245.593000000001},44245.593000000001,44245.593000000001,44245.593000000001,44245.593000000001,44245.593000000001]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Aração","htr",{"$f":"SUM(G10:R10)","v":3},30,{"$f":"E10*D10","v":90},3]
[null,". Gradagem","htr",2,30,60,2]
[null,". Marcação de covas","d/h",4,81.84,327.36,4]
[null,". Coveamento","d/h",8,81.84,654.72,8]
[null,". Adubação de Fundação","d/h",10,81.84,818.40000000000009,5,5]
[null,". Plantio/Replantio","d/h",4,81.84,327.36,3,1]
[null,". Capinas manuais (coroamento)","d/h",9,81.84,736.56000000000006,null,null,1,null,2,null,2,null,2,null,2]
[null,". Adubação Cobertura","d/h",8,81.84,654.72,null,null,null,null,4,null,null,null,4]
[null,". Controle fitosanitário manual","d/h",10,81.84,818.40000000000009,null,null,1,1,1,1,1,1,1,1,1,1]
[null,". Poda","d/h",0,{"$f":"+E18","v":81.84},0]
[null,". Irrigação","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$20,$C$10:$C$20,$C21)","v":65},{"$f":"F21/D21","v":81.84},{"$f":"SUMIFS(F$10:F$20,$C$10:$C$20,$C21)","v":5319.6},{"$f":"SUMIFS(G$10:G$20,$C$10:$C$20,$C21)","v":21},7,3,2,8,2,4,2,8,2,4,2]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$20,$C$10:$C$20,$C22)","v":5},{"$f":"F22/D22","v":30},{"$f":"SUMIFS(F$10:F$20,$C$10:$C$20,$C22)","v":150},5,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"Mudas","und",687,2.5,{"$f":"D24*E24","v":1717.5}]
[null,"  Fertilizante orgânico","t",10,400,4000]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",350,3.5,1225]
[null,"     Fosfatado","Kg",750,2.5750000000000002,1931.2500000000002]
[null,"     Potássico","Kg",320,3.75,1200]
[null,"  Defensivos"]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",4,33,132]
[null,"     Formicida","Kg",3,75,225]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F24:F34)","v":10847.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F21+F22+F35)","v":815.86750000000006}]
[null,"Custo Total",null,null,null,{"$f":"F35+F21+F22+F36","v":17133.217499999999}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F38-F37","v":-17133.217499999999}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Acerola - ano 2"]
[null,null,null,"Produção ( kg)",null,10000]
[null,null,null,"Preço (R$/kg)",null,{"$f":"+F4","v":2.5}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F45*F44","v":25000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas manuais (coroamento)","d/h",{"$f":"SUM(G51:R51)","v":12},81.84,{"$f":"E51*D51","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Adubação Cobertura","d/h",12,81.84,{"$f":"E52*D52","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Controle fitosanitário manual","d/h",12,81.84,{"$f":"E53*D53","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Poda","d/h",3,{"$f":"+E53","v":81.84},{"$f":"E54*D54","v":245.52},null,null,null,null,null,null,null,null,null,1,1,1]
[null,". Irrigação","d/h",12,81.84,{"$f":"E55*D55","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Colheita, Classific.,Embalagem","d/h",160,{"$f":"+E55","v":81.84},{"$f":"+E56*D56","v":13094.400000000001},15,null,null,20,20,15,15,15,15,15,15,15]
[null,"Custo dos serviços","d/h",{"$f":"SUM(D51:D56)","v":211},{"$f":"F57/D57","v":81.84},{"$f":"SUM(F51:F56)","v":17268.240000000002},{"$f":"SUM(G51:G56)","v":19},4,4,24,24,19,19,19,19,20,20,20]
[null,null,"htr"]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D60*E60","v":2000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",375,3.5,{"$f":"D62*E62","v":1312.5}]
[null,"     Fosfatado","Kg",750,2.5750000000000002,1931.2500000000002]
[null,"     Potássico","Kg",320,3.75,1200]
[null,"  Defensivos"]
[null,"     Inseticida","l",10,73,730]
[null,"     Fungicida","Kg",19,33,627]
[null,"     Formicida","Kg",2,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F60:F69)","v":7852.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F57+F58+F70)","v":1256.0495000000001}]
[null,"Custo Total",null,null,null,{"$f":"F70+F57+F58+F71","v":26377.039500000003}]
[null,"Receita bruta",null,null,null,{"$f":"F46","v":25000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F73-F72","v":-1377.0395000000026}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Acerola - ano 3"]
[null,null,null,"Produção ( kg)",null,15000]
[null,null,null,"Preço (R$/kg)",null,{"$f":"+F45","v":2.5}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F80*F79","v":37500}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas manuais (coroamento)","d/h",{"$f":"SUM(G86:R86)","v":15},81.84,{"$f":"E86*D86","v":1227.6000000000001},1,2,1,1,1,1,1,1,1,2,2,1]
[null,". Adubação Cobertura","d/h",12,81.84,{"$f":"E87*D87","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Controle fitosanitário manual","d/h",15,81.84,{"$f":"E88*D88","v":1227.6000000000001},1,2,1,1,1,1,1,1,1,2,2,1]
[null,". Poda","d/h",10,81.84,{"$f":"E89*D89","v":818.40000000000009},1,null,null,1,1,1,1,1,1,1,1,1]
[null,". Irrigação","d/h",12,81.84,{"$f":"E90*D90","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Colheita, Classific.,Embalagem","d/h",250,{"$f":"+E90","v":81.84},{"$f":"+E91*D91","v":20460},25,null,null,25,25,25,25,25,25,25,25,25]
[null,"Custo dos serviços","d/h",{"$f":"SUM(D86:D91)","v":314},{"$f":"F92/D92","v":81.84},25697.760000000002,30,6,4,30,30,30,30,30,30,32,32,30]
[null,null,"htr"]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D95*E95","v":2000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,{"$f":"D97*E97","v":1400}]
[null,"     Fosfatado","Kg",400,2.5750000000000002,{"$f":"D98*E98","v":1030}]
[null,"     Potássico","Kg",250,3.75,{"$f":"D99*E99","v":937.5}]
[null,"  Defensivos"]
[null,"     Inseticida","l",15,73,{"$f":"D101*E101","v":1095}]
[null,"     Fungicida","Kg",28,33,{"$f":"D102*E102","v":924}]
[null,"     Formicida","Kg",2,0,{"$f":"D103*E103","v":0}]
[null,"     Espalhante adesivo","l",1,52,{"$f":"D104*E104","v":52}]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F95:F104)","v":7438.5}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F92+F93+F105)","v":1656.8130000000001}]
[null,"Custo Total",null,null,null,{"$f":"F105+F92+F93+F106","v":34793.073000000004}]
[null,"Receita bruta",null,null,null,{"$f":"F81","v":37500}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F108-F107","v":2706.926999999996}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Acerola - ano 4"]
[null,null,null,"Produção ( kg)",null,20000]
[null,null,null,"Preço (R$/kg)",null,{"$f":"+F80","v":2.5}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F115*F114","v":50000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas manuais (coroamento)","d/h",{"$f":"SUM(G121:R121)","v":20},81.84,{"$f":"E121*D121","v":1636.8000000000002},2,1,1,2,1,2,2,2,2,2,2,1]
[null,". Adubação Cobertura","d/h",12,81.84,{"$f":"E122*D122","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Controle fitosanitário manual","d/h",20,81.84,{"$f":"E123*D123","v":1636.8000000000002},2,1,1,2,1,2,2,2,2,2,2,1]
[null,". Poda","d/h",10,{"$f":"+E123","v":81.84},{"$f":"E124*D124","v":818.40000000000009},1,null,null,1,1,1,1,1,1,1,1,1]
[null,". Irrigação","d/h",12,81.84,{"$f":"E125*D125","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Colheita, Classific.,Embalagem","d/h",300,{"$f":"+E125","v":81.84},{"$f":"+E126*D126","v":24552},30,null,null,30,30,30,30,30,30,30,30,30]
[null,"Custo dos serviços","d/h",{"$f":"SUM(D121:D126)","v":374},{"$f":"F127/D127","v":81.84},{"$f":"SUM(F121:F126)","v":30608.16},37,4,4,37,35,37,37,37,37,37,37,35]
[null,null,"htr"]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D130*E130","v":2000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,{"$f":"D132*E132","v":1400}]
[null,"     Fosfatado","Kg",400,2.5750000000000002,{"$f":"D133*E133","v":1030}]
[null,"     Potássico","Kg",250,3.75,{"$f":"D134*E134","v":937.5}]
[null,"  Defensivos"]
[null,"     Inseticida","l",15,73,{"$f":"D136*E136","v":1095}]
[null,"     Fungicida","Kg",28,33,{"$f":"D137*E137","v":924}]
[null,"     Formicida","Kg",2,0,{"$f":"D138*E138","v":0}]
[null,"     Espalhante adesivo","l",1,52,{"$f":"D139*E139","v":52}]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F130:F139)","v":7438.5}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F127+F128+F140)","v":1902.3330000000003}]
[null,"Custo Total",null,null,null,{"$f":"F140+F127+F128+F141","v":39948.993000000002}]
[null,"Receita bruta",null,null,null,{"$f":"F116","v":50000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F143-F142","v":10051.006999999998}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Acerola - ano 5"]
[null,null,null,"Produção ( kg)",null,25000]
[null,null,null,"Preço (R$/kg)",null,{"$f":"+F115","v":2.5}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F150*F149","v":62500}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas manuais (coroamento)","d/h",{"$f":"SUM(G156:R156)","v":20},81.84,{"$f":"E156*D156","v":1636.8000000000002},2,1,1,2,1,2,2,2,2,2,2,1]
[null,". Adubação Cobertura","d/h",12,81.84,{"$f":"E157*D157","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Controle fitosanitário manual","d/h",20,81.84,{"$f":"E158*D158","v":1636.8000000000002},2,1,1,2,1,2,2,2,2,2,2,1]
[null,". Poda","d/h",10,81.84,{"$f":"E159*D159","v":818.40000000000009},1,null,null,1,1,1,1,1,1,1,1,1]
[null,". Irrigação","d/h",12,81.84,{"$f":"E160*D160","v":982.08},1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Colheita, Classific.,Embalagem","d/h",350,81.84,{"$f":"+E161*D161","v":28644},35,null,null,35,35,35,35,35,35,35,35,35]
[null,"Custo dos serviços","d/h",{"$f":"SUM(D156:D161)","v":424},{"$f":"F162/D162","v":81.84},{"$f":"SUM(F156:F161)","v":34700.160000000003},{"$f":"SUM(G156:G161)","v":42},{"$f":"SUM(H156:H161)","v":4},{"$f":"SUM(I156:I161)","v":4},42,40,42,42,42,42,42,42,{"$f":"SUM(R156:R161)","v":40}]
[null,null,"htr"]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D165*E165","v":2000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,{"$f":"D167*E167","v":1400}]
[null,"     Fosfatado","Kg",400,2.5750000000000002,{"$f":"D168*E168","v":1030}]
[null,"     Potássico","Kg",250,3.75,{"$f":"D169*E169","v":937.5}]
[null,"  Defensivos"]
[null,"     Inseticida","l",15,73,{"$f":"D171*E171","v":1095}]
[null,"     Fungicida","Kg",28,33,{"$f":"D172*E172","v":924}]
[null,"     Formicida","Kg",2,0,{"$f":"D173*E173","v":0}]
[null,"     Espalhante adesivo","l",1,52,{"$f":"D174*E174","v":52}]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F165:F174)","v":7438.5}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F162+F163+F175)","v":2106.9330000000004}]
[null,"Custo Total",null,null,null,{"$f":"F175+F162+F163+F176","v":44245.593000000001}]
[null,"Receita bruta",null,null,null,{"$f":"F151","v":62500}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F178-F177","v":18254.406999999999}]

{"sheet":"Banana","index":37,"n_rows":212,"n_cols":30,"rows_kept":212,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Banana - ano 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,"Produção (t)",null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":15},{"$f":"F52","v":25},{"$f":"F93","v":25},{"$f":"F134","v":25},{"$f":"F175","v":25}]
[null,null,null,"Preço (R$/t)",null,2160,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":32400},{"$f":"$F$4*V3","v":54000},{"$f":"$F$4*W3","v":54000},{"$f":"$F$4*X3","v":54000},{"$f":"$F$4*Y3","v":54000}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F3*F4","v":32400},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F46","v":42296.6325},{"$f":"F87","v":18655.432500000003},{"$f":"F128","v":17708.794500000004},{"$f":"F169","v":18482.182500000003},{"$f":"F210","v":16958.338500000002}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Aração ","htr",{"$f":"SUM(G10:R10)","v":4},81.84,{"$f":"E10*D10","v":327.36},4]
[null,". Gradagem","htr",2,30,60,2]
[null,". Sulcamento","htr",2,30,60,2]
[null,". Abertura de Covas","d/h",20,{"$f":"E10","v":81.84},1636.8000000000002,20]
[null,". Tratamento das Mudas","d/h",4,{"$f":"E13","v":81.84},327.36,null,4]
[null,". Adub. de Fundação","d/h",5,{"$f":"E14","v":81.84},409.20000000000005,null,5]
[null,". Plantio","d/h",20,{"$f":"E15","v":81.84},1636.8000000000002,null,20]
[null,". Roçada","d/h",5,{"$f":"+E16","v":81.84},409.20000000000005,null,null,null,1,null,1,null,1,null,1,null,1]
[null,". Capinas","d/h",20,{"$f":"E16","v":81.84},1636.8000000000002,null,null,5,null,3,null,3,null,4,null,5]
[null,". Desbaste","d/h",12,{"$f":"E18","v":81.84},982.08,null,null,null,null,null,3,3,null,null,3,3]
[null,". Prep. e Dist. de Iscas","d/h",3,{"$f":"E19","v":81.84},245.52,null,null,null,null,1,null,1,null,1]
[null,". Controle fitossanitário","d/h",11,{"$f":"E20","v":81.84},900.24,null,1,1,1,1,1,1,1,1,1,1,1]
[null,". Limpeza das Plantas","d/h",6,{"$f":"E20","v":81.84},491.04,null,null,null,null,2,null,2,null,2]
[null,". Adubação de Cobertura","d/h",12,{"$f":"E22","v":81.84},982.08,null,null,null,3,null,3,null,3,null,3]
[null,". Irrigação","d/h",28,{"$f":"E23","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Despencamento e classificação","d/h",20,{"$f":"E24","v":81.84},1636.8000000000002,null,null,null,null,null,null,null,10,null,null,null,10]
[null,". Colheita/Transporte","d/h",20,{"$f":"E24","v":81.84},1636.8000000000002,null,null,null,null,null,null,null,10,null,null,null,10]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$26,$C$10:$C$26,$C27)","v":186},{"$f":"F27/D27","v":81.84},{"$f":"SUMIFS(F$10:F$26,$C$10:$C$26,$C27)","v":15222.240000000002},{"$f":"SUMIFS(G$10:G$26,$C$10:$C$26,$C27)","v":21},31,9,8,10,11,13,28,11,11,10,23]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$26,$C$10:$C$26,$C28)","v":8},{"$f":"F28/D28","v":55.92},{"$f":"SUMIFS(F$10:F$26,$C$10:$C$26,$C28)","v":447.36},8,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"Mudas","und",1830,9.06,{"$f":"D30*E30","v":16579.8}]
[null,"  Fertilizante orgânico","t",10,400,{"$f":"D31*E31","v":4000}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,1400]
[null,"     Fosfatado","Kg",250,2.5750000000000002,643.75]
[null,"     Potássico","Kg",180,2.5750000000000002,463.50000000000006]
[null,"  Defensivos"]
[null,"     Fung.p/ trat. mudas","Kg",0,33,0]
[null,"     Inseticida","l",2,73,146]
[null,"     Fungicida","Kg",5,33,165]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Água sanitária","l",80,5,400]
[null,"     Formicida ","Kg",2,75,150]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F30:F42)","v":24000.05}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F27+F28+F43)","v":1983.4825000000001}]
[null,"Custos de Comercialização",null,null,null,643.50000000000011,null,null,0.5,"da produção entregue na Ceasa de Palmas"]
[null,"Custo Total",null,null,null,{"$f":"F43+F27+F28+F44+F45","v":42296.6325}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":32400}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F47-F46","v":-9896.6324999999997}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Banana - ano 2"]
[null,null,null,"Produção (t)",null,25]
[null,null,null,"Preço (R$/t)",null,2160]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F52*F53","v":54000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas","d/h",{"$f":"SUM(G59:R59)","v":12},{"$f":"E26","v":81.84},{"$f":"E59*D59","v":982.08},2,null,2,null,2,null,2,null,2,null,2]
[null,". Roçada mecânica","htr",6,30,180,null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Desbaste","d/h",15,{"$f":"E59","v":81.84},1227.6000000000001,null,null,3,3,null,3,3,null,null,null,null,3]
[null,". Prep. e Dist. Iscas","d/h",3,{"$f":"E61","v":81.84},245.52,null,1,null,null,null,null,1,null,null,1]
[null,". Controle fitossanitário","htr",6,30,180,1,null,1,null,1,null,1,null,null,1,null,1]
[null,". Controle fitossanitário","d/h",24,{"$f":"E61","v":81.84},1964.16,2,2,2,2,2,2,2,2,2,2,2,2]
[null,". Limpeza das Plantas ","d/h",6,{"$f":"E62","v":81.84},491.04,null,null,2,null,null,2,null,null,null,2]
[null,". Adubação/Manutenção","d/h",12,{"$f":"E65","v":81.84},982.08,null,null,3,null,null,3,null,null,3,null,null,3]
[null,". Irrigação","d/h",28,{"$f":"E66","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Despencamento e classificação","d/h",30,{"$f":"E67","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,". Colheita","d/h",30,{"$f":"E67","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$59:D$69,$C$59:$C$69,$C70)","v":160},{"$f":"F70/D70","v":81.84},{"$f":"SUMIFS(F$59:F$69,$C$59:$C$69,$C70)","v":13094.400000000001},5,4,15,28,7,13,11,25,10,8,5,29]
[null,null,"htr",{"$f":"SUMIFS(D$59:D$69,$C$59:$C$69,$C71)","v":12},0,360,1,1,1,1,1,1,1,1,0,2,0,2]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,{"$f":"D74*E74","v":1400}]
[null,"     Fosfatado","Kg",250,2.5750000000000002,{"$f":"D75*E75","v":643.75}]
[null,"     Potássico","Kg",180,2.5750000000000002,{"$f":"D76*E76","v":463.50000000000006}]
[null,"  Defensivos"]
[null,"     Fung.p/ trat. mudas","Kg",0,33,{"$f":"D78*E78","v":0}]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",5,33,165]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"     Herbicida ","l",0,108,0]
[null,"     Formicida ","Kg",2,75,150]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F73:F83)","v":3291.25}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F70+F71+F84)","v":837.28250000000014}]
[null,"Custos de Comercialização",null,null,null,1072.5]
[null,"Custo Total",null,null,null,{"$f":"F84+F70+F71+F85+F86","v":18655.432500000003}]
[null,"Receita bruta",null,null,null,{"$f":"F54","v":54000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F88-F87","v":35344.567499999997}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Banana - ano 3"]
[null,null,null,"Produção (t)",null,25]
[null,null,null,"Preço (R$/t)",null,2160]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F93*F94","v":54000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas","d/h",{"$f":"SUM(G100:R100)","v":12},{"$f":"E67","v":81.84},{"$f":"E100*D100","v":982.08},2,null,2,null,2,null,2,null,2,null,2]
[null,". Roçada mecânica","htr",6,30,180,null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Desbaste","d/h",15,{"$f":"E100","v":81.84},1227.6000000000001,null,null,3,3,null,3,3,null,null,null,null,3]
[null,". Prep. e Dist. Iscas","d/h",3,{"$f":"E102","v":81.84},245.52,null,1,null,null,null,null,1,null,null,1]
[null,". Controle fitossanitário","htr",6,30,180,1,null,1,null,1,null,1,null,1,null,1]
[null,". Controle fitossanitário","d/h",24,{"$f":"E102","v":81.84},1964.16,2,2,2,2,2,2,2,2,2,2,2,2]
[null,". Limpeza das Plantas ","d/h",6,{"$f":"E103","v":81.84},491.04,null,null,2,null,null,2,null,null,null,2]
[null,". Adubação/Manutenção","d/h",3,{"$f":"E106","v":81.84},245.52,null,null,3]
[null,". Irrigação","d/h",28,{"$f":"E107","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Despencamento e classificação","d/h",30,{"$f":"E108","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,". Colheita","d/h",30,{"$f":"E108","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$100:D$110,$C$100:$C$110,$C111)","v":151},{"$f":"F111/D111","v":81.840000000000018},{"$f":"SUMIFS(F$100:F$110,$C$100:$C$110,$C111)","v":12357.840000000002},5,4,15,28,7,10,11,25,7,8,5,26]
[null,null,"htr",{"$f":"SUMIFS(D$100:D$110,$C$100:$C$110,$C112)","v":12},0,360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,{"$f":"D115*E115","v":1400}]
[null,"     Fosfatado","Kg",250,2.5750000000000002,{"$f":"D116*E116","v":643.75}]
[null,"     Potássico","Kg",180,2.5750000000000002,{"$f":"D117*E117","v":463.50000000000006}]
[null,"  Defensivos"]
[null,"     Fung.p/ trat. mudas","Kg",0,33,{"$f":"D119*E119","v":0}]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",0,33,0]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"     Herbicida ","l",0,108,0]
[null,"     Formicida ","Kg",2,75,150]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F114:F124)","v":3126.25}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F111+F112+F125)","v":792.20450000000017}]
[null,"Custos de Comercialização",null,null,null,1072.5]
[null,"Custo Total",null,null,null,{"$f":"F125+F111+F112+F126+F127","v":17708.794500000004}]
[null,"Receita bruta",null,null,null,{"$f":"F95","v":54000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F129-F128","v":36291.205499999996}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Banana - ano 4"]
[null,null,null,"Produção (t)",null,25]
[null,null,null,"Preço (R$/t)",null,2160]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F134*F135","v":54000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas","d/h",{"$f":"SUM(G141:R141)","v":12},{"$f":"E108","v":81.84},{"$f":"E141*D141","v":982.08},2,null,2,null,2,null,2,null,2,null,2]
[null,". Roçada mecânica","htr",6,30,180,null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Desbaste","d/h",15,{"$f":"E141","v":81.84},1227.6000000000001,null,null,3,3,null,3,3,null,null,null,null,3]
[null,". Prep. e Dist. Iscas","d/h",3,{"$f":"E143","v":81.84},245.52,null,1,null,null,null,null,1,null,null,1]
[null,". Controle fitossanitário","htr",6,30,180,null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Controle fitossanitário","d/h",24,{"$f":"E143","v":81.84},1964.16,2,2,2,2,2,2,2,2,2,2,2,2]
[null,". Limpeza das Plantas ","d/h",6,{"$f":"E144","v":81.84},491.04,null,null,2,null,null,2,null,null,null,2]
[null,". Adubação/Manutenção","d/h",12,{"$f":"E147","v":81.84},982.08,null,null,3,null,null,3,null,null,3,null,null,3]
[null,". Irrigação","d/h",28,{"$f":"E148","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Despencamento e classificação","d/h",30,{"$f":"E149","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,". Colheita","d/h",30,{"$f":"E149","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$141:D$151,$C$141:$C$151,$C152)","v":160},{"$f":"F152/D152","v":81.84},{"$f":"SUMIFS(F$141:F$151,$C$141:$C$151,$C152)","v":13094.400000000001},5,4,15,28,7,13,11,25,10,8,5,29]
[null,null,"htr",{"$f":"SUMIFS(D$141:D$151,$C$141:$C$151,$C153)","v":12},{"$f":"F153/D153","v":30},360,0,2,0,2,0,2,0,2,0,2,0,2]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,{"$f":"D156*E156","v":1400}]
[null,"     Fosfatado","Kg",250,2.5750000000000002,{"$f":"D157*E157","v":643.75}]
[null,"     Potássico","Kg",180,2.5750000000000002,{"$f":"D158*E158","v":463.50000000000006}]
[null,"  Defensivos"]
[null,"     Fung.p/ trat. mudas","Kg",0,33,{"$f":"D160*E160","v":0}]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",0,33,0]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"     Herbicida ","l",0,108,0]
[null,"     Formicida ","Kg",2,75,150]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F155:F165)","v":3126.25}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F152+F153+F166)","v":829.03250000000014}]
[null,"Custos de Comercialização",null,null,null,1072.5]
[null,"Custo Total",null,null,null,{"$f":"F166+F152+F153+F167+F168","v":18482.182500000003}]
[null,"Receita bruta",null,null,null,{"$f":"F136","v":54000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F170-F169","v":35517.817499999997}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Banana - ano 5"]
[null,null,null,"Produção (t)",null,25]
[null,null,null,"Preço (R$/t)",null,2160]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F175*F176","v":54000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas","d/h",{"$f":"SUM(G182:R182)","v":10},{"$f":"E149","v":81.84},{"$f":"E182*D182","v":818.40000000000009},2,null,2,null,2,null,2,null,2]
[null,". Roçada mecânica","htr",5,30,150,null,1,null,1,null,1,null,1,null,1]
[null,". Desbaste","d/h",9,{"$f":"E182","v":81.84},736.56000000000006,3,null,3,3]
[null,". Prep. e Dist. Iscas","d/h",1,{"$f":"E184","v":81.84},81.84,null,null,null,1]
[null,". Controle fitossanitário","htr",5,30,150,null,1,null,1,null,1,null,1,null,1]
[null,". Controle fitossanitário","d/h",22,{"$f":"E184","v":81.84},1800.48,2,2,2,2,2,2,2,2,2,2,2]
[null,". Limpeza das Plantas ","d/h",4,{"$f":"E185","v":81.84},327.36,2,null,null,2]
[null,". Adubação/Manutenção","d/h",9,{"$f":"E188","v":81.84},736.56000000000006,null,null,3,null,null,3,null,null,3]
[null,". Irrigação","d/h",28,{"$f":"E189","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Despencamento e classificação","d/h",30,{"$f":"E190","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,". Colheita","d/h",30,{"$f":"E190","v":81.84},2455.2000000000003,null,null,null,10,null,null,null,10,null,null,null,10]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$182:D$192,$C$182:$C$192,$C193)","v":143},{"$f":"F193/D193","v":81.84},{"$f":"SUMIFS(F$182:F$192,$C$182:$C$192,$C193)","v":11703.12},10,3,13,31,7,8,7,25,10,5,3,21]
[null,null,"htr",{"$f":"SUMIFS(D$182:D$192,$C$182:$C$192,$C194)","v":10},0,300,0,2,0,2,0,2,0,2,0,2,0,0]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",400,3.5,{"$f":"D197*E197","v":1400}]
[null,"     Fosfatado","Kg",250,2.5750000000000002,{"$f":"D198*E198","v":643.75}]
[null,"     Potássico","Kg",180,2.5750000000000002,{"$f":"D199*E199","v":463.50000000000006}]
[null,"  Defensivos"]
[null,"     Fung.p/ trat. mudas","Kg",0,33,{"$f":"D201*E201","v":0}]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",0,33,0]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"     Herbicida ","l",0,108,0]
[null,"     Formicida ","Kg",2,75,150]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F196:F206)","v":3126.25}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F193+F194+F207)","v":756.46850000000006}]
[null,"Custos de Comercialização",null,null,null,1072.5]
[null,"Custo Total",null,null,null,{"$f":"F207+F193+F194+F208+F209","v":16958.338500000002}]
[null,"Receita bruta",null,null,null,{"$f":"F177","v":54000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F211-F210","v":37041.661500000002}]

{"sheet":"Coco","index":38,"n_rows":187,"n_cols":40,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Coco - implantação",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,"Produção (kg)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":0},{"$f":"F45","v":0},{"$f":"F80","v":22500},{"$f":"F118","v":30000},{"$f":"F155","v":37500},{"$f":"Y3","v":37500},{"$f":"Z3","v":37500},37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500]
[null,null,null,"Preço (R$/kg)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":0},{"$f":"$F$4*V3","v":0},{"$f":"$F$4*W3","v":22500},{"$f":"$F$4*X3","v":30000},{"$f":"$F$4*Y3","v":37500},{"$f":"Y4","v":37500},37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500,37500]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F38","v":9880.2637500000019},{"$f":"F73","v":8424.7117500000004},{"$f":"F111","v":11452.481250000001},{"$f":"F148","v":13755.871499999999},{"$f":"F185","v":14964.6315},{"$f":"Y5","v":14964.6315},14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315,14964.6315]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Aração","htr",{"$f":"SUM(G10:R10)","v":4},30,{"$f":"E10*D10","v":120},4]
[null,". Gradagem","htr",2,30,60,2]
[null,". Marcação de covas","d/h",2,81.84,163.68,2]
[null,". Coveamento","d/h",6,81.84,491.04,6]
[null,". Adubação de Fundação","d/h",5,81.84,409.20000000000005,5]
[null,". Plantio/Replantio","d/h",4,81.84,327.36,null,4]
[null,". Capina mecânica","htr",5,30,150,null,null,null,1,null,1,null,1,null,1,null,1]
[null,". Capinas manuais (coroamento)","d/h",5,81.84,409.20000000000005,null,null,1,null,1,null,1,null,1,null,1]
[null,". Adubação Cobertura","d/h",8,81.84,654.72,null,null,null,null,4,null,null,null,4]
[null,"Controle fitosanitário manual","d/h",5,81.84,409.20000000000005,null,1,null,1,null,null,1,null,1,null,1]
[null,"Controle fitosanitário mecânico","htr",0,30,0]
[null,". Irrigação","d/h",25,81.84,2046,null,1,1,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$21,$C$10:$C$21,$C22)","v":60},{"$f":"F22/D22","v":81.84},{"$f":"SUMIFS(F$10:F$21,$C$10:$C$21,$C22)","v":4910.4000000000005},13,6,2,4,8,3,5,3,9,3,3,1]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$21,$C$10:$C$21,$C23)","v":11},{"$f":"F23/D23","v":30},330,6,0,0,1,0,1,0,1,0,1,0,1]
[null,"INSUMOS"]
[null,"Mudas","und",196,2,{"$f":"D25*E25","v":392}]
[null,"  Fertilizante orgânico","t",4,400,1600]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",180,3.5,630]
[null,"     Fosfatado","Kg",215,2.5750000000000002,553.625]
[null,"     Potássico","Kg",145,3.75,543.75]
[null,"  Defensivos"]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",1,33,33]
[null,"     Formicida","Kg",0,75,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F25:F35)","v":4169.375}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F22+F23+F36)","v":470.4887500000001}]
[null,"Custo Total",null,null,null,{"$f":"F36+F22+F23+F37","v":9880.2637500000019}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F39-F38","v":-9880.2637500000019}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Coco - ano 2"]
[null,null,null,"Produção (kg)",null,0]
[null,null,null,"Preço (R$/kg)",null,1]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F46*F45","v":0}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas mecânica","htr",{"$f":"SUM(G52:R52)","v":6},30,{"$f":"E52*D52","v":180},null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Capinas manuais (coroamento)","d/h",6,81.84,491.04,1,null,1,null,1,null,1,null,1,null,1]
[null,". Adubação Cobertura","d/h",10,81.84,818.40000000000009,1,null,5,null,1,null,1,null,1,null,1]
[null,"Controle fitosanitário manual","d/h",5,81.84,409.20000000000005,null,1,null,1,null,null,1,null,1,null,1]
[null,"Controle fitosanitário mecânico","htr",0,30,0]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$52:D$57,$C$52:$C$57,$C58)","v":49},{"$f":"F58/D58","v":81.84},{"$f":"SUMIFS(F$52:F$57,$C$52:$C$57,$C58)","v":4010.16},3,2,9,4,5,3,6,3,6,3,4,1]
[null,null,"htr",{"$f":"SUMIFS(D$52:D$57,$C$52:$C$57,$C59)","v":6},{"$f":"F59/D59","v":30},180,0,1,0,1,0,1,0,1,0,1,0,1]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",4,400,{"$f":"D61*E61","v":1600}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",196,3.5,{"$f":"D63*E63","v":686}]
[null,"     Fosfatado","Kg",215,2.5750000000000002,553.625]
[null,"     Potássico","Kg",145,3.75,543.75]
[null,"  Defensivos"]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",1,33,33]
[null,"     Formicida","Kg",0,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F61:F70)","v":3833.375}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F58+F59+F71)","v":401.17675000000003}]
[null,"Custo Total",null,null,null,{"$f":"F71+F58+F59+F72","v":8424.7117500000004}]
[null,"Receita bruta",null,null,null,{"$f":"F47","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F74-F73","v":-8424.7117500000004}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Coco - ano 3"]
[null,null,null,"Produção (kg)",null,{"$f":"15000*1.5","v":22500}]
[null,null,null,"Preço (R$/kg)",null,1]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F81*F80","v":22500}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas mecânica","htr",{"$f":"SUM(G87:R87)","v":6},30,{"$f":"E87*D87","v":180},null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Capinas manuais (coroamento)","d/h",10,81.84,818.40000000000009,2,null,2,null,1,null,1,null,2,null,2]
[null,". Adubação Cobertura","d/h",10,81.84,818.40000000000009,1,null,5,null,1,null,1,null,1,null,1]
[null,"Controle fitosanitário manual","d/h",5,81.84,409.20000000000005,null,1,null,1,null,null,1,null,1,null,1]
[null,"Controle fitosanitário mecânico","htr",6,30,180,1,null,1,null,null,1,null,1,null,1,null,1]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Limpeza da copa","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Colheita","d/h",10,81.84,818.40000000000009,null,null,null,null,null,null,null,2,2,2,2,2]
[null,"Transporte interno","htr",5,30,150,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$87:D$95,$C$87:$C$95,$C96)","v":75},{"$f":"F96/D96","v":81.84},{"$f":"SUMIFS(F$87:F$95,$C$87:$C$95,$C96)","v":6138},{"$f":"SUMIFS(G$87:G$95,$C$87:$C$95,$C96)","v":5},3,11,5,6,4,7,6,10,6,8,4]
[null,null,"htr",{"$f":"SUMIFS(D$87:D$95,$C$87:$C$95,$C97)","v":17},{"$f":"F97/D97","v":30},{"$f":"SUMIFS(F$87:F$95,$C$87:$C$95,$C97)","v":510},1,1,1,1,0,2,0,3,1,3,1,3]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",4,400,{"$f":"D99*E99","v":1600}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",250,3.5,{"$f":"D101*E101","v":875}]
[null,"     Fosfatado","Kg",215,2.5750000000000002,553.625]
[null,"     Potássico","Kg",178,3.75,667.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",7,73,511]
[null,"     Fungicida","Kg",0,33,0]
[null,"     Formicida","Kg",0,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F99:F108)","v":4259.125}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F96+F97+F109)","v":545.35625000000005}]
[null,"Custo Total",null,null,null,{"$f":"F109+F96+F97+F110","v":11452.481250000001}]
[null,"Receita bruta",null,null,null,{"$f":"F82","v":22500}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F112-F111","v":11047.518749999999}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Coco - ano 4"]
[null,null,null,"Produção (kg)",null,{"$f":"20000*1.5","v":30000}]
[null,null,null,"Preço (R$/kg)",null,1]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F119*F118","v":30000}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas mecânica","htr",{"$f":"SUM(G125:R125)","v":4},30,{"$f":"E125*D125","v":120},null,1,null,null,1,null,null,1,null,null,1]
[null,". Adubação Cobertura","d/h",{"$f":"SUM(G126:R126)","v":15},81.84,{"$f":"E126*D126","v":1227.6000000000001},2,null,5,null,2,null,2,null,2,null,2]
[null,"Controle fitosanitário manual","d/h",6,81.84,491.04,1,null,1,null,1,null,1,null,1,null,1]
[null,"Controle fitosanitário mecânico","htr",6,30,180,null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Limpeza da copa","d/h",14,81.84,1145.76,2,2,1,1,1,1,1,1,1,1,1,1]
[null,"Colheita","d/h",24,81.84,1964.16,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Transporte intrno","htr",12,30,360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$125:D$132,$C$125:$C$132,$C133)","v":87},{"$f":"F133/D133","v":81.84},{"$f":"SUMIFS(F$125:F$132,$C$125:$C$132,$C133)","v":7120.08},8,5,12,6,9,6,9,6,9,6,7,4]
[null,null,"htr",{"$f":"SUMIFS(D$125:D$132,$C$125:$C$132,$C134)","v":22},{"$f":"F134/D134","v":30},660,1,3,1,2,2,2,1,3,1,2,2,2]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",4,400,{"$f":"D136*E136","v":1600}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",300,3.5,{"$f":"D138*E138","v":1050}]
[null,"     Fosfatado","Kg",350,2.5750000000000002,901.25000000000011]
[null,"     Potássico","Kg",230,3.75,862.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",11,73,803]
[null,"     Fungicida","Kg",0,33,0]
[null,"     Formicida","Kg",0,0,0]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F136:F145)","v":5320.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F133+F134+F146)","v":655.04150000000004}]
[null,"Custo Total",null,null,null,{"$f":"F146+F133+F134+F147","v":13755.871499999999}]
[null,"Receita bruta",null,null,null,{"$f":"F120","v":30000}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F149-F148","v":16244.128500000001}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Coco - ano 5 em diante"]
[null,null,null,"Produção (kg)",null,{"$f":"25000*1.5","v":37500}]
[null,null,null,"Preço (R$/kg)",null,1]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F156*F155","v":37500}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Capinas mecânica","htr",{"$f":"SUM(G162:R162)","v":4},30,{"$f":"E162*D162","v":120},null,1,null,null,1,null,null,1,null,null,1]
[null,". Adubação Cobertura","d/h",{"$f":"SUM(G163:R163)","v":15},81.84,{"$f":"E163*D163","v":1227.6000000000001},2,null,5,null,2,null,2,null,2,null,2]
[null,"Controle fitosanitário manual","d/h",6,81.84,491.04,1,null,1,null,1,null,1,null,1,null,1]
[null,"Controle fitosanitário mecânico","htr",6,30,180,null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Limpeza da copa","d/h",19,81.84,1554.96,2,1,2,1,3,1,2,1,2,1,2,1]
[null,"Colheita","d/h",24,81.84,1964.16,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Transporte intrno","htr",12,30,360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$162:D$169,$C$162:$C$169,$C170)","v":92},{"$f":"F170/D170","v":81.84},{"$f":"SUMIFS(F$162:F$169,$C$162:$C$169,$C170)","v":7529.28},8,4,13,6,11,6,10,6,10,6,8,4]
[null,null,"htr",{"$f":"SUMIFS(D$162:D$169,$C$162:$C$169,$C171)","v":22},{"$f":"F171/D171","v":30},660,1,3,1,2,2,2,1,3,1,2,2,2]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",4,400,{"$f":"D173*E173","v":1600}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",350,3.5,{"$f":"D175*E175","v":1225}]
[null,"     Fosfatado","Kg",350,2.5750000000000002,901.25000000000011]
[null,"     Potássico","Kg",270,3.75,1012.5]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",16,73,1168]
[null,"     Fungicida","Kg",0,33,0]
[null,"     Formicida","Kg",0,0,0]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F173:F182)","v":6062.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F170+F171+F183)","v":712.60149999999999}]
[null,"Custo Total",null,null,null,{"$f":"F183+F170+F171+F184","v":14964.6315}]
[null,"Receita bruta",null,null,null,{"$f":"F157","v":37500}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F186-F185","v":22535.3685}]

{"sheet":"Goiaba","index":39,"n_rows":192,"n_cols":40,"rows_kept":192,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Goiaba - implantação",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,"Produção (kg)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":0},{"$f":"F45","v":10000},{"$f":"F83","v":15000},{"$f":"F121","v":20000},{"$f":"F159","v":30000},{"$f":"Y3","v":30000},{"$f":"Z3","v":30000},30000,30000,30000,30000,30000,30000,30000,30000]
[null,null,null,"Preço (R$/kg)",null,1.74,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":0},{"$f":"$F$4*V3","v":17400},{"$f":"$F$4*W3","v":26100},{"$f":"$F$4*X3","v":34800},{"$f":"$F$4*Y3","v":52200},{"$f":"Y4","v":52200},52200,52200,52200,52200,52200,52200,52200,52200,52200]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F39","v":19290.358500000002},{"$f":"F77","v":25238.9025},{"$f":"F114","v":30644.533500000001},{"$f":"F152","v":35270.287499999999},{"$f":"F190","v":41551.4715},{"$f":"Y5","v":41551.4715},41551.4715,41551.4715,41551.4715,41551.4715,41551.4715,41551.4715,41551.4715,41551.4715,41551.4715]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Aração/Gradagem","htr",{"$f":"SUM(G10:R10)","v":5},30,{"$f":"E10*D10","v":150},5]
[null,". Marcação e Coveamento","d/h",15,81.84,1227.6000000000001,15]
[null,". Adubação de Fundação","d/h",6,81.84,491.04,6]
[null,". Plantio e Replantio","d/h",{"$f":"SUM(G13:R13)","v":8},81.84,{"$f":"E13*D13","v":654.72},null,5,null,3]
[null,". Tutoramento","d/h",4,81.84,327.36,null,4]
[null,". Poda de formação","d/h",3,81.84,245.52,null,null,2,null,1]
[null,".Roçada","htr",3,30,90,null,null,null,1,null,null,1,null,null,1]
[null,". Adubação de Cobertura","d/h",{"$f":"SUM(G17:R17)","v":9},81.84,{"$f":"E17*D17","v":736.56000000000006},null,null,null,1,1,1,1,1,1,1,1,1]
[null,". Coroamento","d/h",{"$f":"SUM(G18:R18)","v":10},81.84,{"$f":"E18*D18","v":818.40000000000009},null,null,2,null,2,null,2,null,2,null,2]
[null,". Controle Fitossanitário","d/h",{"$f":"SUM(G19:R19)","v":8},81.84,{"$f":"E19*D19","v":654.72},null,null,null,null,2,null,2,null,2,null,2]
[null,". Controle Fitossanitário","htr",{"$f":"SUM(G20:R20)","v":5},30,{"$f":"E20*D20","v":150},null,null,null,1,null,1,null,1,null,1,null,1]
[null,". Irrigação","d/h",{"$f":"SUM(G21:R21)","v":15},81.84,{"$f":"E21*D21","v":1227.6000000000001},null,null,1,1,2,2,2,2,2,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$21,$C$10:$C$21,$C22)","v":78},{"$f":"F22/D22","v":81.840000000000018},{"$f":"SUMIFS(F$10:F$21,$C$10:$C$21,$C22)","v":6383.5200000000013},{"$f":"SUMIFS(G$10:G$21,$C$10:$C$21,$C22)","v":21},9,5,5,8,3,7,3,7,2,6,2]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$21,$C$10:$C$21,$C23)","v":13},{"$f":"F23/D23","v":30},{"$f":"SUMIFS(F$10:F$21,$C$10:$C$21,$C23)","v":390},5,0,0,2,0,1,1,1,0,2,0,1]
[null,"INSUMOS"]
[null,"Mudas","und",275,5,{"$f":"D25*E25","v":1375}]
[null,"  Fertilizante orgânico","t",10,400,4000]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",150,3.5,525]
[null,"     Fosfatado","Kg",440,2.5750000000000002,1133]
[null,"     Potássico","Kg",110,2.5750000000000002,283.25]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",14,73,1022]
[null,"     Fungicida","Kg",12,33,396]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"     Óleo mineral","l",5,52,260]
[null,"     Tutores","und",250,10,2500]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F25:F36)","v":11598.25}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F22+F23+F37)","v":918.58850000000007}]
[null,"Custo Total",null,null,null,{"$f":"F37+F22+F23+F38","v":19290.358500000002}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F40-F39","v":-19290.358500000002}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Goiaba - ano 2"]
[null,null,null,"Produção (kg)",null,10000]
[null,null,null,"Preço (R$/kg)",null,1.74]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F46*F45","v":17400}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Roçada","htr",{"$f":"SUM(G52:R52)","v":4},30,{"$f":"E52*D52","v":120},1,null,null,1,null,null,1,null,null,1]
[null,". Coroamento","d/h",{"$f":"SUM(G53:R53)","v":6},81.84,{"$f":"E53*D53","v":491.04},1,null,1,null,1,null,1,null,1,null,1]
[null,". Adubação Cobertura","d/h",16,81.84,1309.44,2,2,1,1,1,1,1,1,1,1,2,2]
[null,". Controle Fitossanitário","d/h",24,81.84,1964.16,2,2,2,2,2,2,2,2,2,2,2,2]
[null,". Poda de produção","d/h",11,81.84,900.24,null,1,1,1,1,1,1,1,1,1,1,1]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Colheita","d/h",40,81.84,3273.6000000000004,null,10,10,null,null,null,null,null,null,10,10]
[null,". Classificação e embalagem","d/h",8,81.84,654.72,null,2,2,null,null,null,null,null,null,2,2]
[null,". Transporte interno","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Transporte interno","htr",6,30,180,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$52:D$61,$C$52:$C$61,$C62)","v":145},{"$f":"F62/D62","v":81.839999999999989},{"$f":"SUMIFS(F$52:F$61,$C$52:$C$61,$C62)","v":11866.8},{"$f":"SUMIFS(G$52:G$61,$C$52:$C$61,$C62)","v":7},19,21,8,9,8,9,8,9,20,20,7]
[null,null,"htr",{"$f":"SUMIFS(D$52:D$61,$C$52:$C$61,$C63)","v":10},{"$f":"F63/D63","v":30},{"$f":"SUMIFS(F$52:F$61,$C$52:$C$61,$C63)","v":300},1.5,0.5,0.5,1.5,0.5,0.5,1.5,0.5,0.5,1.5,0.5,0.5]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",180,3.5,{"$f":"D66*E66","v":630}]
[null,"     Fosfatado","Kg",440,2.5750000000000002,1133]
[null,"     Potássico","Kg",110,2.5750000000000002,283.25]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",36,73,2628]
[null,"     Fungicida","l",24,33,792]
[null,"     Óleo mineral","Kg",24,52,1248]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"     Caixas 5 kg","und",{"$f":"+F45/5","v":2000},2.5,5000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F65:F74)","v":11870.25}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F62+F63+F75)","v":1201.8525}]
[null,"Custo Total",null,null,null,{"$f":"F75+F62+F63+F76","v":25238.9025}]
[null,"Receita bruta",null,null,null,{"$f":"F47","v":17400}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F78-F77","v":-7838.9025000000001}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Goiaba - ano 3"]
[null,null,null,"Produção (kg)",null,15000]
[null,null,null,"Preço (R$/kg)",null,1.74]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F84*F83","v":26100}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Roçada","htr",{"$f":"SUM(G90:R90)","v":6},30,{"$f":"E90*D90","v":180},1,null,1,null,1,null,1,null,1,null,1]
[null,". Adubação Cobertura","d/h",{"$f":"SUM(G91:R91)","v":18},81.84,{"$f":"E91*D91","v":1473.1200000000001},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,". Controle Fitossanitário","d/h",36,81.84,2946.2400000000002,3,3,3,3,3,3,3,3,3,3,3,3]
[null,". Poda de produção","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Colheita","d/h",60,81.84,4910.4000000000005,null,15,15,null,null,null,null,null,null,15,15]
[null,". Classificação e embalagem","d/h",12,81.84,982.08,null,3,3,null,null,null,null,null,null,3,3]
[null,". Transporte interno","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Transporte interno","htr",12,30,360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$90:D$98,$C$90:$C$98,$C99)","v":178},{"$f":"F99/D99","v":81.84},{"$f":"SUMIFS(F$90:F$98,$C$90:$C$98,$C99)","v":14567.52},7.5,25.5,27.5,9.5,9.5,9.5,9.5,9.5,9.5,27.5,25.5,7.5]
[null,null,"htr",{"$f":"SUMIFS(D$90:D$98,$C$90:$C$98,$C100)","v":18},{"$f":"F100/D100","v":30},540,2,1,2,1,2,1,2,1,2,1,2,1]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",200,3.5,{"$f":"D103*E103","v":700}]
[null,"     Fosfatado","Kg",400,2.5750000000000002,1030]
[null,"     Potássico","Kg",90,2.5750000000000002,231.75000000000003]
[null,"  Defensivos"]
[null,"     Inseticida","l",36,73,2628]
[null,"     Fungicida","l",24,33,792]
[null,"     Óleo mineral","Kg",20,52,1040]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"     Caixas 5 kg","und",{"$f":"+F83/5","v":3000},2.5,7500]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F102:F111)","v":14077.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F99+F100+F112)","v":1459.2635}]
[null,"Custo Total",null,null,null,{"$f":"F112+F99+F100+F113","v":30644.533500000001}]
[null,"Receita bruta",null,null,null,{"$f":"F85","v":26100}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F115-F114","v":-4544.5335000000014}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Goiaba - ano 4"]
[null,null,null,"Produção (kg)",null,20000]
[null,null,null,"Preço (R$/kg)",null,1.74]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F122*F121","v":34800}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Roçada","htr",{"$f":"SUM(G128:R128)","v":6},30,{"$f":"E128*D128","v":180},1,null,1,null,1,null,1,null,1,null,1]
[null,". Adubação Cobertura","d/h",{"$f":"SUM(G129:R129)","v":24},81.84,{"$f":"E129*D129","v":1964.16},2,2,2,2,2,2,2,2,2,2,2,2]
[null,". Controle Fitossanitário","d/h",36,81.84,2946.2400000000002,3,3,3,3,3,3,3,3,3,3,3,3]
[null,". Poda de produção","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Colheita","d/h",72,81.84,5892.4800000000005,null,18,18,null,null,null,null,null,null,18,18]
[null,". Classificação e embalagem","d/h",16,81.84,1309.44,null,4,4,null,null,null,null,null,null,4,4]
[null,". Transporte interno","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Transporte interno","htr",12,30,360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$128:D$136,$C$128:$C$136,$C137)","v":200},{"$f":"F137/D137","v":81.84},{"$f":"SUMIFS(F$128:F$136,$C$128:$C$136,$C137)","v":16368},8,30,32,10,10,10,10,10,10,32,30,8]
[null,null,"htr",{"$f":"SUMIFS(D$128:D$136,$C$128:$C$136,$C138)","v":18},{"$f":"F138/D138","v":30},540,2,1,2,1,2,1,2,1,2,1,2,1]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",230,3.5,{"$f":"D141*E141","v":805}]
[null,"     Fosfatado","Kg",400,2.5750000000000002,1030]
[null,"     Potássico","Kg",90,2.5750000000000002,231.75000000000003]
[null,"  Defensivos"]
[null,"     Inseticida","l",36,73,2628]
[null,"     Fungicida","l",24,33,792]
[null,"     Óleo mineral","Kg",20,52,1040]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"     Caixas 5 kg","und",{"$f":"+F121/5","v":4000},2.5,10000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F140:F149)","v":16682.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F137+F138+F150)","v":1679.5375000000001}]
[null,"Custo Total",null,null,null,{"$f":"F150+F137+F138+F151","v":35270.287499999999}]
[null,"Receita bruta",null,null,null,{"$f":"F123","v":34800}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F153-F152","v":-470.28749999999854}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Goiaba - ano 5 em diante"]
[null,null,null,"Produção (kg)",null,30000]
[null,null,null,"Preço (R$/kg)",null,1.74]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F160*F159","v":52200}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Roçada","htr",{"$f":"SUM(G166:R166)","v":6},30,{"$f":"E166*D166","v":180},1,null,1,null,1,null,1,null,1,null,1]
[null,". Adubação Cobertura","d/h",{"$f":"SUM(G167:R167)","v":24},81.84,{"$f":"E167*D167","v":1964.16},2,2,2,2,2,2,2,2,2,2,2,2]
[null,". Controle Fitossanitário","d/h",36,81.84,2946.2400000000002,3,3,3,3,3,3,3,3,3,3,3,3]
[null,". Poda de produção","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Colheita","d/h",80,81.84,6547.2000000000007,null,20,20,null,null,null,null,null,null,20,20]
[null,". Classificação e embalagem","d/h",20,81.84,1636.8000000000002,null,5,5,null,null,null,null,null,null,5,5]
[null,". Transporte interno","d/h",12,81.84,982.08,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Transporte interno","htr",12,30,360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$166:D$174,$C$166:$C$174,$C175)","v":212},{"$f":"F175/D175","v":81.84},{"$f":"SUMIFS(F$166:F$174,$C$166:$C$174,$C175)","v":17350.080000000002},8,33,35,10,10,10,10,10,10,35,33,8]
[null,null,"htr",{"$f":"SUMIFS(D$166:D$174,$C$166:$C$174,$C176)","v":18},{"$f":"F176/D176","v":30},540,2,1,2,1,2,1,2,1,2,1,2,1]
[null,"INSUMOS"]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",230,3.5,{"$f":"D179*E179","v":805}]
[null,"     Fosfatado","Kg",400,2.5750000000000002,1030]
[null,"     Potássico","Kg",90,2.5750000000000002,231.75000000000003]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",36,73,2628]
[null,"     Fungicida","l",24,33,792]
[null,"     Óleo mineral","Kg",20,52,1040]
[null,"     Espalhante adesivo","l",3,52,156]
[null,"     Caixas 5 kg","und",{"$f":"+F159/5","v":6000},2.5,15000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F178:F187)","v":21682.75}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F175+F176+F188)","v":1978.6415000000002}]
[null,"Custo Total",null,null,null,{"$f":"F188+F175+F176+F189","v":41551.4715}]
[null,"Receita bruta",null,null,null,{"$f":"F161","v":52200}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F191-F190","v":10648.5285}]

{"sheet":"Laranja","index":40,"n_rows":220,"n_cols":40,"rows_kept":220,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Laranja - implantação",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,"Produção (kg)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":0},{"$f":"F42","v":0},{"$f":"F78","v":3400},{"$f":"F114","v":6800},{"$f":"F151","v":20400},{"$f":"F188","v":30000},{"$f":"Z3","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
[null,null,null,"Preço (R$/kg)",null,1.02,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":0},{"$f":"$F$4*V3","v":0},{"$f":"$F$4*W3","v":3468},{"$f":"$F$4*X3","v":6936},{"$f":"$F$4*Y3","v":20808},{"$f":"Y4","v":20808},20808,20808,20808,20808,20808,20808,20808,20808,20808,20808,20808,20808,20808,20808]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F36","v":8290.0912500000013},{"$f":"F71","v":4841.1877500000001},{"$f":"F107","v":6165.1372499999998},{"$f":"F144","v":7725.5940000000001},{"$f":"F181","v":12833.001000000002},{"$f":"F218","v":14637.078000000001},14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001,14637.078000000001]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Aração","htr",{"$f":"SUM(G10:R10)","v":3},30,{"$f":"E10*D10","v":90},3]
[null,". Gradagem","htr",2,30,60,2]
[null,". Marcação/Coveamento","d/h",7,81.84,572.88,7]
[null,". Adubação de Fundação","d/h",4,81.84,327.36,4]
[null,". Plantio/Replantio","d/h",5,81.84,409.20000000000005,null,4,null,1]
[null,". Adubação Cobertura","d/h",3,81.84,245.52,null,null,2,null,1]
[null,". Capinas","d/h",15,81.84,1227.6000000000001,null,2,5,3,null,3,null,2]
[null,". Podas/Desbrotas","d/h",3,81.84,245.52,null,1,1,null,null,1]
[null,". Controle Fitossanitário","d/h",3,81.84,245.52,null,null,null,1,null,null,null,2]
[null,". Irrigação","d/h",15,81.84,1227.6000000000001,null,null,null,null,1,2,2,2,2,2,2,2]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$19,$C$10:$C$19,$C20)","v":55},{"$f":"F20/D20","v":81.840000000000018},{"$f":"SUMIFS(F$10:F$19,$C$10:$C$19,$C20)","v":4501.2000000000007},11,7,8,5,2,6,2,6,2,2,2,2]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$19,$C$10:$C$19,$C21)","v":5},{"$f":"F21/D21","v":30},150,5,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"Mudas","und",245,4.5,{"$f":"D23*E23","v":1102.5}]
[null,"  Fertilizante orgânico","t",3,400,1200]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",30,3.5,105]
[null,"     Fosfatado","Kg",100,2.5750000000000002,257.5]
[null,"     Potássico","Kg",35,2.5750000000000002,90.125]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",2,73,146]
[null,"     Fungicida","Kg",2,33,66]
[null,"     Formicida","Kg",3,75,225]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F23:F33)","v":3244.125}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F20+F21+F34)","v":394.76625000000007}]
[null,"Custo Total",null,null,null,{"$f":"F34+F20+F21+F35","v":8290.0912500000013}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F37-F36","v":-8290.0912500000013}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Laranja - ano 2"]
[null,null,null,"Produção (kg)",null,0]
[null,null,null,"Preço (R$/kg)",null,1.02]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F43*F42","v":0}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Replantio","d/h",{"$f":"SUM(G49:R49)","v":1},81.84,{"$f":"E49*D49","v":81.84},1]
[null,". Adubação/Cobertura","d/h",3,81.84,245.52,null,1,null,null,null,null,null,1,null,1]
[null,". Podas/Desbrotas","d/h",3,81.84,245.52,1,null,null,1,null,1]
[null,". Capinas","d/h",15,81.84,1227.6000000000001,null,4,4,4,null,null,1,null,null,2]
[null,". Controle Fitossanitário","d/h",6,81.84,491.04,null,2,null,null,2,null,null,null,1,null,1]
[null,". Irrigação","d/h",14,81.84,1145.76,null,null,null,null,1,1,2,2,2,2,2,2]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$49:D$54,$C$49:$C$54,$C55)","v":42},{"$f":"F55/D55","v":81.839999999999989},{"$f":"SUMIFS(F$49:F$54,$C$49:$C$54,$C55)","v":3437.2799999999997},{"$f":"SUMIFS(G$49:G$54,$C$49:$C$54,$C55)","v":2},7,4,5,3,2,3,3,3,5,3,2]
[null,null,"htr",{"$f":"SUMIFS(D$49:D$54,$C$49:$C$54,$C56)","v":0},0,{"$f":"SUMIFS(F$49:F$54,$C$49:$C$54,$C56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"Mudas","und",20,4.5,{"$f":"D58*E58","v":90}]
[null,"  Fertilizante orgânico","t",0,400,0]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",75,3.5,262.5]
[null,"     Fosfatado","Kg",135,2.5750000000000002,347.625]
[null,"     Potássico","Kg",50,2.5750000000000002,128.75]
[null,"  Defensivos"]
[null,"     Inseticida","l",3,73,219]
[null,"     Fungicida","Kg",2,33,66]
[null,"     Formicida","Kg",3,2.5,7.5]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F58:F68)","v":1173.375}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F55+F56+F69)","v":230.53274999999999}]
[null,"Custo Total",null,null,null,{"$f":"F69+F55+F56+F70","v":4841.1877500000001}]
[null,"Receita bruta",null,null,null,{"$f":"F44","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F72-F71","v":-4841.1877500000001}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Laranja - ano 3"]
[null,null,null,"Produção (kg)",null,3400]
[null,null,null,"Preço (R$/kg)",null,1.02]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F79*F78","v":3468}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Adubação/Cobertura","d/h",{"$f":"SUM(G85:R85)","v":3},81.84,{"$f":"E85*D85","v":245.52},null,1,null,null,null,null,null,1,null,1]
[null,". Podas/Desbrotas","d/h",2,81.84,163.68,null,1,null,null,null,null,1]
[null,". Capinas","d/h",15,81.84,1227.6000000000001,null,3,5,4,null,null,1,null,null,2]
[null,". Controle Fitossanitário","d/h",12,81.84,982.08,null,1,null,2,null,3,null,2,null,2,2]
[null,". Irrigação","d/h",14,81.84,1145.76,null,null,null,null,1,1,2,2,2,2,2,2]
[null,".Colheita manual","d/h",7,81.84,572.88,null,null,null,null,null,null,null,null,4,3]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$85:D$90,$C$85:$C$90,$C91)","v":53},{"$f":"F91/D91","v":81.84},{"$f":"SUMIFS(F$85:F$90,$C$85:$C$90,$C91)","v":4337.5200000000004},0,6,5,6,1,4,4,5,6,10,4,2]
[null,null,"htr",{"$f":"SUMIFS(D$85:D$90,$C$85:$C$90,$C92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D94*E94","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D96*E96","v":350}]
[null,"     Fosfatado","Kg",200,2.5750000000000002,515]
[null,"     Potássico","Kg",75,2.5750000000000002,193.125]
[null,"  Defensivos"]
[null,"     Inseticida","l",3,73,219]
[null,"     Fungicida","Kg",2,33,66]
[null,"     Formicida","Kg",3,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F94:F103)","v":1395.125}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F91+F92+F104)","v":286.63225000000006}]
[null,"Custos de Comercialização",null,null,null,145.86000000000001,null,null,0.5,"da produção entregue na Ceasa de Palmas"]
[null,"Custo Total",null,null,null,{"$f":"F104+F91+F92+F105+F106","v":6165.1372499999998}]
[null,"Receita bruta",null,null,null,{"$f":"F80","v":3468}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F108-F107","v":-2697.1372499999998}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Laranja - ano 4"]
[null,null,null,"Produção (kg)",null,6800]
[null,null,null,"Preço (R$/kg)",null,1.02]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F115*F114","v":6936}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Adubação/Cobertura","d/h",{"$f":"SUM(G121:R121)","v":6},81.84,{"$f":"E121*D121","v":491.04},null,2,null,null,null,null,null,2,null,2]
[null,". Podas/Desbrotas","d/h",2,81.84,163.68,null,null,null,null,null,null,2]
[null,". Capinas manuais","d/h",8,81.84,654.72,null,2,null,2,null,null,2,null,null,2]
[null,". Ceifa e Gradagem","htr",4,30,120,null,null,2,null,2]
[null,". Controle Fitossanitário","d/h",13,81.84,1063.92,null,2,null,3,null,2,null,null,3,null,2,1]
[null,". Irrigação","d/h",14,81.84,1145.76,null,null,null,null,null,2,2,2,2,2,2,2]
[null,".Colheita manual","d/h",14,81.84,1145.76,null,null,null,null,null,null,null,null,4,4,4,2]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$121:D$127,$C$121:$C$127,$C128)","v":57},{"$f":"F128/D128","v":81.84},{"$f":"SUMIFS(F$121:F$127,$C$121:$C$127,$C128)","v":4664.88},0,6,0,5,0,4,6,4,9,10,8,5]
[null,null,"htr",{"$f":"SUMIFS(D$121:D$127,$C$121:$C$127,$C129)","v":4},0,120,0,0,2,0,2,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D131*E131","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",250,3.5,{"$f":"D133*E133","v":875}]
[null,"     Fosfatado","Kg",300,2.5750000000000002,772.5]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",3.5,73,255.5]
[null,"     Fungicida","Kg",2.5,33,82.5]
[null,"     Formicida","Kg",3,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F131:F140)","v":2295}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F128+F129+F141)","v":353.99400000000003}]
[null,"Custos de Comercialização",null,null,null,291.72000000000003]
[null,"Custo Total",null,null,null,{"$f":"F141+F128+F129+F142+F143","v":7725.5940000000001}]
[null,"Receita bruta",null,null,null,{"$f":"F116","v":6936}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F145-F144","v":-789.59400000000005}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Laranja - ano 5"]
[null,null,null,"Produção (kg)",null,20400]
[null,null,null,"Preço (R$/kg)",null,1.02]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F152*F151","v":20808}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Adubação/Cobertura","d/h",{"$f":"SUM(G158:R158)","v":6},81.84,{"$f":"E158*D158","v":491.04},null,2,null,null,null,null,null,2,null,2]
[null,". Podas/Desbrotas","d/h",2,81.84,163.68,null,null,null,null,null,2]
[null,". Capinas manuais","d/h",8,81.84,654.72,null,null,2,null,2,null,null,2,null,2]
[null,". Ceifa e Gradagem","htr",4,30,120,null,null,2,null,2]
[null,". Controle Fitossanitário","d/h",18,81.84,1473.1200000000001,null,2,2,2,null,4,null,2,2,2,2]
[null,". Irrigação","d/h",14,81.84,1145.76,null,null,null,null,1,1,2,2,2,2,2,2]
[null,".Colheita manual","d/h",40,81.84,3273.6000000000004,null,null,null,null,null,null,null,null,10,10,10,10]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$158:D$164,$C$158:$C$164,$C165)","v":88},{"$f":"F165/D165","v":81.840000000000018},{"$f":"SUMIFS(F$158:F$164,$C$158:$C$164,$C165)","v":7201.920000000001},0,4,4,2,3,7,2,8,14,18,14,12]
[null,null,"htr",{"$f":"SUMIFS(D$158:D$164,$C$158:$C$164,$C166)","v":4},{"$f":"F166/D166","v":30},120,0,0,2,0,2,0,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D168*E168","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",300,3.5,{"$f":"D170*E170","v":1050}]
[null,"     Fosfatado","Kg",660,2.5750000000000002,1699.5000000000002]
[null,"     Potássico","Kg",360,2.5750000000000002,927.00000000000011]
[null,"  Defensivos"]
[null,"     Inseticida","l",3.5,73,255.5]
[null,"     Fungicida","Kg",2.5,33,82.5]
[null,"     Formicida","Kg",3,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F168:F177)","v":4066.5}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F165+F166+F178)","v":569.42100000000016}]
[null,"Custos de Comercialização",null,null,null,875.15999999999985]
[null,"Custo Total",null,null,null,{"$f":"F178+F165+F166+F179+F180","v":12833.001000000002}]
[null,"Receita bruta",null,null,null,{"$f":"F153","v":20808}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F182-F181","v":7974.998999999998}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Laranja - ano 6"]
[null,null,null,"Produção (kg)",null,30000]
[null,null,null,"Preço (R$/kg)",null,1.02]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F189*F188","v":30600}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Adubação/Cobertura","d/h",{"$f":"SUM(G195:R195)","v":6},81.84,{"$f":"E195*D195","v":491.04},2,null,null,null,null,null,2,null,2]
[null,". Podas/Desbrotas","d/h",4,81.84,327.36,null,null,null,null,null,4]
[null,". Capinas manuais","d/h",6,81.84,491.04,null,2,null,2,null,2]
[null,". Ceifa e Gradagem","htr",4,30,120,null,null,2,null,null,2]
[null,". Controle Fitossanitário","d/h",20,81.84,1636.8000000000002,null,2,null,2,null,4,null,5,3,3,1]
[null,". Irrigação","d/h",14,81.84,1145.76,null,null,null,null,1,1,2,2,2,2,2,2]
[null,".Colheita manual","d/h",54,81.84,4419.3600000000006,null,null,null,null,null,null,null,null,12,15,15,12]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$195:D$201,$C$195:$C$201,$C202)","v":104},{"$f":"F202/D202","v":81.84},{"$f":"SUMIFS(F$195:F$201,$C$195:$C$201,$C202)","v":8511.36},2,4,0,4,1,11,4,7,19,20,18,14]
[null,null,"htr",{"$f":"SUMIFS(D$195:D$201,$C$195:$C$201,$C203)","v":4},0,120,0,0,2,0,0,2,0,0,0,0,0,0]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D205*E205","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",300,3.5,{"$f":"D207*E207","v":1050}]
[null,"     Fosfatado","Kg",660,2.5750000000000002,1699.5000000000002]
[null,"     Potássico","Kg",360,2.5750000000000002,927.00000000000011]
[null,"  Defensivos"]
[null,"     Inseticida","l",3.5,73,255.5]
[null,"     Fungicida","Kg",3,33,99]
[null,"     Formicida","Kg",3,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F205:F214)","v":4083}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F202+F203+F215)","v":635.71800000000007}]
[null,"Custos de Comercialização",null,null,null,1287.0000000000002]
[null,"Custo Total",null,null,null,{"$f":"F215+F202+F203+F216+F217","v":14637.078000000001}]
[null,"Receita bruta",null,null,null,{"$f":"F190","v":30600}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F219-F218","v":15962.921999999999}]

{"sheet":"Mamão","index":41,"n_rows":123,"n_cols":40,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Mamão - implantação",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,"Produção (kg)",null,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":20000},{"$f":"F49","v":30000},{"$f":"F88","v":25000}]
[null,null,null,"Preço (R$/kg)",null,1.71,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":34200},{"$f":"$F$4*V3","v":51300},{"$f":"$F$4*W3","v":42750}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":34200},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F42","v":31410.963000000003},{"$f":"F82","v":16947.750000000004},{"$f":"F121","v":15521.928}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Aração","htr",{"$f":"SUM(G10:R10)","v":3},30,{"$f":"E10*D10","v":90},3]
[null,". Gradagem","htr",{"$f":"SUM(G11:R11)","v":2},30,{"$f":"E11*D11","v":60},2]
[null,". Coveamento","d/h",{"$f":"SUM(G12:R12)","v":15},81.84,{"$f":"E12*D12","v":1227.6000000000001},10,5]
[null,". Adubação de Fundação","d/h",4,81.84,327.36,null,4]
[null,". Transplantio/Replantio","d/h",5,81.84,409.20000000000005,null,4,1]
[null,". Desbaste","d/h",4,81.84,327.36,null,null,null,2,null,2]
[null,". Coroamento","d/h",8,81.84,654.72,null,null,null,null,null,2,null,2,null,2,null,2]
[null,". Roçada","htr",4,30,120,null,null,null,null,1,null,1,null,1,null,1]
[null,". Adubação em Cobertura","d/h",5,81.84,409.20000000000005,null,null,null,1,null,1,null,1,null,1,null,1]
[null,". Tratos Fitossanitários","d/h",10,81.84,818.40000000000009,null,null,3,null,3,null,2,null,null,2]
[null,". Irrigação","d/h",23,81.84,1882.3200000000002,null,null,null,3,3,3,3,3,3,3,1,1]
[null,". Colheita Manual","d/h",33,81.84,2700.7200000000003,null,null,null,null,null,null,null,null,6,9,9,9]
[null,". Transporte Interno","d/h",2,81.84,163.68,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5]
[null,". Transporte Interno","htr",{"$f":"SUM(G23:R23)","v":2},30,{"$f":"E23*D23","v":60},null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$23,$C$10:$C$23,$C24)","v":109},{"$f":"F24/D24","v":81.840000000000018},{"$f":"SUMIFS(F$10:F$23,$C$10:$C$23,$C24)","v":8920.5600000000013},10,13,4,6,6,8,5,6,9.5,17.5,10.5,13.5]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$23,$C$10:$C$23,$C25)","v":11},{"$f":"F25/D25","v":30},330,5,0,0,0,1,0,1,0,1.5,0.5,1.5,0.5]
[null,"INSUMOS"]
[null,"Mudas","und",2700,1.03,{"$f":"D27*E27","v":2781}]
[null,"  Fertilizante orgânico","t",10,400,4000]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",300,3.5,1050]
[null,"     Fosfatado","Kg",600,2.5750000000000002,1545]
[null,"     Potássico","Kg",300,2.5750000000000002,772.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",5,73,365]
[null,"     Fungicida","Kg",4,33,132]
[null,"     Formicida","Kg",2,75,150]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"     Caixas 10 kg","und",1800,5,9000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F27:F38)","v":19847.5}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F24+F25+F39)","v":1454.9030000000002}]
[null,"Custos de Comercialização",null,null,null,858,null,null,0.5,"da produção entregue na Ceasa de Palmas"]
[null,"Custo Total",null,null,null,{"$f":"F39+F24+F25+F40+F41","v":31410.963000000003}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":34200}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F43-F42","v":2789.0369999999966}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Mamão - ano 2"]
[null,null,null,"Produção (kg)",null,30000]
[null,null,null,"Preço (R$/kg)",null,1.71]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F50*F49","v":51300}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Adubação em Cobertura","d/h",{"$f":"SUM(G56:R56)","v":9},81.84,{"$f":"E56*D56","v":736.56000000000006},null,1,1,null,2,1,null,1,1,null,1,1]
[null,". Coroamento","d/h",12,81.84,982.08,null,2,null,2,null,2,null,2,null,2,null,2]
[null,". Roçada","htr",5,30,150,null,null,1,null,1,null,1,null,1,null,1]
[null,". Controle Fitossanitário","d/h",12,81.84,982.08,null,2,null,2,null,2,null,2,null,2,null,2]
[null,". Controle Fitossanitário","htr",6,30,180,1,null,1,null,1,null,1,null,1,null,1]
[null,". Irrigação","d/h",14,81.84,1145.76,null,null,null,null,1,2,2,2,2,1,2,2]
[null,". Colheita Manual","d/h",72,81.84,5892.4800000000005,6,6,6,6,6,6,6,6,6,6,6,6]
[null,". Transporte Interno","d/h",6,81.84,491.04,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,". Transporte Interno","htr",{"$f":"SUM(G64:R64)","v":6},30,{"$f":"E64*D64","v":180},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$56:D$64,$C$56:$C$64,$C65)","v":125},{"$f":"F65/D65","v":81.840000000000018},{"$f":"SUMIFS(F$56:F$64,$C$56:$C$64,$C65)","v":10230.000000000002},6.5,11.5,7.5,10.5,9.5,13.5,8.5,13.5,9.5,11.5,9.5,13.5]
[null,null,"htr",{"$f":"SUMIFS(D$56:D$64,$C$56:$C$64,$C66)","v":17},{"$f":"F66/D66","v":30},510,1.5,0.5,2.5,0.5,2.5,0.5,2.5,0.5,2.5,0.5,2.5,0.5]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D68*E68","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",300,3.5,{"$f":"D70*E70","v":1050}]
[null,"     Fosfatado","Kg",480,2.5750000000000002,1236]
[null,"     Potássico","Kg",120,2.5750000000000002,309]
[null,"  Defensivos"]
[null,"     Inseticida","l",2,73,146]
[null,"     Fungicida","Kg",4,33,132]
[null,"     Formicida","Kg",1,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"     Caixas 10 kg","und",2500,0.5,1250]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F68:F78)","v":4175}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F65+F66+F79)","v":745.75000000000011}]
[null,"Custos de Comercialização",null,null,null,1287.0000000000002]
[null,"Custo Total",null,null,null,{"$f":"F79+F65+F66+F80+F81","v":16947.750000000004}]
[null,"Receita bruta",null,null,null,{"$f":"F51","v":51300}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F83-F82","v":34352.25}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: Mamão - ano 3"]
[null,null,null,"Produção (kg)",null,25000]
[null,null,null,"Preço (R$/kg)",null,1.71]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F89*F88","v":42750}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Adubação de cobertura","d/h",{"$f":"SUM(G95:R95)","v":4},81.84,{"$f":"E95*D95","v":327.36},null,1,null,1,null,1,null,1]
[null,". Coroamento","d/h",{"$f":"SUM(G96:R96)","v":10},81.84,{"$f":"E96*D96","v":818.40000000000009},2,null,2,null,2,null,2,null,2]
[null,". Roçada","htr",{"$f":"SUM(G97:R97)","v":4},30,{"$f":"E97*D97","v":120},null,1,null,1,null,1,null,1]
[null,". Controle Fitossanitário","htr",{"$f":"SUM(G98:R98)","v":4},30,{"$f":"E98*D98","v":120},null,1,null,1,null,1,null,1]
[null,". Controle Fitossanitário","d/h",10,81.84,818.40000000000009,2,null,4,null,null,2,null,null,2]
[null,". Irrigação","d/h",28,81.84,2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Colheita Manual","d/h",72,81.84,5892.4800000000005,6,6,6,6,6,6,6,6,6,6,6,6]
[null,". Transporte Interno","d/h",5,81.84,409.20000000000005,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25]
[null,". Transporte Interno","htr",5,30,150,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.25,0.25,0.25,0.25]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$95:D$103,$C$95:$C$103,$C104)","v":129},{"$f":"F104/D104","v":81.84},{"$f":"SUMIFS(F$95:F$103,$C$95:$C$103,$C104)","v":10557.36},11.5,8.5,15.5,10.5,11.5,12.5,11.5,10.5,13.25,9.25,7.25,7.25]
[null,null,"htr",{"$f":"SUMIFS(D$95:D$103,$C$95:$C$103,$C105)","v":13},{"$f":"F105/D105","v":30},390,0.5,2.5,0.5,2.5,0.5,2.5,0.5,2.5,0.25,0.25,0.25,0.25]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D107*E107","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",180,3.5,{"$f":"D109*E109","v":630}]
[null,"     Fosfatado","Kg",480,2.5750000000000002,1236]
[null,"     Potássico","Kg",240,2.5750000000000002,618]
[null,"  Defensivos",null,null,null,0]
[null,"     Inseticida","l",2,73,146]
[null,"     Fungicida","Kg",4,33,132]
[null,"     Formicida","Kg",1,0,0]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"     Caixas 10 kg","und",2000,0,0]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F107:F117)","v":2814}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F104+F105+F118)","v":688.0680000000001}]
[null,"Custos de Comercialização",null,null,null,1072.5]
[null,"Custo Total",null,null,null,{"$f":"F118+F104+F105+F119+F120","v":15521.928}]
[null,"Receita bruta",null,null,null,{"$f":"F90","v":42750}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F122-F121","v":27228.072}]

{"sheet":"Maracujá","index":42,"n_rows":133,"n_cols":40,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: maracujá - ano 1",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,"Produção (kg)",null,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":20000},{"$f":"F59","v":25000},{"$f":"F98","v":20000}]
[null,null,null,"Preço (R$/kg)",null,2.11,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":42200},{"$f":"$F$4*V3","v":52750},{"$f":"$F$4*W3","v":42200}]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":42200},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F52","v":36363.036500000002},{"$f":"F91","v":19611.999750000003},{"$f":"F131","v":18923.535750000003}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Aração e Gradagem","htr",{"$f":"SUM(G10:R10)","v":5},30,{"$f":"E10*D10","v":150},5]
[null,". Marcação da Área","d/h",6,81.84,491.04,6]
[null,". Mourões","d/h",7,{"$f":"E11","v":81.84},572.88,7]
[null,". Coveamento para Mudas","d/h",12,81.84,982.08,8,4]
[null,". Aplic. Preservativo/Estacas","d/h",5,81.84,409.20000000000005,null,5]
[null,". Adub. de Fundação","d/h",3,81.84,245.52,null,3]
[null,". Espaldeiramento","d/h",14,81.84,1145.76,null,14]
[null,". Plantio e Replantio","d/h",7,81.84,572.88,null,7]
[null,". Tutoramento","d/h",3,81.84,245.52,null,null,3]
[null,". Poda de Condução","d/h",5,81.84,409.20000000000005,null,null,5]
[null,". Coroamento","d/h",10,81.84,818.40000000000009,null,null,2,null,2,null,2,null,2,null,2]
[null,". Roçada","htr",{"$f":"SUM(G21:R21)","v":5},{"$f":"E10","v":30},{"$f":"E21*D21","v":150},null,null,null,1,null,1,null,1,null,1,null,1]
[null,". Controle fitossanitário","d/h",12,{"$f":"E20","v":81.84},982.08,null,null,3,null,3,null,3,null,3]
[null,". Controle fitossanitário","htr",{"$f":"SUM(G23:R23)","v":8},30,{"$f":"E23*D23","v":240},null,null,1,null,1,null,1,null,3,null,2]
[null,". Adub. de Cobertura","d/h",4,{"$f":"E22","v":81.84},327.36,null,null,2,null,null,null,2]
[null,". Irrigação","d/h",24,{"$f":"E24","v":81.84},1964.16,null,null,null,3,3,3,3,3,3,2,2,2]
[null,". Transporte interno","d/h",{"$f":"SUM(G26:R26)","v":15},{"$f":"E25","v":81.84},{"$f":"E26*D26","v":1227.6000000000001},null,null,null,null,null,null,null,null,null,5,5,5]
[null,". Transporte interno","htr",{"$f":"SUM(G27:R27)","v":3},30,{"$f":"E27*D27","v":90},null,null,null,null,null,null,null,null,null,1,1,1]
[null,". Colheita","d/h",55,{"$f":"E26","v":81.84},4501.2,null,null,null,null,null,null,null,null,null,15,20,20]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$28,$C$10:$C$28,$C29)","v":182},{"$f":"F29/D29","v":81.84},{"$f":"SUMIFS(F$10:F$28,$C$10:$C$28,$C29)","v":14894.880000000001},21,33,15,3,8,3,10,3,8,22,29,27]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$28,$C$10:$C$28,$C30)","v":21},{"$f":"F30/D30","v":30},630,5,0,1,1,1,1,1,1,3,2,3,2]
[null,"INSUMOS"]
[null,"Mudas","und",3600,1.03,{"$f":"D32*E32","v":3708}]
[null,"  Fertilizante orgânico","t",13.5,400,5400]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",200,3.5,700]
[null,"     Fosfatado","Kg",250,2.5750000000000002,643.75]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",3,73,{"$f":"D39*E39","v":219}]
[null,"     Fungicida","Kg",3,33,99]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"     Formicida ","Kg",1,75,75]
[null,"     Caixas ","und",{"$f":"F3/25","v":800},2.5,2000]
[null,". Preserv.p/Est.e Mourões","l",1,45.833333333333336,45.833333333333336]
[null,". Estacas de 2,6 m","Unid.",700,3.5,2450]
[null,". Mourões de 2,8 m","Unid.",170,7,1190]
[null,". Arame Galv. Nº 12","kg",120,17,2040]
[null,". Grampos","kg",3,15.5,46.5]
[null,". Barbante","Rolo",4,45,180]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F32:F49)","v":19106.583333333336}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F29+F30+F50)","v":1731.5731666666668}]
[null,"Custo Total",null,null,null,{"$f":"F50+F29+F30+F51","v":36363.036500000002}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":42200}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F53-F52","v":5836.963499999998}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: maracujá - ano 2"]
[null,null,null,"Produção (kg)",null,25000]
[null,null,null,"Preço (R$/kg)",null,2.11]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F60*F59","v":52750}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Coroamento","d/h",{"$f":"SUM(G66:R66)","v":12},81.84,{"$f":"E66*D66","v":982.08},2,null,2,null,2,null,2,null,2,null,2]
[null,". Roçada","htr",6,{"$f":"E21","v":30},180,null,1,null,1,null,1,null,1,null,1,null,1]
[null,". Adub. de Cobertura","d/h",5,{"$f":"E66","v":81.84},409.20000000000005,null,null,null,2,null,null,1,null,null,2]
[null,". Poda de Manutenção","d/h",3,{"$f":"E68","v":81.84},245.52,null,null,null,3]
[null,". Controle fitossanitário","d/h",12,{"$f":"E69","v":81.84},982.08,2,null,2,null,2,null,2,null,2,null,2]
[null,". Controle fitossanitário","htr",8,{"$f":"E67","v":30},240,1,null,1,null,null,null,1,null,3,null,2]
[null,". Irrigação","d/h",{"$f":"SUM(G72:R72)","v":28},{"$f":"E70","v":81.84},{"$f":"E72*D72","v":2291.52},1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Transporte interno","d/h",33,{"$f":"E72","v":81.84},2700.7200000000003,2,2,2,3,3,3,3,3,3,3,3,3]
[null,". Transporte interno","htr",12,{"$f":"E71","v":30},360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Colheita","d/h",{"$f":"SUM(G75:R75)","v":75},{"$f":"E72","v":81.84},{"$f":"E75*D75","v":6138},5,5,5,6,6,6,6,6,6,8,8,8]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$66:D$75,$C$66:$C$75,$C76)","v":168},{"$f":"F76/D76","v":81.839999999999989},{"$f":"SUMIFS(F$66:F$75,$C$66:$C$75,$C76)","v":13749.119999999999},12,8,14,17,16,12,17,12,16,16,16,12]
[null,null,"htr",{"$f":"SUMIFS(D$66:D$75,$C$66:$C$75,$C77)","v":26},{"$f":"F77/D77","v":30},780,2,2,2,2,1,2,2,2,4,2,3,2]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D79*E79","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",200,3.5,{"$f":"D81*E81","v":700}]
[null,"     Fosfatado","Kg",133,2.5750000000000002,342.47500000000002]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",2,73,146]
[null,"     Fungicida","Kg",3,33,99]
[null,"     Espalhante adesivo","l",2,52,104]
[null,"     Caixas ","und",{"$f":"F59/25","v":1000},2.5,2500]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F79:F88)","v":4148.9750000000004}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F76+F77+F89)","v":933.90475000000015}]
[null,"Custo Total",null,null,null,{"$f":"F89+F76+F77+F90","v":19611.999750000003}]
[null,"Receita bruta",null,null,null,{"$f":"F61","v":52750}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F92-F91","v":33138.000249999997}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: maracuja - ano 3"]
[null,null,null,"Produção (kg)",null,20000]
[null,null,null,"Preço (R$/kg)",null,2.11]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F99*F98","v":42200}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null,". Coroamento","d/h",{"$f":"SUM(G105:R105)","v":10},81.84,{"$f":"E105*D105","v":818.40000000000009},null,2,null,2,null,2,null,2,null,2]
[null,". Roçada","htr",6,{"$f":"E74","v":30},180,1,null,1,null,1,null,1,null,1,null,1]
[null,". Adub. de Cobertura","d/h",5,{"$f":"E105","v":81.84},409.20000000000005,null,null,null,2,null,null,1,null,null,2]
[null,". Poda de Manutenção","d/h",3,{"$f":"E107","v":81.84},245.52,null,null,null,3]
[null,". Controle fitossanitário","d/h",12,{"$f":"E108","v":81.84},982.08,2,null,2,null,2,null,2,null,2,null,2]
[null,". Controle fitossanitário","htr",5,{"$f":"E106","v":30},150,1,null,null,1,null,1,null,1,null,null,1]
[null,". Irrigação","d/h",{"$f":"SUM(G111:R111)","v":28},{"$f":"E109","v":81.84},{"$f":"E111*D111","v":2291.52},1,1,3,3,3,3,3,3,3,3,1,1]
[null,". Transporte interno","d/h",33,{"$f":"E111","v":81.84},2700.7200000000003,2,2,2,3,3,3,3,3,3,3,3,3]
[null,". Transporte interno","htr",12,{"$f":"E110","v":30},360,1,1,1,1,1,1,1,1,1,1,1,1]
[null,". Colheita","d/h",{"$f":"SUM(G114:R114)","v":75},{"$f":"E111","v":81.84},{"$f":"E114*D114","v":6138},5,5,5,6,6,6,6,6,6,8,8,8]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$105:D$114,$C$105:$C$114,$C115)","v":166},{"$f":"F115/D115","v":81.84},{"$f":"SUMIFS(F$105:F$114,$C$105:$C$114,$C115)","v":13585.44},10,10,12,19,14,14,15,14,14,18,14,12]
[null,null,"htr",{"$f":"SUMIFS(D$105:D$114,$C$105:$C$114,$C116)","v":23},{"$f":"F116/D116","v":30},690,3,1,2,2,2,2,2,2,2,1,3,1]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",0,400,{"$f":"D118*E118","v":0}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",200,3.5,{"$f":"D120*E120","v":700}]
[null,"     Fosfatado","Kg",133,2.5750000000000002,342.47500000000002]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",2,73,146]
[null,"     Fungicida","Kg",3,33,99]
[null,"     Formicida","Kg",2,75,150]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"     Caixas ","und",{"$f":"F98/25","v":800},2.5,2000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F118:F128)","v":3746.9749999999999}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F115+F116+F129)","v":901.12075000000004}]
[null,"Custo Total",null,null,null,{"$f":"F129+F115+F116+F130","v":18923.535750000003}]
[null,"Receita bruta",null,null,null,{"$f":"F100","v":42200}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F132-F131","v":23276.464249999997}]

{"sheet":"Uva","index":43,"n_rows":319,"n_cols":40,"rows_kept":319,"cut":false,"hidden":false,"merged":[]}
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: uva - implantação",null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,"Produção (kg)",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produção",{"$f":"F3","v":0},{"$f":"F54","v":0},{"$f":"F95","v":5000},{"$f":"F141","v":10000},{"$f":"F187","v":20000},{"$f":"F233","v":25000},{"$f":"F278","v":32000},{"$f":"AA3","v":32000},{"$f":"AB3","v":32000},32000,32000,32000,32000,32000,32000,32000,32000,32000,32000,32000]
[null,null,null,"Preço (R$/kg)",null,3.43,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receita",{"$f":"$F$4*U3","v":0},{"$f":"$F$4*V3","v":0},{"$f":"$F$4*W3","v":17150},{"$f":"$F$4*X3","v":34300},68600,85750,109760,{"$f":"AA4","v":109760},109760,109760,109760,109760,109760,109760,109760,109760,109760,109760,109760,109760]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F4*F3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo",{"$f":"F47","v":101170.107},{"$f":"F88","v":20533.254000000004},{"$f":"F134","v":30906.378000000001},{"$f":"F180","v":34953.546000000002},{"$f":"F226","v":42351.185999999994},{"$f":"F272","v":47424.918000000005},{"$f":"F317","v":59134.098000000013},59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013,59134.098000000013]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null," -Aração","htr",{"$f":"SUM(G10:R10)","v":4},30,{"$f":"E10*D10","v":120},null,null,null,null,null,4]
[null," -Gradagem","htr",{"$f":"SUM(G11:R11)","v":3},{"$f":"E10","v":30},{"$f":"E11*D11","v":90},null,null,null,null,null,3]
[null," -Marcação e coveamento","d/h",{"$f":"SUM(G12:R12)","v":13},81.84,{"$f":"E12*D12","v":1063.92},null,null,null,null,null,null,13]
[null," -Adubação organica","d/h",5,{"$f":"E12","v":81.84},409.20000000000005,null,null,null,null,null,null,5]
[null," -Adubação de plantio","d/h",1,{"$f":"E13","v":81.84},81.84,null,null,null,null,null,null,null,1]
[null," -Plantio e Replantio","d/h",12,{"$f":"E13","v":81.84},982.08,null,null,null,null,null,null,null,12]
[null," -Adubação de Cobertura","d/h",4,{"$f":"E15","v":81.84},327.36,null,null,null,null,null,null,null,null,2,null,null,2]
[null," -Construção de latada","d/h",40,{"$f":"E15","v":81.84},3273.6000000000004,null,null,null,null,null,null,null,20,20]
[null," -Estaqueamento","d/h",1,{"$f":"E17","v":81.84},81.84,null,null,null,null,null,null,null,null,1]
[null," -Capina química","d/h",4,{"$f":"E18","v":81.84},327.36,null,null,null,null,null,null,null,null,2,null,2]
[null," -Controle Fitossanitário","d/h",6,{"$f":"E17","v":81.84},491.04,null,null,null,null,null,null,null,null,null,2,2,2]
[null," -Transporte interno","d/h",3,{"$f":"E18","v":81.84},245.52,null,null,null,null,null,null,1,1,1]
[null," -Transporte interno","htr",{"$f":"SUM(G22:R22)","v":16},30,{"$f":"E22*D22","v":480},null,null,null,null,null,null,8,4,4]
[null," -Tutoramento","d/h",{"$f":"SUM(G23:R23)","v":6},{"$f":"E21","v":81.84},{"$f":"E23*D23","v":491.04},null,null,null,null,null,null,null,null,null,2,2,2]
[null," -Irrigação","d/h",{"$f":"SUM(G24:R24)","v":11},{"$f":"E23","v":81.84},{"$f":"E24*D24","v":900.24},null,null,null,null,null,null,null,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$10:D$24,$C$10:$C$24,$C25)","v":106},{"$f":"F25/D25","v":81.84},{"$f":"SUMIFS(F$10:F$24,$C$10:$C$24,$C25)","v":8675.0400000000009},0,0,0,0,0,0,19,37,29,7,7,7]
[null,null,"htr",{"$f":"SUMIFS(D$10:D$24,$C$10:$C$24,$C26)","v":23},{"$f":"F26/D26","v":30},690,0,0,0,0,0,7,8,4,4,0,0,0]
[null,"INSUMOS"]
[null,"Mudas","und",1260,2.89,{"$f":"D28*E28","v":3641.4}]
[null,"  Fertilizante orgânico","t",17,400,6800]
[null,"Adubo foliar","l",1,2.9,2.9]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,350]
[null,"     Fosfatado","Kg",180,2.5750000000000002,463.50000000000006]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",1,73,{"$f":"D36*E36","v":73}]
[null,"     Fungicida","Kg",2,33,66]
[null,"     Formicida","l",1,75,{"$f":"D38*E38","v":75}]
[null,"     Herbicida","l",3,108,{"$f":"D39*E39","v":324}]
[null,"     Espalhante adesivo","l",1,52,52]
[null,"     Mourões de 2,8 m","Unid.",480,7,3360]
[null,"     Estacas","Unid.",1140,3.5,3990]
[null,"     Arame farpado","kg",2600,20.089285714285715,{"$f":"D43*E43","v":52232.142857142862}]
[null,"     Arame Galv. Nº 12","kg",900,17,{"$f":"D44*E44","v":15300}]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F28:F44)","v":86987.442857142858}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F25+F26+F45)","v":4817.6241428571439}]
[null,"Custo Total",null,null,null,{"$f":"F45+F25+F26+F46","v":101170.107}]
[null,"Receita bruta",null,null,null,{"$f":"F5","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F48-F47","v":-101170.107}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: uva - ano 2"]
[null,null,null,"Produção (kg)",null,0]
[null,null,null,"Preço (R$/kg)",null,3.43]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F55*F54","v":0}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null," -Adubação organica","d/h",{"$f":"SUM(G61:R61)","v":1},{"$f":"E24","v":81.84},{"$f":"E61*D61","v":81.84},null,null,null,null,null,null,null,null,null,null,1]
[null," -Adubação de Cobertura","d/h",{"$f":"SUM(G62:R62)","v":8},{"$f":"E61","v":81.84},{"$f":"E62*D62","v":654.72},null,null,2,null,null,2,null,null,2,null,null,2]
[null," -Poda","d/h",{"$f":"SUM(G63:R63)","v":26},{"$f":"E62","v":81.84},{"$f":"E63*D63","v":2127.84},2,2,2,2,2,4,2,2,2,null,4,2]
[null," -Capina química","d/h",{"$f":"SUM(G64:R64)","v":8},{"$f":"E63","v":81.84},{"$f":"E64*D64","v":654.72},null,2,null,null,2,null,null,2,null,null,2]
[null," -Controle Fitossanitário","d/h",30,{"$f":"E64","v":81.84},2455.2000000000003,2,2,2,2,2,2,2,2,2,2,5,5]
[null," -Controle Fitossanitário","htr",12,30,360,1,1,1,1,1,1,1,1,1,1,1,1]
[null," -Transporte interno","d/h",0,{"$f":"E65","v":81.84},0]
[null," -Transporte interno","htr",8,30,240,null,null,null,null,null,1,null,null,1,2,3,1]
[null," -Tutoramento","d/h",56,{"$f":"E67","v":81.84},4583.04,5,6,9,9,5,null,5,6,6,null,null,5]
[null," -Irrigação","d/h",28,{"$f":"E69","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$61:D$70,$C$61:$C$70,$C71)","v":157},{"$f":"F71/D71","v":81.84},{"$f":"SUMIFS(F$61:F$70,$C$61:$C$70,$C71)","v":12848.880000000001},10,13,18,16,14,11,12,15,15,5,13,15]
[null,null,"htr",{"$f":"SUMIFS(D$61:D$70,$C$61:$C$70,$C72)","v":20},{"$f":"F72/D72","v":30},600,1,1,1,1,1,2,1,1,2,3,4,2]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",2,400,{"$f":"D74*E74","v":800}]
[null,"Adubo foliar","l",14,2.9,{"$f":"D75*E75","v":40.6}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D77*E77","v":350}]
[null,"     Fosfatado","Kg",100,2.5750000000000002,257.5]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",4,73,292]
[null,"     Fungicida","Kg",60,33,1980]
[null,"     Formicida","l",3,75,225]
[null,"     Herbicida","l",8,108,864]
[null,"     Espalhante adesivo","l",20,52,1040]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F74:F85)","v":6106.6}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F71+F72+F86)","v":977.77400000000023}]
[null,"Custo Total",null,null,null,{"$f":"F86+F71+F72+F87","v":20533.254000000004}]
[null,"Receita bruta",null,null,null,{"$f":"F56","v":0}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F89-F88","v":-20533.254000000004}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: uva - ano 3"]
[null,null,null,"Produção (kg)",null,5000]
[null,null,null,"Preço (R$/kg)",null,3.43]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F96*F95","v":17150}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null," -Adubação organica","d/h",{"$f":"SUM(G102:R102)","v":2},{"$f":"E65","v":81.84},{"$f":"E102*D102","v":163.68},null,null,null,null,null,null,null,null,null,null,2]
[null," -Adubação de Cobertura","d/h",8,{"$f":"E102","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Poda","d/h",22,{"$f":"E103","v":81.84},1800.48,2,2,2,2,2,1,1,1,1,null,4,4]
[null," -Raleio e descompactação/cachos","d/h",10,{"$f":"E104","v":81.84},818.40000000000009,null,null,5,null,null,null,null,null,5]
[null," -Colheita","d/h",13,{"$f":"E105","v":81.84},1063.92,null,null,null,6,null,null,null,null,null,7]
[null," -Classificação/embalagem","d/h",6,{"$f":"E106","v":81.84},491.04,null,null,null,3,null,null,null,null,null,3]
[null," -Capina química","d/h",8,{"$f":"E104","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Controle Fitossanitário","d/h",29,{"$f":"E108","v":81.84},2373.36,3,4,2,null,2,2,2,2,2,null,5,5]
[null," -Controle Fitossanitário","htr",16,30,480,2,2,1,1,1,1,1,1,1,1,2,2]
[null," -Transporte interno","d/h",0,{"$f":"E109","v":81.84},0]
[null," -Transporte interno","htr",9,30,270,null,null,1,2,1,null,null,null,null,3,2]
[null," -Tutoramento","d/h",38,{"$f":"E111","v":81.84},3109.92,4,4,6,null,null,4,4,4,6,null,3,3]
[null," -Irrigação","d/h",28,{"$f":"E113","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$102:D$114,$C$102:$C$114,$C115)","v":164},{"$f":"F115/D115","v":81.840000000000018},{"$f":"SUMIFS(F$102:F$114,$C$102:$C$114,$C115)","v":13421.760000000002},10,15,18,14,11,10,10,14,17,13,19,13]
[null,null,"htr",{"$f":"SUMIFS(D$102:D$114,$C$102:$C$114,$C116)","v":25},{"$f":"F116/D116","v":30},750,2,2,2,3,2,1,1,1,1,4,4,2]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",20,400,{"$f":"D118*E118","v":8000}]
[null,"Adubo foliar","l",24,2.9,{"$f":"D119*E119","v":69.599999999999994}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D121*E121","v":350}]
[null,"     Fosfatado","Kg",100,2.5750000000000002,257.5]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",7,73,511]
[null,"     Fungicida","Kg",30,33,990]
[null,"     Formicida","l",5,75,375]
[null,"     Herbicida","l",8,108,864]
[null,"     Espalhante adesivo","l",17,52,884]
[null,"     Caixas 10 kg","und",{"$f":"F95/10","v":500},5,2500]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F118:F130)","v":15058.6}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F115+F116+F131)","v":1461.518}]
[null,"Custos de Comercialização",null,null,null,214.5,null,null,0.5,"da produção entregue na Ceasa de Palmas"]
[null,"Custo Total",null,null,null,{"$f":"F131+F115+F116+F132+F133","v":30906.378000000001}]
[null,"Receita bruta",null,null,null,{"$f":"F97","v":17150}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F135-F134","v":-13756.378000000001}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: uva - ano 4"]
[null,null,null,"Produção (kg)",null,10000]
[null,null,null,"Preço (R$/kg)",null,3.43]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F142*F141","v":34300}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null," -Adubação organica","d/h",{"$f":"SUM(G148:R148)","v":4},{"$f":"E109","v":81.84},{"$f":"E148*D148","v":327.36},null,null,null,null,2,null,null,null,null,null,2]
[null," -Adubação de Cobertura","d/h",8,{"$f":"E148","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Poda","d/h",13,{"$f":"E149","v":81.84},1063.92,1,1,1,null,4,1,1,1,1,null,1,1]
[null," -Raleio e descompactação/cachos","d/h",40,{"$f":"E150","v":81.84},3273.6000000000004,5,5,5,5,null,null,null,null,5,5,5,5]
[null," -Colheita","d/h",43,{"$f":"E151","v":81.84},3519.1200000000003,7,6,4,4,4,null,null,null,null,5,6,7]
[null," -Classificação/embalagem","d/h",24,{"$f":"E152","v":81.84},1964.16,3,3,3,3,3,null,null,null,null,3,3,3]
[null," -Capina química","d/h",8,{"$f":"E150","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Controle Fitossanitário","d/h",32,{"$f":"E154","v":81.84},2618.88,5,5,2,null,2,2,2,2,2,null,5,5]
[null," -Controle Fitossanitário","htr",16,30,480,2,2,1,1,1,1,1,1,1,1,2,2]
[null," -Transporte interno","d/h",0,{"$f":"E155","v":81.84},0]
[null," -Transporte interno","htr",16,30,480,2,2,2,2,2,null,null,null,null,2,2,2]
[null," -Tutoramento","d/h",38,{"$f":"E157","v":81.84},3109.92,4,4,6,null,null,4,4,4,6,null,3,3]
[null," -Irrigação","d/h",28,{"$f":"E159","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$148:D$160,$C$148:$C$160,$C161)","v":238},{"$f":"F161/D161","v":81.84},{"$f":"SUMIFS(F$148:F$160,$C$148:$C$160,$C161)","v":19477.920000000002},26,29,24,15,22,10,10,14,17,16,30,25]
[null,null,"htr",{"$f":"SUMIFS(D$148:D$160,$C$148:$C$160,$C162)","v":32},{"$f":"F162/D162","v":30},960,4,4,3,3,3,1,1,1,1,3,4,4]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D164*E164","v":2000}]
[null,"Adubo foliar","l",24,2.9,{"$f":"D165*E165","v":69.599999999999994}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D167*E167","v":350}]
[null,"     Fosfatado","Kg",100,2.5750000000000002,257.5]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",7,73,511]
[null,"     Fungicida","Kg",30,33,990]
[null,"     Formicida","l",5,75,375]
[null,"     Herbicida","l",8,108,864]
[null,"     Espalhante adesivo","l",34,52,1768]
[null,"     Caixas 10 kg","und",{"$f":"F141/10","v":1000},5,5000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F164:F176)","v":12442.6}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F161+F162+F177)","v":1644.0260000000003}]
[null,"Custos de Comercialização",null,null,null,429]
[null,"Custo Total",null,null,null,{"$f":"F177+F161+F162+F178+F179","v":34953.546000000002}]
[null,"Receita bruta",null,null,null,{"$f":"F143","v":34300}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F181-F180","v":-653.5460000000021}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: uva - ano 5"]
[null,null,null,"Produção (kg)",null,20000]
[null,null,null,"Preço (R$/kg)",null,3.43]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F188*F187","v":68600}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null," -Adubação organica","d/h",{"$f":"SUM(G194:R194)","v":4},{"$f":"E155","v":81.84},{"$f":"E194*D194","v":327.36},null,null,null,null,2,null,null,null,null,null,2]
[null," -Adubação de Cobertura","d/h",8,{"$f":"E194","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Poda","d/h",13,{"$f":"E195","v":81.84},1063.92,1,1,1,null,4,1,1,1,1,null,1,1]
[null," -Raleio e descompactação/cachos","d/h",40,{"$f":"E196","v":81.84},3273.6000000000004,5,5,5,5,null,null,null,null,5,5,5,5]
[null," -Colheita","d/h",55,{"$f":"E197","v":81.84},4501.2,9,8,5,5,5,null,null,null,null,6,8,9]
[null," -Classificação/embalagem","d/h",32,{"$f":"E198","v":81.84},2618.88,4,4,4,4,4,null,null,null,null,4,4,4]
[null," -Capina química","d/h",8,{"$f":"E196","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Controle Fitossanitário","d/h",32,{"$f":"E200","v":81.84},2618.88,5,5,2,null,2,2,2,2,2,null,5,5]
[null," -Controle Fitossanitário","htr",16,30,480,2,2,1,1,1,1,1,1,1,1,2,2]
[null," -Transporte interno","d/h",0,{"$f":"E201","v":81.84},0]
[null," -Transporte interno","htr",16,30,480,2,2,2,2,2,null,null,null,null,2,2,2]
[null," -Tutoramento","d/h",38,{"$f":"E203","v":81.84},3109.92,4,4,6,null,null,4,4,4,6,null,3,3]
[null," -Irrigação","d/h",28,{"$f":"E205","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$194:D$206,$C$194:$C$206,$C207)","v":258},{"$f":"F207/D207","v":81.839999999999989},{"$f":"SUMIFS(F$194:F$206,$C$194:$C$206,$C207)","v":21114.719999999998},29,32,26,17,24,10,10,14,17,18,33,28]
[null,null,"htr",{"$f":"SUMIFS(D$194:D$206,$C$194:$C$206,$C208)","v":32},{"$f":"F208/D208","v":30},960,4,4,3,3,3,1,1,1,1,3,4,4]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D210*E210","v":2000}]
[null,"Adubo foliar","l",24,2.9,{"$f":"D211*E211","v":69.599999999999994}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D213*E213","v":350}]
[null,"     Fosfatado","Kg",100,2.5750000000000002,257.5]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",7,73,511]
[null,"     Fungicida","Kg",30,33,990]
[null,"     Formicida","l",5,75,375]
[null,"     Herbicida","l",8,108,864]
[null,"     Espalhante adesivo","l",34,52,1768]
[null,"     Caixas 10 kg","und",{"$f":"F187/10","v":2000},5,10000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F210:F222)","v":17442.599999999999}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F207+F208+F223)","v":1975.8659999999998}]
[null,"Custos de Comercialização",null,null,null,858]
[null,"Custo Total",null,null,null,{"$f":"F223+F207+F208+F224+F225","v":42351.185999999994}]
[null,"Receita bruta",null,null,null,{"$f":"F189","v":68600}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F227-F226","v":26248.814000000006}]
[]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: uva - ano 6"]
[null,null,null,"Produção (kg)",null,25000]
[null,null,null,"Preço (R$/kg)",null,3.43]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F234*F233","v":85750}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null," -Adubação organica","d/h",{"$f":"SUM(G240:R240)","v":4},{"$f":"E201","v":81.84},{"$f":"E240*D240","v":327.36},null,null,null,null,2,null,null,null,null,null,2]
[null," -Adubação de Cobertura","d/h",8,{"$f":"E240","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Poda","d/h",13,{"$f":"E241","v":81.84},1063.92,1,1,1,null,4,1,1,1,1,null,1,1]
[null," -Raleio e descompactação/cachos","d/h",56,{"$f":"E242","v":81.84},4583.04,7,7,7,7,null,null,null,null,7,7,7,7]
[null," -Colheita","d/h",57,{"$f":"E243","v":81.84},4664.88,10,8,6,6,6,null,null,null,null,6,8,7]
[null," -Classificação/embalagem","d/h",40,{"$f":"E244","v":81.84},3273.6000000000004,5,5,5,5,5,null,null,null,null,5,5,5]
[null," -Capina química","d/h",8,{"$f":"E242","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Controle Fitossanitário","d/h",32,{"$f":"E246","v":81.84},2618.88,5,5,2,null,2,2,2,2,2,null,5,5]
[null," -Controle Fitossanitário","htr",16,30,480,2,2,1,1,1,1,1,1,1,1,2,2]
[null," -Transporte interno","d/h",0,{"$f":"E247","v":81.84},0]
[null," -Transporte interno","htr",16,30,480,2,2,2,2,2,null,null,null,null,2,2,2]
[null," -Tutoramento","d/h",38,{"$f":"E249","v":81.84},3109.92,4,4,6,null,null,4,4,4,6,null,3,3]
[null," -Irrigação","d/h",28,{"$f":"E251","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$240:D$252,$C$240:$C$252,$C253)","v":284},{"$f":"F253/D253","v":81.84},{"$f":"SUMIFS(F$240:F$252,$C$240:$C$252,$C253)","v":23242.560000000001},33,35,30,21,26,10,10,14,19,21,36,29]
[null,null,"htr",{"$f":"SUMIFS(D$240:D$252,$C$240:$C$252,$C254)","v":32},{"$f":"F254/D254","v":30},960,4,4,3,3,3,1,1,1,1,3,4,4]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D256*E256","v":2000}]
[null,"Adubo foliar","l",24,2.9,{"$f":"D257*E257","v":69.599999999999994}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D259*E259","v":350}]
[null,"     Fosfatado","Kg",100,2.5750000000000002,257.5]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",7,73,511]
[null,"     Fungicida","Kg",30,33,990]
[null,"     Formicida","l",5,75,375]
[null,"     Herbicida","l",8,108,864]
[null,"     Espalhante adesivo","l",34,52,1768]
[null,"     Caixas 10 kg","und",{"$f":"F233/10","v":2500},5,12500]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F256:F268)","v":19942.599999999999}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F253+F254+F269)","v":2207.2580000000003}]
[null,"Custos de Comercialização",null,null,null,1072.5]
[null,"Custo Total",null,null,null,{"$f":"F269+F253+F254+F270+F271","v":47424.918000000005}]
[null,"Receita bruta",null,null,null,{"$f":"F235","v":85750}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F273-F272","v":38325.081999999995}]
[]
[null,"Planilha de Coeficientes Técnicos"]
[null,"Cultura: uva - ano 7"]
[null,null,null,"Produção (kg)",null,32000]
[null,null,null,"Preço (R$/kg)",null,3.43]
[null,null,null,"Receita Bruta (R$)",null,{"$f":"F279*F278","v":109760}]
[]
[null,"Area: 1,0 ha",null,null,"Custo (R$)",null,"M  e  s  e  s"]
[null,"Discriminação","Und.","Qtde.","Unitário","Global","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"SERVIÇOS"]
[null," -Adubação organica","d/h",{"$f":"SUM(G285:R285)","v":4},{"$f":"E246","v":81.84},{"$f":"E285*D285","v":327.36},null,null,null,null,2,null,null,null,null,null,2]
[null," -Adubação de Cobertura","d/h",8,{"$f":"E285","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Poda","d/h",13,{"$f":"E286","v":81.84},1063.92,1,1,1,null,4,1,1,1,1,null,1,1]
[null," -Raleio e descompactação/cachos","d/h",80,{"$f":"E287","v":81.84},6547.2000000000007,10,10,10,10,null,null,null,null,10,10,10,10]
[null," -Colheita","d/h",83,{"$f":"E288","v":81.84},6792.72,12,10,8,8,8,null,null,null,null,10,12,15]
[null," -Classificação/embalagem","d/h",80,{"$f":"E289","v":81.84},6547.2000000000007,10,10,10,10,10,null,null,null,null,10,10,10]
[null," -Capina química","d/h",8,{"$f":"E287","v":81.84},654.72,null,2,null,null,2,null,null,2,null,null,2]
[null," -Controle Fitossanitário","d/h",32,{"$f":"E291","v":81.84},2618.88,5,5,2,null,2,2,2,2,2,null,5,5]
[null," -Controle Fitossanitário","htr",16,30,480,2,2,1,1,1,1,1,1,1,1,2,2]
[null," -Transporte interno","d/h",0,{"$f":"E292","v":81.84},0]
[null," -Transporte interno","htr",16,30,480,2,2,2,2,2,null,null,null,null,2,2,2]
[null," -Tutoramento","d/h",38,{"$f":"E294","v":81.84},3109.92,4,4,6,null,null,4,4,4,6,null,3,3]
[null," -Irrigação","d/h",28,{"$f":"E296","v":81.84},2291.52,1,1,3,3,3,3,3,3,3,3,1,1]
[null,"Custo dos serviços","d/h",{"$f":"SUMIFS(D$285:D$297,$C$285:$C$297,$C298)","v":374},{"$f":"F298/D298","v":81.840000000000018},{"$f":"SUMIFS(F$285:F$297,$C$285:$C$297,$C298)","v":30608.160000000007},43,45,40,31,33,10,10,14,22,33,48,45]
[null,null,"htr",{"$f":"SUMIFS(D$285:D$297,$C$285:$C$297,$C299)","v":32},{"$f":"F299/D299","v":30},960,4,4,3,3,3,1,1,1,1,3,4,4]
[null,"INSUMOS"]
[null,"  Fertilizante orgânico","t",5,400,{"$f":"D301*E301","v":2000}]
[null,"Adubo foliar","l",24,2.9,{"$f":"D302*E302","v":69.599999999999994}]
[null,"  Fertilizante químico"]
[null,"     Nitrogenado","Kg",100,3.5,{"$f":"D304*E304","v":350}]
[null,"     Fosfatado","Kg",100,2.5750000000000002,257.5]
[null,"     Potássico","Kg",100,2.5750000000000002,257.5]
[null,"  Defensivos"]
[null,"     Inseticida","l",7,73,511]
[null,"     Fungicida","Kg",30,33,990]
[null,"     Formicida","l",5,75,375]
[null,"     Herbicida","l",8,108,864]
[null,"     Espalhante adesivo","l",34,52,1768]
[null,"     Caixas 10 kg","und",{"$f":"F278/10","v":3200},5,16000]
[null,"Custo dos insumos",null,null,null,{"$f":"SUM(F301:F313)","v":23442.6}]
[null,"Custos eventuais",null,null,null,{"$f":"0.05*(F298+F299+F314)","v":2750.5380000000005}]
[null,"Custos de Comercialização",null,null,null,1372.8]
[null,"Custo Total",null,null,null,{"$f":"F314+F298+F299+F315+F316","v":59134.098000000013}]
[null,"Receita bruta",null,null,null,{"$f":"F280","v":109760}]
[null,"Lucro bruto    ",null,null,null,{"$f":"F318-F317","v":50625.901999999987}]

{"sheet":"Value For Money","index":44,"n_rows":56,"n_cols":39,"rows_kept":56,"cut":false,"hidden":true,"merged":[[42,1,42,2],[44,1,44,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[38,1,38,2],[40,1,40,2],[41,1,41,2],[31,1,31,2],[1,1,1,2],[2,1,2,2],[8,1,8,2],[13,1,13,2],[15,1,15,2],[16,1,16,2],[19,1,19,2],[24,1,24,2],[27,1,27,2],[28,1,28,2],[29,1,29,2]]}
[]
[null,"Gastos Governo sem a PPP",null,"TOTAL","Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20","Ano 21","Ano 22","Ano 23","Ano 24","Ano 25","Ano 26","Ano 27","Ano 28","Ano 29","Ano 30","Ano 31","Ano 32","Ano 33","Ano 34"]
[null,"SUBTOTAL CAPEX",null,{"$f":"SUM(E3:AM3)","v":{"$error":"#REF!"}},{"$f":"SUM(E4:E8)","v":{"$error":"#REF!"}}]
[null,"Obras, licenciamento e estudos",null,{"$f":"'Painel de Controle'!#REF!","v":{"$error":"#REF!"}},{"$f":"D4","v":{"$error":"#REF!"}}]
[null,"BDI - Contratos de adequação, melhorias e ampliação",0.25,{"$f":"SUM(E5:AM5)","v":{"$error":"#REF!"}},{"$f":"C5*E4","v":{"$error":"#REF!"}}]
[null,"Custo de Gerenciamento",0.05,{"$f":"SUM(E6:AM6)","v":{"$error":"#REF!"}},{"$f":"C6*E4","v":{"$error":"#REF!"}}]
[null,"Custos de Realização de Licitação",3.7499999999999999E-2,{"$error":"#REF!"},{"$f":"C7*E4","v":{"$error":"#REF!"}}]
[null,"Taxa de Gestão de Contratos",3.5000000000000003E-2,{"$f":"SUM(E8:AM8)","v":{"$error":"#REF!"}},{"$f":"C8*E4","v":{"$error":"#REF!"}}]
[null,"SUBTOTAL OPEX",null,{"$error":"#REF!"},null,{"$f":"SUM(F10:F13)","v":{"$error":"#REF!"}},{"$f":"SUM(G10:G13)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Opex Bruto (descontando seguros)",null,{"$error":"#REF!"},null,{"$f":"'Painel de Controle'!#REF!","v":{"$error":"#REF!"}},{"$f":"F10","v":{"$error":"#REF!"}},{"$f":"G10","v":{"$error":"#REF!"}},{"$f":"H10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Z10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"BDI - Contratos de Obras de Manutenção",0.25,{"$error":"#REF!"},null,{"$f":"$C$11*F10","v":{"$error":"#REF!"}},{"$f":"$C$11*G10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$C$11*AA10","v":{"$error":"#REF!"}},{"$f":"$C$11*AB10","v":{"$error":"#REF!"}},{"$f":"$C$11*AC10","v":{"$error":"#REF!"}},{"$f":"$C$11*AD10","v":{"$error":"#REF!"}},{"$f":"$C$11*AE10","v":{"$error":"#REF!"}},{"$f":"$C$11*AF10","v":{"$error":"#REF!"}},{"$f":"$C$11*AG10","v":{"$error":"#REF!"}},{"$f":"$C$11*AH10","v":{"$error":"#REF!"}},{"$f":"$C$11*AI10","v":{"$error":"#REF!"}},{"$f":"$C$11*AJ10","v":{"$error":"#REF!"}},{"$f":"$C$11*AK10","v":{"$error":"#REF!"}},{"$f":"$C$11*AL10","v":{"$error":"#REF!"}},{"$f":"$C$11*AM10","v":{"$error":"#REF!"}}]
[null,"Taxa de Gestão de Contratos",0.05,{"$error":"#REF!"},null,{"$f":"$C$12*F10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$C$12*AA10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Custo de Gestão Pública",0.3,{"$error":"#REF!"},null,{"$f":"$C$13*F10","v":{"$error":"#REF!"}},{"$f":"$C$13*G10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$C$13*AA10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TOTAL",null,{"$error":"#REF!"},{"$f":"E9+E3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA9+AA3","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Gastos Governo com a PPP",null,"TOTAL","Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20","Ano 21","Ano 22","Ano 23","Ano 24","Ano 25","Ano 26","Ano 27","Ano 28","Ano 29","Ano 30","Ano 31","Ano 32","Ano 33","Ano 34"]
[null,"SUBTOTAL CAPEX",null,{"$f":"SUM(E17:AM17)","v":{"$error":"#REF!"}},{"$f":"E18+E19","v":{"$error":"#REF!"}},{"$f":"F18+F19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Contraprestação Anual Obras",null,{"$f":"SUM(E18:AM18)","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}}]
[null,"Reversão dos ativos ao poder público após 35 anos de concessão",null,{"$f":"SUM(E19:AM19)","v":0}]
[null,"SUBTOTAL OPEX",null,{"$f":"D21+D22+D23","v":{"$error":"#REF!"}},{"$f":"E21+E22+E23+E24","v":{"$error":"#REF!"}},{"$f":"F21+F22+F23+F24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Contraprestação para Operação",null,{"$f":"SUM(E21:AM21)","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}},{"$f":"'FC Projeto'!#REF!","v":{"$error":"#REF!"}}]
[null,"Impostos Diretos",0.5,{"$f":"SUM(E22:AM22)","v":-269895.8012035393},{"$f":"'FC Projeto'!D16*$C22","v":-485.51469925000004},{"$f":"'FC Projeto'!E16*$C22","v":-485.51469925000004},{"$f":"'FC Projeto'!F16*$C22","v":-485.51469925000004},{"$f":"'FC Projeto'!G16*$C22","v":-2962.3291800582683},{"$f":"'FC Projeto'!H16*$C22","v":-4414.7375460522653},{"$f":"'FC Projeto'!I16*$C22","v":-6058.7638417854305},{"$f":"'FC Projeto'!J16*$C22","v":-7483.4014933244734},{"$f":"'FC Projeto'!K16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!L16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!M16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!N16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!O16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!P16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!Q16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!R16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!S16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!T16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!U16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!V16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!W16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!X16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!Y16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!Z16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AA16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AB16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AC16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AD16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AE16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AF16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AG16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AH16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AI16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AJ16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AK16*$C22","v":-8840.0008944488854},{"$f":"'FC Projeto'!AL16*$C22","v":-8840.0008944488854}]
[null,"Impostos Indiretos",0.5,-295287.63045185897,{"$f":"'FC Projeto'!D46*$C23","v":0},{"$f":"'FC Projeto'!E46*$C23","v":0},{"$f":"'FC Projeto'!F46*$C23","v":0},{"$f":"'FC Projeto'!G46*$C23","v":-1023.8324259101832},{"$f":"'FC Projeto'!H46*$C23","v":-1791.0802051728117},{"$f":"'FC Projeto'!I46*$C23","v":0},{"$f":"'FC Projeto'!J46*$C23","v":-3103.2355735279111},{"$f":"'FC Projeto'!K46*$C23","v":-3720.6858595653262},{"$f":"'FC Projeto'!L46*$C23","v":-3836.961837052495},{"$f":"'FC Projeto'!M46*$C23","v":0},{"$f":"'FC Projeto'!N46*$C23","v":-9875.6011985924724},{"$f":"'FC Projeto'!O46*$C23","v":-9714.8695037075795},{"$f":"'FC Projeto'!P46*$C23","v":-9608.5749817191172},{"$f":"'FC Projeto'!Q46*$C23","v":-9300.133774088581},{"$f":"'FC Projeto'!R46*$C23","v":-9162.6901999792954},{"$f":"'FC Projeto'!S46*$C23","v":-9025.5191256337166},{"$f":"'FC Projeto'!T46*$C23","v":-8868.8133642896846},{"$f":"'FC Projeto'!U46*$C23","v":-9926.9673357358752},{"$f":"'FC Projeto'!V46*$C23","v":-12877.457005685716},{"$f":"'FC Projeto'!W46*$C23","v":-12592.459387873179},{"$f":"'FC Projeto'!X46*$C23","v":-12297.983512230903},{"$f":"'FC Projeto'!Y46*$C23","v":-12147.241547999054},{"$f":"'FC Projeto'!Z46*$C23","v":-12281.84625595634},{"$f":"'FC Projeto'!AA46*$C23","v":-12297.397383771231},{"$f":"'FC Projeto'!AB46*$C23","v":-12288.050812825428},{"$f":"'FC Projeto'!AC46*$C23","v":-12330.004137876711},{"$f":"'FC Projeto'!AD46*$C23","v":-12330.698448872719},{"$f":"'FC Projeto'!AE46*$C23","v":-12330.698448872719},{"$f":"'FC Projeto'!AF46*$C23","v":-12304.29625163633},{"$f":"'FC Projeto'!AG46*$C23","v":-12066.454713145169},{"$f":"'FC Projeto'!AH46*$C23","v":-11807.603443671238},{"$f":"'FC Projeto'!AI46*$C23","v":-11553.219195069003},{"$f":"'FC Projeto'!AJ46*$C23","v":-11546.723069272954},{"$f":"'FC Projeto'!AK46*$C23","v":-11619.719127092751},{"$f":"'FC Projeto'!AL46*$C23","v":-11656.812325032564}]
[null,"Taxa de Desconto Social Estimada*",0,{"$f":"SUM(E24:AM24)","v":{"$error":"#REF!"}},{"$f":"-(E18+E21)*$C24","v":{"$error":"#REF!"}},{"$f":"-(F18+F21)*$C24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"TOTAL",null,{"$f":"D17+D20","v":{"$error":"#REF!"}},{"$f":"E17+E20","v":{"$error":"#REF!"}},{"$f":"F17+F20","v":{"$error":"#REF!"}},{"$f":"G17+G20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,"Resultado Capex",null,"TOTAL","Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20","Ano 21","Ano 22","Ano 23","Ano 24","Ano 25","Ano 26","Ano 27","Ano 28","Ano 29","Ano 30","Ano 31","Ano 32","Ano 33","Ano 34"]
[null,"Total",null,{"$f":"D3-D17","v":{"$error":"#REF!"}},{"$f":"E3-E17","v":{"$error":"#REF!"}},{"$f":"F3-F17","v":{"$error":"#REF!"}},{"$f":"G3-G17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"VPL",null,{"$f":"SUM(E30:AM30)","v":{"$error":"#REF!"}},{"$f":"E29/E49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"% de Economia Total",null,{"$f":"D29/D3","v":{"$error":"#REF!"}},{"$f":"IFERROR(E29/E3,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de Economia VPL",null,{"$f":"D30/D3","v":{"$error":"#REF!"}},{"$f":"IFERROR(E30/(E3/E49),0)","v":0},{"$f":"IFERROR(F30/(F3/F49),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Resultado Opex",null,"TOTAL","Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20","Ano 21","Ano 22","Ano 23","Ano 24","Ano 25","Ano 26","Ano 27","Ano 28","Ano 29","Ano 30","Ano 31","Ano 32","Ano 33","Ano 34"]
[null,"Total",null,{"$f":"SUM(E36:AM36)","v":{"$error":"#REF!"}},{"$f":"E9-E20","v":{"$error":"#REF!"}},{"$f":"F9-F20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"VPL",null,{"$f":"SUM(E37:AM37)","v":{"$error":"#REF!"}},{"$f":"E36/E49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"% de Economia Total",null,{"$f":"D36/D9","v":{"$error":"#REF!"}},{"$f":"IFERROR(E36/E9,0)","v":0},{"$f":"IFERROR(F36/F9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de Economia VPL",null,{"$f":"D37/D52","v":{"$error":"#REF!"}},{"$f":"IFERROR(E37/(E9/E49),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,"TOTAL","Ano 0","Ano 1","Ano 2","Ano 3","Ano 4","Ano 5","Ano 6","Ano 7","Ano 8","Ano 9","Ano 10","Ano 11","Ano 12","Ano 13","Ano 14","Ano 15","Ano 16","Ano 17","Ano 18","Ano 19","Ano 20","Ano 21","Ano 22","Ano 23","Ano 24","Ano 25","Ano 26","Ano 27","Ano 28","Ano 29","Ano 30","Ano 31","Ano 32","Ano 33","Ano 34"]
[null,"Total",null,{"$f":"D29+D36","v":{"$error":"#REF!"}},{"$f":"E29+E36","v":{"$error":"#REF!"}},{"$f":"F29+F36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"VPL",null,{"$f":"SUM(E43:AM43)","v":{"$error":"#REF!"}},{"$f":"E42/E49","v":{"$error":"#REF!"}},{"$f":"F42/F49","v":{"$error":"#REF!"}},{"$f":"G42/G49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"% de Economia Total",null,{"$f":"D42/D14","v":{"$error":"#REF!"}},{"$f":"E42/E14","v":{"$error":"#REF!"}},{"$f":"F42/F14","v":{"$error":"#REF!"}},{"$f":"G42/G14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"% de Economia VPL",null,{"$f":"D43/D53","v":{"$error":"#REF!"}},{"$f":"IFERROR(E43/(E25/E49),0)","v":0},{"$f":"IFERROR(F43/(F25/F49),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Ano",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[null,null,null,"Fator VPL",{"$f":"('Painel de Controle'!#REF!+1)^(E48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(F48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(G48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(H48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(I48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(J48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(K48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(L48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(M48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(N48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(O48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(P48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(Q48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(R48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(S48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(T48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(U48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(V48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(W48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(X48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(Y48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(Z48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AA48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AB48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AC48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AD48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AE48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AF48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AG48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AH48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AI48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AJ48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AK48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AL48)","v":{"$error":"#REF!"}},{"$f":"('Painel de Controle'!#REF!+1)^(AM48)","v":{"$error":"#REF!"}}]
[]
[null,"Capex Público VPL",null,{"$f":"SUM(E51:AM51)","v":{"$error":"#REF!"}},{"$f":"E3*E49","v":{"$error":"#REF!"}},{"$f":"F3*F49","v":{"$error":"#REF!"}},{"$f":"G3*G49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Opex Público VPL",null,{"$f":"SUM(E52:AM52)","v":{"$error":"#REF!"}},{"$f":"E9*E49","v":{"$error":"#REF!"}},{"$f":"F9*F49","v":{"$error":"#REF!"}},{"$f":"G9*G49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"D52+D51","v":{"$error":"#REF!"}}]
[]
[null,"*Fonte:"]
[null,"https://documents1.worldbank.org/curated/en/452461468020657543/pdf/416070REPLACEM00Box321425B00PUBLIC0.pdf"]